Datasets:

treyh23

/

chronos

like 0

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1995, "industry": "Advertising", "location": "West Julia", "name": "Brown-Hernandez", "num_employees": 893, "region": "Latin America", "revenue_size": "Small", "website": "www.brown-hernandez.com" }

[ { "advertising_kpis": [ { "average_project_size": 122332, "billable_hours_per_employee": 98, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 5409574, "net_revenue": 4546978, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5092 }, { "average_project_size": 143066, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 6021567, "net_revenue": 4634464, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5190 }, { "average_project_size": 65793, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 6012273, "net_revenue": 4723634, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 5290 }, { "average_project_size": 165901, "billable_hours_per_employee": 132, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 5773907, "net_revenue": 4814520, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5391 } ], "balance_sheet": [ { "assets": 4947708, "current_assets": 2293905, "current_liabilities": 1385353, "equity": 3262486, "fixed_assets": 2653803, "liabilities": 2895693, "long_term_liabilities": 1510340, "quarter": 1 }, { "assets": 5097543, "current_assets": 2403185, "current_liabilities": 1509809, "equity": 3289425, "fixed_assets": 2694358, "liabilities": 2943455, "long_term_liabilities": 1433646, "quarter": 2 }, { "assets": 5251916, "current_assets": 2533349, "current_liabilities": 1250946, "equity": 3366561, "fixed_assets": 2718567, "liabilities": 2992005, "long_term_liabilities": 1741059, "quarter": 3 }, { "assets": 5410964, "current_assets": 2361154, "current_liabilities": 1584413, "equity": 3549166, "fixed_assets": 3049810, "liabilities": 3041356, "long_term_liabilities": 1456943, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29412, "financing_cash_flow": -47312, "investing_cash_flow": -139223, "net_cash_flow": 1024068, "operating_cash_flow": 1415406, "quarter": 1 }, { "change_in_working_capital": -67425, "financing_cash_flow": 109198, "investing_cash_flow": -261872, "net_cash_flow": 1182681, "operating_cash_flow": 1421331, "quarter": 2 }, { "change_in_working_capital": 36810, "financing_cash_flow": -77831, "investing_cash_flow": -424264, "net_cash_flow": 746346, "operating_cash_flow": 1282671, "quarter": 3 }, { "change_in_working_capital": 41262, "financing_cash_flow": -110221, "investing_cash_flow": -414624, "net_cash_flow": 1047352, "operating_cash_flow": 1382058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.91900694220435, "current_ratio": 1.6558270707898997, "debt_to_equity_ratio": 0.8875725443726042, "profit_margin": 0.26621439558317633, "quarter": 1, "return_on_assets": 0.2446528776556741, "return_on_equity": 0.37102718601704343 }, { "asset_turnover_ratio": 0.90915643085306, "current_ratio": 1.5917145811158895, "debt_to_equity_ratio": 0.8948235633887381, "profit_margin": 0.2449769811568285, "quarter": 2, "return_on_assets": 0.22272239782969952, "return_on_equity": 0.3451475561838315 }, { "asset_turnover_ratio": 0.899411567130929, "current_ratio": 2.0251465690765227, "debt_to_equity_ratio": 0.8887422506231136, "profit_margin": 0.23427937050160957, "quarter": 3, "return_on_assets": 0.2107135757693002, "return_on_equity": 0.3287182379882616 }, { "asset_turnover_ratio": 0.8897712126711618, "current_ratio": 1.490238971783241, "debt_to_equity_ratio": 0.8569213161627267, "profit_margin": 0.24500012462301538, "quarter": 4, "return_on_assets": 0.21799405799040614, "return_on_equity": 0.3323479375154614 } ], "income_statement": [ { "depreciation": 204935, "expenses": 3023295, "income_tax": 313212, "marketing_expense": 590193, "net_income": 1523683, "net_profit": 1210471, "operational_expense": 1854361, "product_revenue": 1253569, "quarter": 1, "rd_expense": 414891, "revenue": 4546978, "salaries_expense": 1127504, "service_revenue": 3293409 }, { "depreciation": 285994, "expenses": 3092623, "income_tax": 406504, "marketing_expense": 367089, "net_income": 1541841, "net_profit": 1135337, "operational_expense": 1703697, "product_revenue": 1470128, "quarter": 2, "rd_expense": 486929, "revenue": 4634464, "salaries_expense": 1432192, "service_revenue": 3164336 }, { "depreciation": 176021, "expenses": 3163541, "income_tax": 453443, "marketing_expense": 398454, "net_income": 1560093, "net_profit": 1106650, "operational_expense": 2087901, "product_revenue": 1170076, "quarter": 3, "rd_expense": 395615, "revenue": 4723634, "salaries_expense": 1096044, "service_revenue": 3553558 }, { "depreciation": 202500, "expenses": 3236085, "income_tax": 398877, "marketing_expense": 555182, "net_income": 1578435, "net_profit": 1179558, "operational_expense": 1630360, "product_revenue": 1652394, "quarter": 4, "rd_expense": 543584, "revenue": 4814520, "salaries_expense": 1220648, "service_revenue": 3162126 } ], "market_conditions": { "gdp_growth": [ -0.01094323839829588, -0.0010642883859831517, -0.009022491892474598, -0.006025257430283397 ], "inflation_rate": [ 0.02448209883926067, 0.02337923842066089, 0.02109363551330322, 0.017998781243476626 ], "interest_rate": [ 0.05914751797091247, 0.058477782829635214, 0.052390413790338444, 0.05566325970642649 ], "year": 1995 }, "random_event": { "description": "Brown-Hernandez Technology Adoption in 1995", "impact": 0.1, "type": "Technology Adoption" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 188858, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 1806481, "net_revenue": 1442882, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 1616 }, { "average_project_size": 79358, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 1608978, "net_revenue": 1459870, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1635 }, { "average_project_size": 197639, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 1634217, "net_revenue": 1477058, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1654 }, { "average_project_size": 111245, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 1885315, "net_revenue": 1494448, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1674 } ], "balance_sheet": [ { "assets": 1785099, "current_assets": 587867, "current_liabilities": 526127, "equity": 1119832, "fixed_assets": 1197232, "liabilities": 1047078, "long_term_liabilities": 520951, "quarter": 1 }, { "assets": 1817833, "current_assets": 598436, "current_liabilities": 505237, "equity": 1127294, "fixed_assets": 1219397, "liabilities": 1070080, "long_term_liabilities": 564843, "quarter": 2 }, { "assets": 1851168, "current_assets": 700790, "current_liabilities": 558173, "equity": 1147170, "fixed_assets": 1150378, "liabilities": 1093587, "long_term_liabilities": 535414, "quarter": 3 }, { "assets": 1885114, "current_assets": 785329, "current_liabilities": 553086, "equity": 1157638, "fixed_assets": 1099785, "liabilities": 1117611, "long_term_liabilities": 564525, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67024, "financing_cash_flow": 28587, "investing_cash_flow": -360348, "net_cash_flow": 305141, "operating_cash_flow": 441943, "quarter": 1 }, { "change_in_working_capital": -11606, "financing_cash_flow": 165802, "investing_cash_flow": -110548, "net_cash_flow": 18823, "operating_cash_flow": 462341, "quarter": 2 }, { "change_in_working_capital": 44423, "financing_cash_flow": -45758, "investing_cash_flow": -297065, "net_cash_flow": 223121, "operating_cash_flow": 455908, "quarter": 3 }, { "change_in_working_capital": -24840, "financing_cash_flow": 77820, "investing_cash_flow": -247498, "net_cash_flow": 137289, "operating_cash_flow": 449356, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.80829242523804, "current_ratio": 1.1173480927608734, "debt_to_equity_ratio": 0.9350313261274905, "profit_margin": 0.26461692640146595, "quarter": 1, "return_on_assets": 0.21388785720007686, "return_on_equity": 0.34095382164467525 }, { "asset_turnover_ratio": 0.8030825713913214, "current_ratio": 1.1844659041202446, "debt_to_equity_ratio": 0.9492466029270092, "profit_margin": 0.25998273818901685, "quarter": 2, "return_on_assets": 0.20878760590219234, "return_on_equity": 0.3366832432355712 }, { "asset_turnover_ratio": 0.7979059707168663, "current_ratio": 1.2555068052378027, "debt_to_equity_ratio": 0.9532911425507989, "profit_margin": 0.26376012316374847, "quarter": 3, "return_on_assets": 0.21045577710937094, "return_on_equity": 0.3396087763801355 }, { "asset_turnover_ratio": 0.7927626658122533, "current_ratio": 1.4199039570699674, "debt_to_equity_ratio": 0.9654235607331481, "profit_margin": 0.2610562562230335, "quarter": 4, "return_on_assets": 0.20695565361033869, "return_on_equity": 0.33700949692390886 } ], "income_statement": [ { "depreciation": 60132, "expenses": 937714, "income_tax": 123357, "marketing_expense": 172953, "net_income": 505168, "net_profit": 381811, "operational_expense": 611171, "product_revenue": 553492, "quarter": 1, "rd_expense": 144401, "revenue": 1442882, "salaries_expense": 423591, "service_revenue": 889390 }, { "depreciation": 82800, "expenses": 949338, "income_tax": 130991, "marketing_expense": 140947, "net_income": 510532, "net_profit": 379541, "operational_expense": 650643, "product_revenue": 317972, "quarter": 2, "rd_expense": 151340, "revenue": 1459870, "salaries_expense": 341374, "service_revenue": 1141898 }, { "depreciation": 66319, "expenses": 961107, "income_tax": 126362, "marketing_expense": 113583, "net_income": 515951, "net_profit": 389589, "operational_expense": 561039, "product_revenue": 317880, "quarter": 3, "rd_expense": 105259, "revenue": 1477058, "salaries_expense": 480480, "service_revenue": 1159178 }, { "depreciation": 59221, "expenses": 973022, "income_tax": 131291, "marketing_expense": 138641, "net_income": 521426, "net_profit": 390135, "operational_expense": 500657, "product_revenue": 480164, "quarter": 4, "rd_expense": 113254, "revenue": 1494448, "salaries_expense": 435436, "service_revenue": 1014284 } ], "market_conditions": { "gdp_growth": [ -0.011409323010115682, -0.01838202419446231, -0.011978073807505952, -0.01558380155039603 ], "inflation_rate": [ 0.027920054611972833, 0.02880078285211459, 0.02437205171712307, 0.026912747545139427 ], "interest_rate": [ 0.04282706057888827, 0.038122902154681754, 0.04435088531109216, 0.04003240849388584 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 151116, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 2820260, "net_revenue": 2176537, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2437 }, { "average_project_size": 169848, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 2505081, "net_revenue": 2239551, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 2508 }, { "average_project_size": 153467, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 2610353, "net_revenue": 2304389, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 2581 }, { "average_project_size": 81050, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 2854455, "net_revenue": 2371105, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2655 } ], "balance_sheet": [ { "assets": 2601982, "current_assets": 871099, "current_liabilities": 726063, "equity": 1639072, "fixed_assets": 1730883, "liabilities": 1311295, "long_term_liabilities": 585232, "quarter": 1 }, { "assets": 2650816, "current_assets": 1269828, "current_liabilities": 555381, "equity": 1701139, "fixed_assets": 1380988, "liabilities": 1323515, "long_term_liabilities": 768134, "quarter": 2 }, { "assets": 2700567, "current_assets": 1207320, "current_liabilities": 614338, "equity": 1734412, "fixed_assets": 1493247, "liabilities": 1335848, "long_term_liabilities": 721510, "quarter": 3 }, { "assets": 2751251, "current_assets": 1190188, "current_liabilities": 718924, "equity": 1767750, "fixed_assets": 1561063, "liabilities": 1348296, "long_term_liabilities": 629372, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64620, "financing_cash_flow": 107882, "investing_cash_flow": -413701, "net_cash_flow": 21626, "operating_cash_flow": 471830, "quarter": 1 }, { "change_in_working_capital": 82820, "financing_cash_flow": -196567, "investing_cash_flow": -399121, "net_cash_flow": 121012, "operating_cash_flow": 511751, "quarter": 2 }, { "change_in_working_capital": -51721, "financing_cash_flow": 171044, "investing_cash_flow": -468023, "net_cash_flow": 241830, "operating_cash_flow": 491826, "quarter": 3 }, { "change_in_working_capital": -81850, "financing_cash_flow": 149110, "investing_cash_flow": -157448, "net_cash_flow": 267984, "operating_cash_flow": 549825, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8364919511357112, "current_ratio": 1.1997567704179941, "debt_to_equity_ratio": 0.8000228177895785, "profit_margin": 0.1600638996718181, "quarter": 1, "return_on_assets": 0.13389216374286986, "return_on_equity": 0.21255015032896662 }, { "asset_turnover_ratio": 0.84485343381057, "current_ratio": 2.2864087896417056, "debt_to_equity_ratio": 0.7780169639282857, "profit_margin": 0.16692542389077097, "quarter": 2, "return_on_assets": 0.14102751756440282, "return_on_equity": 0.21975746837853932 }, { "asset_turnover_ratio": 0.8532982147823032, "current_ratio": 1.9652373774697316, "debt_to_equity_ratio": 0.7702022356856387, "profit_margin": 0.16042994477060948, "quarter": 3, "return_on_assets": 0.13689458547038455, "return_on_equity": 0.21315177708641314 }, { "asset_turnover_ratio": 0.8618279466322775, "current_ratio": 1.6555129610362151, "debt_to_equity_ratio": 0.7627187102248622, "profit_margin": 0.15385020907973287, "quarter": 4, "return_on_assets": 0.13259240978013276, "return_on_equity": 0.2063611936076934 } ], "income_statement": [ { "depreciation": 123445, "expenses": 1719090, "income_tax": 109062, "marketing_expense": 266754, "net_income": 457447, "net_profit": 348385, "operational_expense": 1014155, "product_revenue": 730432, "quarter": 1, "rd_expense": 289041, "revenue": 2176537, "salaries_expense": 589538, "service_revenue": 1446105 }, { "depreciation": 137913, "expenses": 1771593, "income_tax": 94120, "marketing_expense": 232416, "net_income": 467958, "net_profit": 373838, "operational_expense": 904954, "product_revenue": 666912, "quarter": 2, "rd_expense": 286815, "revenue": 2239551, "salaries_expense": 702672, "service_revenue": 1572639 }, { "depreciation": 122133, "expenses": 1825700, "income_tax": 108996, "marketing_expense": 268978, "net_income": 478689, "net_profit": 369693, "operational_expense": 1184226, "product_revenue": 540381, "quarter": 3, "rd_expense": 204877, "revenue": 2304389, "salaries_expense": 781318, "service_revenue": 1764008 }, { "depreciation": 185030, "expenses": 1881460, "income_tax": 124850, "marketing_expense": 357145, "net_income": 489645, "net_profit": 364795, "operational_expense": 1013061, "product_revenue": 875725, "quarter": 4, "rd_expense": 371547, "revenue": 2371105, "salaries_expense": 691154, "service_revenue": 1495380 } ], "market_conditions": { "gdp_growth": [ 0.011864331690402545, 0.006129221827418582, 0.00613769092093765, 0.009838352661065414 ], "inflation_rate": [ 0.030168017554868882, 0.036173115138545965, 0.031046588046082735, 0.026976408554611888 ], "interest_rate": [ 0.04452634580817232, 0.05091918100144323, 0.05038394085957294, 0.04562203708646066 ], "year": 1997 }, "random_event": { "description": "Brown-Hernandez Industry Recognition in 1997", "impact": 0.05, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 68037, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 3585391, "net_revenue": 3228435, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 3615 }, { "average_project_size": 88421, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 3618082, "net_revenue": 3279436, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3672 }, { "average_project_size": 118138, "billable_hours_per_employee": 117, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 4265430, "net_revenue": 3331242, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3730 }, { "average_project_size": 174165, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 4022764, "net_revenue": 3383867, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3789 } ], "balance_sheet": [ { "assets": 4254936, "current_assets": 1758293, "current_liabilities": 1151614, "equity": 2853635, "fixed_assets": 2496643, "liabilities": 2009072, "long_term_liabilities": 857458, "quarter": 1 }, { "assets": 4363804, "current_assets": 2108725, "current_liabilities": 907899, "equity": 2936957, "fixed_assets": 2255079, "liabilities": 2063483, "long_term_liabilities": 1155584, "quarter": 2 }, { "assets": 4475457, "current_assets": 1670677, "current_liabilities": 885393, "equity": 3005066, "fixed_assets": 2804780, "liabilities": 2119368, "long_term_liabilities": 1233975, "quarter": 3 }, { "assets": 4589967, "current_assets": 2082486, "current_liabilities": 1158180, "equity": 3017587, "fixed_assets": 2507481, "liabilities": 2176766, "long_term_liabilities": 1018586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33025, "financing_cash_flow": -11419, "investing_cash_flow": -226573, "net_cash_flow": 399962, "operating_cash_flow": 758491, "quarter": 1 }, { "change_in_working_capital": -31872, "financing_cash_flow": -53038, "investing_cash_flow": -202249, "net_cash_flow": 595433, "operating_cash_flow": 800922, "quarter": 2 }, { "change_in_working_capital": 79071, "financing_cash_flow": -178288, "investing_cash_flow": -170049, "net_cash_flow": 373308, "operating_cash_flow": 885423, "quarter": 3 }, { "change_in_working_capital": 66118, "financing_cash_flow": -37012, "investing_cash_flow": -308224, "net_cash_flow": 371515, "operating_cash_flow": 781459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7587505428988827, "current_ratio": 1.5268075935165777, "debt_to_equity_ratio": 0.7040395845999926, "profit_margin": 0.18825560991625973, "quarter": 1, "return_on_assets": 0.14283904622772234, "return_on_equity": 0.21298133783753004 }, { "asset_turnover_ratio": 0.7515085462133496, "current_ratio": 2.322642716866083, "debt_to_equity_ratio": 0.7025921727829179, "profit_margin": 0.1941297223059087, "quarter": 2, "return_on_assets": 0.14589014538691472, "return_on_equity": 0.21676721858712947 }, { "asset_turnover_ratio": 0.7443356063972908, "current_ratio": 1.8869326954245178, "debt_to_equity_ratio": 0.7052650424316804, "profit_margin": 0.19481532713624528, "quarter": 3, "return_on_assets": 0.14500798465944373, "return_on_equity": 0.21596098055749857 }, { "asset_turnover_ratio": 0.7372312262811476, "current_ratio": 1.7980676578770138, "debt_to_equity_ratio": 0.721359814977994, "profit_margin": 0.17860808359193786, "quarter": 4, "return_on_assets": 0.13167545649021006, "return_on_equity": 0.20028784588480797 } ], "income_statement": [ { "depreciation": 150720, "expenses": 2368628, "income_tax": 252036, "marketing_expense": 395124, "net_income": 859807, "net_profit": 607771, "operational_expense": 1332681, "product_revenue": 817149, "quarter": 1, "rd_expense": 353332, "revenue": 3228435, "salaries_expense": 850991, "service_revenue": 2411286 }, { "depreciation": 164286, "expenses": 2419126, "income_tax": 223674, "marketing_expense": 441951, "net_income": 860310, "net_profit": 636636, "operational_expense": 1680660, "product_revenue": 766237, "quarter": 2, "rd_expense": 450795, "revenue": 3279436, "salaries_expense": 746303, "service_revenue": 2513199 }, { "depreciation": 236446, "expenses": 2470702, "income_tax": 211563, "marketing_expense": 307515, "net_income": 860540, "net_profit": 648977, "operational_expense": 1689065, "product_revenue": 1179596, "quarter": 3, "rd_expense": 252515, "revenue": 3331242, "salaries_expense": 877319, "service_revenue": 2151646 }, { "depreciation": 177073, "expenses": 2523377, "income_tax": 256104, "marketing_expense": 406743, "net_income": 860490, "net_profit": 604386, "operational_expense": 1478504, "product_revenue": 686325, "quarter": 4, "rd_expense": 421559, "revenue": 3383867, "salaries_expense": 827966, "service_revenue": 2697542 } ], "market_conditions": { "gdp_growth": [ -0.0036910557006524566, -0.002874432391948482, -0.013920715513257659, 0.003752750950826087 ], "inflation_rate": [ 0.022635009769435, 0.02381880267428324, 0.022041129285085205, 0.022103784700717506 ], "interest_rate": [ 0.04560341161830169, 0.05510531953510282, 0.04770814631278026, 0.051342679968147946 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 148146, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 1367957, "net_revenue": 1212296, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1358 }, { "average_project_size": 104306, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 1410925, "net_revenue": 1248522, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1398 }, { "average_project_size": 91499, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 1486254, "net_revenue": 1285831, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1440 }, { "average_project_size": 87949, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 1530848, "net_revenue": 1324255, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1483 } ], "balance_sheet": [ { "assets": 1425095, "current_assets": 658500, "current_liabilities": 323882, "equity": 884356, "fixed_assets": 766595, "liabilities": 758036, "long_term_liabilities": 434154, "quarter": 1 }, { "assets": 1444890, "current_assets": 672270, "current_liabilities": 429032, "equity": 880111, "fixed_assets": 772620, "liabilities": 779485, "long_term_liabilities": 350453, "quarter": 2 }, { "assets": 1464960, "current_assets": 690389, "current_liabilities": 444297, "equity": 876978, "fixed_assets": 774571, "liabilities": 801540, "long_term_liabilities": 357243, "quarter": 3 }, { "assets": 1485308, "current_assets": 542383, "current_liabilities": 420801, "equity": 875311, "fixed_assets": 942925, "liabilities": 824220, "long_term_liabilities": 403419, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44479, "financing_cash_flow": 174856, "investing_cash_flow": -207174, "net_cash_flow": -304594, "operating_cash_flow": 290208, "quarter": 1 }, { "change_in_working_capital": 53450, "financing_cash_flow": -164476, "investing_cash_flow": -411659, "net_cash_flow": -5215, "operating_cash_flow": 272105, "quarter": 2 }, { "change_in_working_capital": -31296, "financing_cash_flow": -53603, "investing_cash_flow": -280898, "net_cash_flow": -176423, "operating_cash_flow": 276110, "quarter": 3 }, { "change_in_working_capital": 61009, "financing_cash_flow": -73892, "investing_cash_flow": -297035, "net_cash_flow": -230191, "operating_cash_flow": 276257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8506773232661682, "current_ratio": 2.033147874843307, "debt_to_equity_ratio": 0.8571615955565406, "profit_margin": 0.1792441779895339, "quarter": 1, "return_on_assets": 0.15247895754318133, "return_on_equity": 0.2457121340274731 }, { "asset_turnover_ratio": 0.8640948445902457, "current_ratio": 1.566946055305898, "debt_to_equity_ratio": 0.8856666943146944, "profit_margin": 0.1719681351229694, "quarter": 2, "return_on_assets": 0.1485967789935566, "return_on_equity": 0.24395331952446908 }, { "asset_turnover_ratio": 0.8777243064657055, "current_ratio": 1.5538907532573931, "debt_to_equity_ratio": 0.9139795981199073, "profit_margin": 0.16608558978590499, "quarter": 3, "return_on_assets": 0.14577735910878112, "return_on_equity": 0.24351580085247293 }, { "asset_turnover_ratio": 0.891569290679105, "current_ratio": 1.2889299217444825, "debt_to_equity_ratio": 0.9416310317132996, "profit_margin": 0.1617686925856425, "quarter": 4, "return_on_assets": 0.14422799850266746, "return_on_equity": 0.2447392983750918 } ], "income_statement": [ { "depreciation": 72911, "expenses": 939847, "income_tax": 55152, "marketing_expense": 181125, "net_income": 272449, "net_profit": 217297, "operational_expense": 488876, "product_revenue": 246582, "quarter": 1, "rd_expense": 163686, "revenue": 1212296, "salaries_expense": 341343, "service_revenue": 965714 }, { "depreciation": 57399, "expenses": 970833, "income_tax": 62983, "marketing_expense": 160939, "net_income": 277689, "net_profit": 214706, "operational_expense": 589049, "product_revenue": 320926, "quarter": 2, "rd_expense": 124364, "revenue": 1248522, "salaries_expense": 363447, "service_revenue": 927596 }, { "depreciation": 62552, "expenses": 1002842, "income_tax": 69431, "marketing_expense": 114573, "net_income": 282989, "net_profit": 213558, "operational_expense": 610862, "product_revenue": 453078, "quarter": 3, "rd_expense": 106623, "revenue": 1285831, "salaries_expense": 484887, "service_revenue": 832753 }, { "depreciation": 62034, "expenses": 1035905, "income_tax": 74127, "marketing_expense": 147005, "net_income": 288350, "net_profit": 214223, "operational_expense": 528155, "product_revenue": 400617, "quarter": 4, "rd_expense": 106104, "revenue": 1324255, "salaries_expense": 398898, "service_revenue": 923638 } ], "market_conditions": { "gdp_growth": [ -0.012219628042250734, 0.0018570178255158075, -0.01152738663552266, -0.011305971847431456 ], "inflation_rate": [ 0.03348490357285884, 0.030493454181991765, 0.03515738455757186, 0.027312218579002873 ], "interest_rate": [ 0.049388441839205724, 0.04740246678680097, 0.049736721683641245, 0.05224465740674649 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 80356, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 1551556, "net_revenue": 1261124, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1412 }, { "average_project_size": 144592, "billable_hours_per_employee": 110, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 1548171, "net_revenue": 1302096, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1458 }, { "average_project_size": 92888, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 1645458, "net_revenue": 1344400, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1505 }, { "average_project_size": 63133, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 1637981, "net_revenue": 1388078, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1554 } ], "balance_sheet": [ { "assets": 1843901, "current_assets": 652781, "current_liabilities": 456771, "equity": 1429760, "fixed_assets": 1191120, "liabilities": 763701, "long_term_liabilities": 306930, "quarter": 1 }, { "assets": 1906427, "current_assets": 823786, "current_liabilities": 418396, "equity": 1493964, "fixed_assets": 1082641, "liabilities": 781767, "long_term_liabilities": 363371, "quarter": 2 }, { "assets": 1971073, "current_assets": 613780, "current_liabilities": 346889, "equity": 1546964, "fixed_assets": 1357293, "liabilities": 800260, "long_term_liabilities": 453371, "quarter": 3 }, { "assets": 2037912, "current_assets": 814559, "current_liabilities": 468415, "equity": 1600194, "fixed_assets": 1223353, "liabilities": 819191, "long_term_liabilities": 350776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14310, "financing_cash_flow": 193050, "investing_cash_flow": -254582, "net_cash_flow": 305752, "operating_cash_flow": 393952, "quarter": 1 }, { "change_in_working_capital": -22072, "financing_cash_flow": -125300, "investing_cash_flow": -461954, "net_cash_flow": 35739, "operating_cash_flow": 418742, "quarter": 2 }, { "change_in_working_capital": 64111, "financing_cash_flow": -36384, "investing_cash_flow": -324307, "net_cash_flow": 87945, "operating_cash_flow": 452704, "quarter": 3 }, { "change_in_working_capital": 58274, "financing_cash_flow": -6532, "investing_cash_flow": -468431, "net_cash_flow": 133612, "operating_cash_flow": 450067, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6839434438182961, "current_ratio": 1.4291209380630556, "debt_to_equity_ratio": 0.5341462902864816, "profit_margin": 0.2771813081029304, "quarter": 1, "return_on_assets": 0.1895763384259784, "return_on_equity": 0.2444885854968666 }, { "asset_turnover_ratio": 0.6830033355591376, "current_ratio": 1.968914616774539, "debt_to_equity_ratio": 0.5232836935829779, "profit_margin": 0.28362271291824875, "quarter": 2, "return_on_assets": 0.1937152589634956, "return_on_equity": 0.24719738895984106 }, { "asset_turnover_ratio": 0.682065047819132, "current_ratio": 1.769384442862126, "debt_to_equity_ratio": 0.5173100343640834, "profit_margin": 0.27979098482594467, "quarter": 3, "return_on_assets": 0.19083565144467, "return_on_equity": 0.24315433326179536 }, { "asset_turnover_ratio": 0.681127546233596, "current_ratio": 1.7389686495949106, "debt_to_equity_ratio": 0.511932303208236, "profit_margin": 0.2748210114993538, "quarter": 4, "return_on_assets": 0.1871881612159897, "return_on_equity": 0.2383917200039495 } ], "income_statement": [ { "depreciation": 44392, "expenses": 802619, "income_tax": 108945, "marketing_expense": 134026, "net_income": 458505, "net_profit": 349560, "operational_expense": 468283, "product_revenue": 265469, "quarter": 1, "rd_expense": 81443, "revenue": 1261124, "salaries_expense": 346035, "service_revenue": 995655 }, { "depreciation": 49438, "expenses": 829765, "income_tax": 103027, "marketing_expense": 90394, "net_income": 472331, "net_profit": 369304, "operational_expense": 455704, "product_revenue": 461078, "quarter": 2, "rd_expense": 83858, "revenue": 1302096, "salaries_expense": 400992, "service_revenue": 841018 }, { "depreciation": 76553, "expenses": 857830, "income_tax": 110419, "marketing_expense": 136197, "net_income": 486570, "net_profit": 376151, "operational_expense": 570819, "product_revenue": 530755, "quarter": 3, "rd_expense": 135115, "revenue": 1344400, "salaries_expense": 270508, "service_revenue": 813645 }, { "depreciation": 68594, "expenses": 886844, "income_tax": 119761, "marketing_expense": 166374, "net_income": 501234, "net_profit": 381473, "operational_expense": 445187, "product_revenue": 340700, "quarter": 4, "rd_expense": 94260, "revenue": 1388078, "salaries_expense": 285258, "service_revenue": 1047378 } ], "market_conditions": { "gdp_growth": [ -0.01270237088266928, -0.0160736369460135, -0.024753257284447258, -0.01715920016914065 ], "inflation_rate": [ 0.025809119246703288, 0.025023367020414425, 0.027073244799910245, 0.023544122692394254 ], "interest_rate": [ 0.048183292628204255, 0.04822125598932507, 0.04615606133709519, 0.04703586767485547 ], "year": 2000 }, "random_event": { "description": "Brown-Hernandez Expansion to New Market in 2000", "impact": 0.01, "type": "Expansion to New Market" }, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2000, "industry": "Advertising", "location": "Shawnburgh", "name": "Rogers-Armstrong", "num_employees": 956, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.rogers-armstrong.com" }

[ { "advertising_kpis": [ { "average_project_size": 176019, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 2676802, "net_revenue": 2385324, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 2495 }, { "average_project_size": 147618, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 3141973, "net_revenue": 2419331, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 2531 }, { "average_project_size": 104731, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 2825624, "net_revenue": 2453823, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2567 }, { "average_project_size": 73525, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 3015307, "net_revenue": 2488807, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 2603 } ], "balance_sheet": [ { "assets": 2828211, "current_assets": 1171340, "current_liabilities": 573528, "equity": 1972979, "fixed_assets": 1656871, "liabilities": 1357950, "long_term_liabilities": 784422, "quarter": 1 }, { "assets": 2912162, "current_assets": 1145809, "current_liabilities": 691792, "equity": 2060861, "fixed_assets": 1766353, "liabilities": 1394927, "long_term_liabilities": 703135, "quarter": 2 }, { "assets": 2998605, "current_assets": 1486950, "current_liabilities": 622687, "equity": 2135172, "fixed_assets": 1511655, "liabilities": 1432911, "long_term_liabilities": 810224, "quarter": 3 }, { "assets": 3087614, "current_assets": 1087799, "current_liabilities": 838090, "equity": 2156661, "fixed_assets": 1999815, "liabilities": 1471929, "long_term_liabilities": 633839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59331, "financing_cash_flow": -36717, "investing_cash_flow": -377983, "net_cash_flow": 365458, "operating_cash_flow": 658624, "quarter": 1 }, { "change_in_working_capital": -47597, "financing_cash_flow": 115103, "investing_cash_flow": -259518, "net_cash_flow": 404869, "operating_cash_flow": 636831, "quarter": 2 }, { "change_in_working_capital": 82480, "financing_cash_flow": -192092, "investing_cash_flow": -140189, "net_cash_flow": 345692, "operating_cash_flow": 692798, "quarter": 3 }, { "change_in_working_capital": 85394, "financing_cash_flow": -175861, "investing_cash_flow": -203070, "net_cash_flow": 111550, "operating_cash_flow": 672318, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8434038337309345, "current_ratio": 2.0423414375584104, "debt_to_equity_ratio": 0.688273924861846, "profit_margin": 0.2107545976982582, "quarter": 1, "return_on_assets": 0.17775123567513174, "return_on_equity": 0.25480149560639015 }, { "asset_turnover_ratio": 0.8307679998571508, "current_ratio": 1.656291197354118, "debt_to_equity_ratio": 0.6768661253718713, "profit_margin": 0.22470096072013296, "quarter": 2, "return_on_assets": 0.18667436770344506, "return_on_equity": 0.2637858642577059 }, { "asset_turnover_ratio": 0.8183215195065705, "current_ratio": 2.3879573525703925, "debt_to_equity_ratio": 0.6710986281198892, "profit_margin": 0.2320778638068027, "quarter": 3, "return_on_assets": 0.18991431015422172, "return_on_equity": 0.26671293928545337 }, { "asset_turnover_ratio": 0.806061573758896, "current_ratio": 1.2979501008244938, "debt_to_equity_ratio": 0.6825036480003116, "profit_margin": 0.2173635802213671, "quarter": 4, "return_on_assets": 0.17520842955110322, "return_on_equity": 0.2508396080793412 } ], "income_statement": [ { "depreciation": 155906, "expenses": 1680895, "income_tax": 201711, "marketing_expense": 169984, "net_income": 704429, "net_profit": 502718, "operational_expense": 851282, "product_revenue": 928104, "quarter": 1, "rd_expense": 205242, "revenue": 2385324, "salaries_expense": 534294, "service_revenue": 1457220 }, { "depreciation": 93205, "expenses": 1698589, "income_tax": 177116, "marketing_expense": 265381, "net_income": 720742, "net_profit": 543626, "operational_expense": 864597, "product_revenue": 655386, "quarter": 2, "rd_expense": 288213, "revenue": 2419331, "salaries_expense": 558063, "service_revenue": 1763945 }, { "depreciation": 123320, "expenses": 1716470, "income_tax": 167875, "marketing_expense": 285737, "net_income": 737353, "net_profit": 569478, "operational_expense": 1195456, "product_revenue": 548315, "quarter": 3, "rd_expense": 305918, "revenue": 2453823, "salaries_expense": 583778, "service_revenue": 1905508 }, { "depreciation": 131342, "expenses": 1734538, "income_tax": 213293, "marketing_expense": 322989, "net_income": 754269, "net_profit": 540976, "operational_expense": 913127, "product_revenue": 965595, "quarter": 4, "rd_expense": 284063, "revenue": 2488807, "salaries_expense": 772611, "service_revenue": 1523212 } ], "market_conditions": { "gdp_growth": [ 0.047263449425701494, 0.05988596905971834, 0.06174704592876119, 0.05175427190010229 ], "inflation_rate": [ 0.007452530491817239, 0.007598039932212871, 0.001995492715014876, 0.010429605846485737 ], "interest_rate": [ 0.010108396234833408, 0.011259282373859935, 0.013012065985556867, 0.006422664901978693 ], "year": 2000 }, "random_event": { "description": "Rogers-Armstrong Data Privacy Regulation Impact in 2000", "impact": -0.01, "type": "Data Privacy Regulation Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 123806, "billable_hours_per_employee": 96, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 3603864, "net_revenue": 2973892, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3111 }, { "average_project_size": 196139, "billable_hours_per_employee": 101, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 3530490, "net_revenue": 2987613, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3125 }, { "average_project_size": 137521, "billable_hours_per_employee": 124, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 3431672, "net_revenue": 3001397, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3140 }, { "average_project_size": 166214, "billable_hours_per_employee": 87, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 3899744, "net_revenue": 3015245, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 3154 } ], "balance_sheet": [ { "assets": 3341906, "current_assets": 1412377, "current_liabilities": 761404, "equity": 2429830, "fixed_assets": 1929529, "liabilities": 1742671, "long_term_liabilities": 981267, "quarter": 1 }, { "assets": 3421017, "current_assets": 1083029, "current_liabilities": 942695, "equity": 2522293, "fixed_assets": 2337988, "liabilities": 1780975, "long_term_liabilities": 838280, "quarter": 2 }, { "assets": 3502001, "current_assets": 1211208, "current_liabilities": 1089616, "equity": 2613543, "fixed_assets": 2290793, "liabilities": 1820120, "long_term_liabilities": 730504, "quarter": 3 }, { "assets": 3584903, "current_assets": 1314604, "current_liabilities": 914278, "equity": 2653382, "fixed_assets": 2270299, "liabilities": 1860125, "long_term_liabilities": 945847, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7544, "financing_cash_flow": -54071, "investing_cash_flow": -394409, "net_cash_flow": 424069, "operating_cash_flow": 933236, "quarter": 1 }, { "change_in_working_capital": 46770, "financing_cash_flow": -186266, "investing_cash_flow": -296179, "net_cash_flow": 805369, "operating_cash_flow": 1039865, "quarter": 2 }, { "change_in_working_capital": 42275, "financing_cash_flow": -27489, "investing_cash_flow": -486124, "net_cash_flow": 983121, "operating_cash_flow": 1051599, "quarter": 3 }, { "change_in_working_capital": -83827, "financing_cash_flow": -179122, "investing_cash_flow": -445769, "net_cash_flow": 767808, "operating_cash_flow": 1039834, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8898790091642315, "current_ratio": 1.8549639875808375, "debt_to_equity_ratio": 0.7171987340678154, "profit_margin": 0.27929561665319386, "quarter": 1, "return_on_assets": 0.24853930661125717, "return_on_equity": 0.3418325561870584 }, { "asset_turnover_ratio": 0.873311357412138, "current_ratio": 1.1488646911249132, "debt_to_equity_ratio": 0.706093621954309, "profit_margin": 0.2953029726407001, "quarter": 2, "return_on_assets": 0.25789143988468927, "return_on_equity": 0.3497813299247946 }, { "asset_turnover_ratio": 0.8570520111216416, "current_ratio": 1.1115916065843379, "debt_to_equity_ratio": 0.6964186164145759, "profit_margin": 0.31040945266487574, "quarter": 3, "return_on_assets": 0.2660370456775997, "return_on_equity": 0.35647471650552526 }, { "asset_turnover_ratio": 0.8410952820759725, "current_ratio": 1.437860256945918, "debt_to_equity_ratio": 0.7010392774202885, "profit_margin": 0.3079696674731241, "quarter": 4, "return_on_assets": 0.2590318343341507, "return_on_equity": 0.3499699628624902 } ], "income_statement": [ { "depreciation": 102641, "expenses": 1830516, "income_tax": 312781, "marketing_expense": 283789, "net_income": 1143376, "net_profit": 830595, "operational_expense": 946038, "product_revenue": 725125, "quarter": 1, "rd_expense": 224726, "revenue": 2973892, "salaries_expense": 739940, "service_revenue": 2248767 }, { "depreciation": 157614, "expenses": 1829159, "income_tax": 276203, "marketing_expense": 247377, "net_income": 1158454, "net_profit": 882251, "operational_expense": 1179120, "product_revenue": 1066776, "quarter": 2, "rd_expense": 195786, "revenue": 2987613, "salaries_expense": 628579, "service_revenue": 1920837 }, { "depreciation": 119937, "expenses": 1827804, "income_tax": 241931, "marketing_expense": 330912, "net_income": 1173593, "net_profit": 931662, "operational_expense": 956107, "product_revenue": 899523, "quarter": 3, "rd_expense": 261942, "revenue": 3001397, "salaries_expense": 722099, "service_revenue": 2101874 }, { "depreciation": 111230, "expenses": 1826449, "income_tax": 260192, "marketing_expense": 190023, "net_income": 1188796, "net_profit": 928604, "operational_expense": 1028334, "product_revenue": 670187, "quarter": 4, "rd_expense": 258464, "revenue": 3015245, "salaries_expense": 841830, "service_revenue": 2345058 } ], "market_conditions": { "gdp_growth": [ 0.061630023067017786, 0.04810890199678295, 0.059895306697179365, 0.06456909254208931 ], "inflation_rate": [ 0.00713667485275294, 0.008042560278501129, 0.006185124519732671, 0.00381124121868391 ], "interest_rate": [ 0.012073549433464743, 0.011142189943920277, 0.014845285998430793, 0.016822938916950574 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 131667, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 5026231, "net_revenue": 4274114, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4471 }, { "average_project_size": 134317, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 4814459, "net_revenue": 4272831, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4469 }, { "average_project_size": 159858, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 4839237, "net_revenue": 4271549, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4468 }, { "average_project_size": 93341, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 5247875, "net_revenue": 4270268, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4467 } ], "balance_sheet": [ { "assets": 5697299, "current_assets": 1859404, "current_liabilities": 1677520, "equity": 3320721, "fixed_assets": 3837895, "liabilities": 3410498, "long_term_liabilities": 1732978, "quarter": 1 }, { "assets": 5892546, "current_assets": 1788604, "current_liabilities": 1936214, "equity": 3509322, "fixed_assets": 4103942, "liabilities": 3473017, "long_term_liabilities": 1536803, "quarter": 2 }, { "assets": 6094484, "current_assets": 2641892, "current_liabilities": 1971031, "equity": 3682119, "fixed_assets": 3452592, "liabilities": 3536683, "long_term_liabilities": 1565652, "quarter": 3 }, { "assets": 6303342, "current_assets": 3044109, "current_liabilities": 1619608, "equity": 3678892, "fixed_assets": 3259233, "liabilities": 3601515, "long_term_liabilities": 1981907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50509, "financing_cash_flow": -20733, "investing_cash_flow": -476566, "net_cash_flow": 773154, "operating_cash_flow": 1210015, "quarter": 1 }, { "change_in_working_capital": 39227, "financing_cash_flow": -102921, "investing_cash_flow": -426390, "net_cash_flow": 942587, "operating_cash_flow": 1298380, "quarter": 2 }, { "change_in_working_capital": -77449, "financing_cash_flow": 141798, "investing_cash_flow": -391693, "net_cash_flow": 1350303, "operating_cash_flow": 1363859, "quarter": 3 }, { "change_in_working_capital": 35722, "financing_cash_flow": -54583, "investing_cash_flow": -298007, "net_cash_flow": 912240, "operating_cash_flow": 1183827, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7502000509364174, "current_ratio": 1.1084243406934045, "debt_to_equity_ratio": 1.0270353938195953, "profit_margin": 0.2419027662809181, "quarter": 1, "return_on_assets": 0.18147546758560504, "return_on_equity": 0.3113540703961579 }, { "asset_turnover_ratio": 0.7251247593145645, "current_ratio": 0.9237635922475511, "debt_to_equity_ratio": 0.9896546968331774, "profit_margin": 0.2550517443821204, "quarter": 2, "return_on_assets": 0.1849443347578449, "return_on_equity": 0.3105423212802929 }, { "asset_turnover_ratio": 0.7008877207652034, "current_ratio": 1.3403604509518114, "debt_to_equity_ratio": 0.9605020913229584, "profit_margin": 0.26321083990842664, "quarter": 3, "return_on_assets": 0.184481245664112, "return_on_equity": 0.30534537313976 }, { "asset_turnover_ratio": 0.6774609405613721, "current_ratio": 1.879534430553566, "debt_to_equity_ratio": 0.9789673086353173, "profit_margin": 0.22880648240344634, "quarter": 4, "return_on_assets": 0.15500745477557779, "return_on_equity": 0.26558675818697586 } ], "income_statement": [ { "depreciation": 176095, "expenses": 2843457, "income_tax": 396737, "marketing_expense": 347914, "net_income": 1430657, "net_profit": 1033920, "operational_expense": 1632416, "product_revenue": 1614447, "quarter": 1, "rd_expense": 376513, "revenue": 4274114, "salaries_expense": 1374897, "service_revenue": 2659667 }, { "depreciation": 208587, "expenses": 2854450, "income_tax": 328588, "marketing_expense": 495524, "net_income": 1418381, "net_profit": 1089793, "operational_expense": 1450665, "product_revenue": 872896, "quarter": 2, "rd_expense": 399507, "revenue": 4272831, "salaries_expense": 1170323, "service_revenue": 3399935 }, { "depreciation": 239541, "expenses": 2865486, "income_tax": 281745, "marketing_expense": 405263, "net_income": 1406063, "net_profit": 1124318, "operational_expense": 1799788, "product_revenue": 1262573, "quarter": 3, "rd_expense": 348149, "revenue": 4271549, "salaries_expense": 903680, "service_revenue": 3008976 }, { "depreciation": 206762, "expenses": 2876565, "income_tax": 416638, "marketing_expense": 570680, "net_income": 1393703, "net_profit": 977065, "operational_expense": 1637584, "product_revenue": 1338951, "quarter": 4, "rd_expense": 540716, "revenue": 4270268, "salaries_expense": 894264, "service_revenue": 2931317 } ], "market_conditions": { "gdp_growth": [ 0.03004137341505642, 0.025324500568019145, 0.037960450662159126, 0.026948252729277405 ], "inflation_rate": [ 0.003455720433297083, 0.007602960199787055, 0.0030412288532424914, 0.007779754179441715 ], "interest_rate": [ 0.01599897933946396, 0.01875917271173759, 0.023774611828749986, 0.023138336453553645 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 192502, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 4508626, "net_revenue": 3508950, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3670 }, { "average_project_size": 94078, "billable_hours_per_employee": 149, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 4451008, "net_revenue": 3539008, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 3702 }, { "average_project_size": 172275, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 4594108, "net_revenue": 3569324, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3734 }, { "average_project_size": 107065, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 4398140, "net_revenue": 3599900, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 3766 } ], "balance_sheet": [ { "assets": 4241155, "current_assets": 1704012, "current_liabilities": 1179087, "equity": 2935689, "fixed_assets": 2537143, "liabilities": 2261782, "long_term_liabilities": 1082695, "quarter": 1 }, { "assets": 4380160, "current_assets": 2122355, "current_liabilities": 987419, "equity": 3121406, "fixed_assets": 2257805, "liabilities": 2298011, "long_term_liabilities": 1310592, "quarter": 2 }, { "assets": 4523720, "current_assets": 1599808, "current_liabilities": 1222912, "equity": 3154969, "fixed_assets": 2923912, "liabilities": 2334819, "long_term_liabilities": 1111907, "quarter": 3 }, { "assets": 4671985, "current_assets": 2275656, "current_liabilities": 1340818, "equity": 3261830, "fixed_assets": 2396329, "liabilities": 2372218, "long_term_liabilities": 1031400, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26624, "financing_cash_flow": 159903, "investing_cash_flow": -480269, "net_cash_flow": 1107606, "operating_cash_flow": 1159495, "quarter": 1 }, { "change_in_working_capital": 59182, "financing_cash_flow": 155075, "investing_cash_flow": -473982, "net_cash_flow": 962664, "operating_cash_flow": 1216940, "quarter": 2 }, { "change_in_working_capital": -57008, "financing_cash_flow": -197799, "investing_cash_flow": -111706, "net_cash_flow": 1081984, "operating_cash_flow": 1172188, "quarter": 3 }, { "change_in_working_capital": 82020, "financing_cash_flow": -13839, "investing_cash_flow": -360638, "net_cash_flow": 774593, "operating_cash_flow": 1096048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8273571703934424, "current_ratio": 1.4451961560088442, "debt_to_equity_ratio": 0.7704433269327916, "profit_margin": 0.2725362287863891, "quarter": 1, "return_on_assets": 0.2254848030784067, "return_on_equity": 0.3257552145339646 }, { "asset_turnover_ratio": 0.8079631794272355, "current_ratio": 2.1493965580974237, "debt_to_equity_ratio": 0.7362102206505658, "profit_margin": 0.2936577142521294, "quarter": 2, "return_on_assets": 0.2372646204704851, "return_on_equity": 0.33294515356220883 }, { "asset_turnover_ratio": 0.7890240775291132, "current_ratio": 1.308195520200963, "debt_to_equity_ratio": 0.7400449893485482, "profit_margin": 0.2706585336607156, "quarter": 3, "return_on_assets": 0.21355609984702856, "return_on_equity": 0.30620522737307404 }, { "asset_turnover_ratio": 0.770529014969012, "current_ratio": 1.697214685363711, "debt_to_equity_ratio": 0.7272659825925937, "profit_margin": 0.26724714575404873, "quarter": 4, "return_on_assets": 0.20592167997114716, "return_on_equity": 0.2949457819690174 } ], "income_statement": [ { "depreciation": 203179, "expenses": 2173599, "income_tax": 379035, "marketing_expense": 421700, "net_income": 1335351, "net_profit": 956316, "operational_expense": 1466001, "product_revenue": 1192185, "quarter": 1, "rd_expense": 266073, "revenue": 3508950, "salaries_expense": 771720, "service_revenue": 2316765 }, { "depreciation": 177683, "expenses": 2196551, "income_tax": 303200, "marketing_expense": 437498, "net_income": 1342457, "net_profit": 1039257, "operational_expense": 1498088, "product_revenue": 1217828, "quarter": 2, "rd_expense": 314165, "revenue": 3539008, "salaries_expense": 678283, "service_revenue": 2321180 }, { "depreciation": 206120, "expenses": 2219747, "income_tax": 383509, "marketing_expense": 290973, "net_income": 1349577, "net_profit": 966068, "operational_expense": 1385330, "product_revenue": 1098598, "quarter": 3, "rd_expense": 281833, "revenue": 3569324, "salaries_expense": 780227, "service_revenue": 2470726 }, { "depreciation": 133985, "expenses": 2243187, "income_tax": 394650, "marketing_expense": 311923, "net_income": 1356713, "net_profit": 962063, "operational_expense": 1230064, "product_revenue": 748684, "quarter": 4, "rd_expense": 417254, "revenue": 3599900, "salaries_expense": 1118569, "service_revenue": 2851216 } ], "market_conditions": { "gdp_growth": [ 0.03583982109149321, 0.03229745479308346, 0.03835727909630301, 0.04550402089344243 ], "inflation_rate": [ 0.00928170859558409, 0.005659052077514255, 0.0032109404355162227, 0.012843973870684987 ], "interest_rate": [ 0.01833580077477302, 0.013813187563862628, 0.020761706735836185, 0.020310098726928103 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 122093, "billable_hours_per_employee": 80, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 2440184, "net_revenue": 1978660, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2070 }, { "average_project_size": 90670, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 2577279, "net_revenue": 1983489, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 2075 }, { "average_project_size": 158970, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 2191222, "net_revenue": 1988331, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2080 }, { "average_project_size": 192122, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 2420695, "net_revenue": 1993185, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 2085 } ], "balance_sheet": [ { "assets": 2642599, "current_assets": 1160484, "current_liabilities": 723010, "equity": 1551511, "fixed_assets": 1482115, "liabilities": 1561902, "long_term_liabilities": 838892, "quarter": 1 }, { "assets": 2727366, "current_assets": 916018, "current_liabilities": 923299, "equity": 1593307, "fixed_assets": 1811348, "liabilities": 1602878, "long_term_liabilities": 679579, "quarter": 2 }, { "assets": 2814853, "current_assets": 1077885, "current_liabilities": 915367, "equity": 1591718, "fixed_assets": 1736968, "liabilities": 1644929, "long_term_liabilities": 729562, "quarter": 3 }, { "assets": 2905146, "current_assets": 1241283, "current_liabilities": 972203, "equity": 1655157, "fixed_assets": 1663863, "liabilities": 1688083, "long_term_liabilities": 715880, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23179, "financing_cash_flow": -140780, "investing_cash_flow": -491920, "net_cash_flow": -7856, "operating_cash_flow": 551834, "quarter": 1 }, { "change_in_working_capital": 19898, "financing_cash_flow": -134686, "investing_cash_flow": -346488, "net_cash_flow": 243435, "operating_cash_flow": 601958, "quarter": 2 }, { "change_in_working_capital": -98985, "financing_cash_flow": -178615, "investing_cash_flow": -455687, "net_cash_flow": 133425, "operating_cash_flow": 503549, "quarter": 3 }, { "change_in_working_capital": -91032, "financing_cash_flow": 94082, "investing_cash_flow": -417933, "net_cash_flow": 60602, "operating_cash_flow": 518416, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7487552973417457, "current_ratio": 1.6050732355015838, "debt_to_equity_ratio": 1.0066973421393726, "profit_margin": 0.23794588256698979, "quarter": 1, "return_on_assets": 0.17816324005269055, "return_on_equity": 0.303455147917095 }, { "asset_turnover_ratio": 0.7272544278985659, "current_ratio": 0.9921141472047517, "debt_to_equity_ratio": 1.0060070030446109, "profit_margin": 0.23636077638948338, "quarter": 2, "return_on_assets": 0.1718944212107946, "return_on_equity": 0.29424272911623434 }, { "asset_turnover_ratio": 0.7063711675174512, "current_ratio": 1.177544088873643, "debt_to_equity_ratio": 1.033429916605831, "profit_margin": 0.21213469990660508, "quarter": 3, "return_on_assets": 0.1498458356439928, "return_on_equity": 0.2649929196000799 }, { "asset_turnover_ratio": 0.6860877215809463, "current_ratio": 1.2767734722069362, "debt_to_equity_ratio": 1.0198929769200142, "profit_margin": 0.21979595471569371, "quarter": 4, "return_on_assets": 0.15079930578359918, "return_on_equity": 0.2646842565388057 } ], "income_statement": [ { "depreciation": 81020, "expenses": 1384786, "income_tax": 123060, "marketing_expense": 189219, "net_income": 593874, "net_profit": 470814, "operational_expense": 917808, "product_revenue": 521488, "quarter": 1, "rd_expense": 270431, "revenue": 1978660, "salaries_expense": 484747, "service_revenue": 1457172 }, { "depreciation": 133139, "expenses": 1396603, "income_tax": 118067, "marketing_expense": 277725, "net_income": 586886, "net_profit": 468819, "operational_expense": 773493, "product_revenue": 603990, "quarter": 2, "rd_expense": 194230, "revenue": 1983489, "salaries_expense": 601120, "service_revenue": 1379499 }, { "depreciation": 81755, "expenses": 1408522, "income_tax": 158015, "marketing_expense": 170177, "net_income": 579809, "net_profit": 421794, "operational_expense": 742903, "product_revenue": 737731, "quarter": 3, "rd_expense": 144873, "revenue": 1988331, "salaries_expense": 535653, "service_revenue": 1250600 }, { "depreciation": 80322, "expenses": 1420542, "income_tax": 134549, "marketing_expense": 244566, "net_income": 572643, "net_profit": 438094, "operational_expense": 878790, "product_revenue": 727110, "quarter": 4, "rd_expense": 181313, "revenue": 1993185, "salaries_expense": 565745, "service_revenue": 1266075 } ], "market_conditions": { "gdp_growth": [ 0.0546738001685911, 0.045668836898331164, 0.058173524327138924, 0.048755684098866665 ], "inflation_rate": [ 0.00620081150271028, 0.002406885820973867, 0.01094785215367533, 0.0059185592615876755 ], "interest_rate": [ 0.01633506789850668, 0.016079066071194335, 0.013418996456306181, 0.020875202789082316 ], "year": 2004 }, "random_event": { "description": "Rogers-Armstrong Award Nomination in 2004", "impact": -0.04, "type": "Award Nomination" }, "year": 2004 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1998, "industry": "Advertising", "location": "South Sean", "name": "Jackson Inc", "num_employees": 953, "region": "Europe", "revenue_size": "Small", "website": "www.jacksoninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 87541, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 4223742, "net_revenue": 3369952, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3536 }, { "average_project_size": 101094, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 4468504, "net_revenue": 3460158, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3631 }, { "average_project_size": 140178, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 4567940, "net_revenue": 3552779, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3728 }, { "average_project_size": 190875, "billable_hours_per_employee": 97, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 4584343, "net_revenue": 3647880, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 3828 } ], "balance_sheet": [ { "assets": 3988748, "current_assets": 1424974, "current_liabilities": 1066966, "equity": 2743707, "fixed_assets": 2563774, "liabilities": 1803672, "long_term_liabilities": 736706, "quarter": 1 }, { "assets": 4068638, "current_assets": 1413088, "current_liabilities": 777984, "equity": 2792194, "fixed_assets": 2655550, "liabilities": 1829800, "long_term_liabilities": 1051816, "quarter": 2 }, { "assets": 4150128, "current_assets": 1811228, "current_liabilities": 786177, "equity": 2895108, "fixed_assets": 2338900, "liabilities": 1856308, "long_term_liabilities": 1070131, "quarter": 3 }, { "assets": 4233250, "current_assets": 1676986, "current_liabilities": 939170, "equity": 2931777, "fixed_assets": 2556264, "liabilities": 1883199, "long_term_liabilities": 944029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16370, "financing_cash_flow": -87437, "investing_cash_flow": -371609, "net_cash_flow": 560617, "operating_cash_flow": 774841, "quarter": 1 }, { "change_in_working_capital": -61603, "financing_cash_flow": -79824, "investing_cash_flow": -325369, "net_cash_flow": 486196, "operating_cash_flow": 814940, "quarter": 2 }, { "change_in_working_capital": -91835, "financing_cash_flow": -99289, "investing_cash_flow": -264142, "net_cash_flow": 398129, "operating_cash_flow": 819284, "quarter": 3 }, { "change_in_working_capital": -45511, "financing_cash_flow": -35276, "investing_cash_flow": -258698, "net_cash_flow": 638125, "operating_cash_flow": 738999, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8448646041314217, "current_ratio": 1.3355383395534628, "debt_to_equity_ratio": 0.6573850633467786, "profit_margin": 0.16576823646152825, "quarter": 1, "return_on_assets": 0.14005171547563294, "return_on_equity": 0.20360446651191252 }, { "asset_turnover_ratio": 0.8504462672766661, "current_ratio": 1.8163458374465284, "debt_to_equity_ratio": 0.6553269579406016, "profit_margin": 0.15992217696417332, "quarter": 2, "return_on_assets": 0.13600521845393962, "return_on_equity": 0.19817963938035824 }, { "asset_turnover_ratio": 0.8560649213710999, "current_ratio": 2.3038425189238554, "debt_to_equity_ratio": 0.6411878244265844, "profit_margin": 0.16924441402068635, "quarter": 3, "return_on_assets": 0.14488420598111673, "return_on_equity": 0.20769104295936455 }, { "asset_turnover_ratio": 0.8617209000177168, "current_ratio": 1.7856043101887837, "debt_to_equity_ratio": 0.6423404645032689, "profit_margin": 0.15946960974593463, "quarter": 4, "return_on_assets": 0.13741829563574087, "return_on_equity": 0.1984209576649247 } ], "income_statement": [ { "depreciation": 216210, "expenses": 2621765, "income_tax": 189556, "marketing_expense": 305226, "net_income": 748187, "net_profit": 558631, "operational_expense": 1319104, "product_revenue": 1120510, "quarter": 1, "rd_expense": 326829, "revenue": 3369952, "salaries_expense": 1104133, "service_revenue": 2249442 }, { "depreciation": 261584, "expenses": 2694663, "income_tax": 212139, "marketing_expense": 435704, "net_income": 765495, "net_profit": 553356, "operational_expense": 1784487, "product_revenue": 1037877, "quarter": 2, "rd_expense": 426292, "revenue": 3460158, "salaries_expense": 1072989, "service_revenue": 2422281 }, { "depreciation": 217996, "expenses": 2769589, "income_tax": 181902, "marketing_expense": 315921, "net_income": 783190, "net_profit": 601288, "operational_expense": 1671580, "product_revenue": 791070, "quarter": 3, "rd_expense": 388736, "revenue": 3552779, "salaries_expense": 842880, "service_revenue": 2761709 }, { "depreciation": 157273, "expenses": 2846599, "income_tax": 219555, "marketing_expense": 343541, "net_income": 801281, "net_profit": 581726, "operational_expense": 1438902, "product_revenue": 1373275, "quarter": 4, "rd_expense": 352765, "revenue": 3647880, "salaries_expense": 1036387, "service_revenue": 2274605 } ], "market_conditions": { "gdp_growth": [ 0.0439363038044733, 0.036976775457221, 0.045713490586280915, 0.049909939341964756 ], "inflation_rate": [ 0.009220229715678312, 0.009936394380626306, 0.011929165006840249, 0.010668009692867044 ], "interest_rate": [ 0.018270536080144686, 0.017360385377933232, 0.012341638970926157, 0.013004181507524505 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 105549, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 4408517, "net_revenue": 3743176, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3928 }, { "average_project_size": 65987, "billable_hours_per_employee": 152, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 4342342, "net_revenue": 3897306, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4090 }, { "average_project_size": 155790, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 4882408, "net_revenue": 4057784, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4258 }, { "average_project_size": 91094, "billable_hours_per_employee": 124, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 5418532, "net_revenue": 4224869, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4433 } ], "balance_sheet": [ { "assets": 4955340, "current_assets": 1607817, "current_liabilities": 903307, "equity": 3749323, "fixed_assets": 3347523, "liabilities": 2257466, "long_term_liabilities": 1354159, "quarter": 1 }, { "assets": 5081038, "current_assets": 2098228, "current_liabilities": 1153234, "equity": 3812083, "fixed_assets": 2982810, "liabilities": 2315109, "long_term_liabilities": 1161875, "quarter": 2 }, { "assets": 5209925, "current_assets": 2050133, "current_liabilities": 1243033, "equity": 3934474, "fixed_assets": 3159792, "liabilities": 2374224, "long_term_liabilities": 1131191, "quarter": 3 }, { "assets": 5342081, "current_assets": 2298034, "current_liabilities": 1111227, "equity": 4081812, "fixed_assets": 3044047, "liabilities": 2434849, "long_term_liabilities": 1323622, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85993, "financing_cash_flow": -120643, "investing_cash_flow": -295826, "net_cash_flow": 725957, "operating_cash_flow": 1179410, "quarter": 1 }, { "change_in_working_capital": 2924, "financing_cash_flow": 15203, "investing_cash_flow": -117550, "net_cash_flow": 972537, "operating_cash_flow": 1194481, "quarter": 2 }, { "change_in_working_capital": 57688, "financing_cash_flow": -117440, "investing_cash_flow": -286433, "net_cash_flow": 807007, "operating_cash_flow": 1238825, "quarter": 3 }, { "change_in_working_capital": 42240, "financing_cash_flow": -111256, "investing_cash_flow": -420485, "net_cash_flow": 995999, "operating_cash_flow": 1372602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7553822744756162, "current_ratio": 1.7799231047694748, "debt_to_equity_ratio": 0.602099632386967, "profit_margin": 0.2808975586507287, "quarter": 1, "return_on_assets": 0.21218503674823525, "return_on_equity": 0.28043702823149674 }, { "asset_turnover_ratio": 0.7670294927926145, "current_ratio": 1.819429534682467, "debt_to_equity_ratio": 0.6073081304892889, "profit_margin": 0.26843003859589165, "quarter": 2, "return_on_assets": 0.20589375635450866, "return_on_equity": 0.274431065640491 }, { "asset_turnover_ratio": 0.7788565094507118, "current_ratio": 1.649298932530351, "debt_to_equity_ratio": 0.6034412732172076, "profit_margin": 0.2707815398749662, "quarter": 3, "return_on_assets": 0.21089996497070496, "return_on_equity": 0.2792680800533947 }, { "asset_turnover_ratio": 0.7908657693509327, "current_ratio": 2.0680149060452995, "debt_to_equity_ratio": 0.5965117942717597, "profit_margin": 0.27801572072412184, "quarter": 4, "return_on_assets": 0.21987311686213667, "return_on_equity": 0.28775945584950996 } ], "income_statement": [ { "depreciation": 127961, "expenses": 2407292, "income_tax": 284435, "marketing_expense": 343447, "net_income": 1335884, "net_profit": 1051449, "operational_expense": 1577544, "product_revenue": 934131, "quarter": 1, "rd_expense": 452873, "revenue": 3743176, "salaries_expense": 953328, "service_revenue": 2809045 }, { "depreciation": 148327, "expenses": 2499868, "income_tax": 351284, "marketing_expense": 457318, "net_income": 1397438, "net_profit": 1046154, "operational_expense": 1257637, "product_revenue": 949083, "quarter": 2, "rd_expense": 432078, "revenue": 3897306, "salaries_expense": 874522, "service_revenue": 2948223 }, { "depreciation": 140052, "expenses": 2596004, "income_tax": 363007, "marketing_expense": 315763, "net_income": 1461780, "net_profit": 1098773, "operational_expense": 1390383, "product_revenue": 1500717, "quarter": 3, "rd_expense": 404987, "revenue": 4057784, "salaries_expense": 1082468, "service_revenue": 2557067 }, { "depreciation": 198022, "expenses": 2695837, "income_tax": 354452, "marketing_expense": 373551, "net_income": 1529032, "net_profit": 1174580, "operational_expense": 1704329, "product_revenue": 1431262, "quarter": 4, "rd_expense": 377169, "revenue": 4224869, "salaries_expense": 1004286, "service_revenue": 2793607 } ], "market_conditions": { "gdp_growth": [ 0.03466595329547299, 0.03458375179100546, 0.04541118173256588, 0.04246663334783913 ], "inflation_rate": [ 0.0033379493977744824, 0.006511510160938804, 0.004004792313056091, 0.002270853133294986 ], "interest_rate": [ 0.016736677065900648, 0.01621902633511351, 0.011217444296089684, 0.012521393365903164 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 182882, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 894609, "net_revenue": 718122, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 754 }, { "average_project_size": 85917, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 899148, "net_revenue": 726840, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 763 }, { "average_project_size": 109199, "billable_hours_per_employee": 117, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 851740, "net_revenue": 735665, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 772 }, { "average_project_size": 105704, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 923944, "net_revenue": 744596, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 781 } ], "balance_sheet": [ { "assets": 1074903, "current_assets": 371631, "current_liabilities": 304321, "equity": 677816, "fixed_assets": 703272, "liabilities": 557666, "long_term_liabilities": 253345, "quarter": 1 }, { "assets": 1102356, "current_assets": 509384, "current_liabilities": 291778, "equity": 708306, "fixed_assets": 592972, "liabilities": 563218, "long_term_liabilities": 271440, "quarter": 2 }, { "assets": 1130510, "current_assets": 517083, "current_liabilities": 331550, "equity": 723478, "fixed_assets": 613427, "liabilities": 568826, "long_term_liabilities": 237276, "quarter": 3 }, { "assets": 1159383, "current_assets": 507712, "current_liabilities": 339575, "equity": 736339, "fixed_assets": 651671, "liabilities": 574489, "long_term_liabilities": 234914, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45082, "financing_cash_flow": -66622, "investing_cash_flow": -169810, "net_cash_flow": -89128, "operating_cash_flow": 209683, "quarter": 1 }, { "change_in_working_capital": -39400, "financing_cash_flow": 153, "investing_cash_flow": -376980, "net_cash_flow": -277169, "operating_cash_flow": 206004, "quarter": 2 }, { "change_in_working_capital": -32341, "financing_cash_flow": 146515, "investing_cash_flow": -341913, "net_cash_flow": 47989, "operating_cash_flow": 192692, "quarter": 3 }, { "change_in_working_capital": -82121, "financing_cash_flow": -154824, "investing_cash_flow": -333606, "net_cash_flow": -97582, "operating_cash_flow": 197063, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6680807477511924, "current_ratio": 1.2211809240900233, "debt_to_equity_ratio": 0.8227395045263021, "profit_margin": 0.22360963735966868, "quarter": 1, "return_on_assets": 0.14938929373162044, "return_on_equity": 0.23690647609380716 }, { "asset_turnover_ratio": 0.6593514254923092, "current_ratio": 1.745793034430286, "debt_to_equity_ratio": 0.7951619780151516, "profit_margin": 0.23274448296736558, "quarter": 2, "return_on_assets": 0.153460406620003, "return_on_equity": 0.23883462797152644 }, { "asset_turnover_ratio": 0.650737277865742, "current_ratio": 1.5595928215955361, "debt_to_equity_ratio": 0.7862381440762539, "profit_margin": 0.21992890785887598, "quarter": 3, "return_on_assets": 0.14311593882407056, "return_on_equity": 0.2236336142909667 }, { "asset_turnover_ratio": 0.6422347058737277, "current_ratio": 1.4951395126260767, "debt_to_equity_ratio": 0.7801963497791099, "profit_margin": 0.20339217508554974, "quarter": 4, "return_on_assets": 0.13062551374308576, "return_on_equity": 0.20567293053878716 } ], "income_statement": [ { "depreciation": 49104, "expenses": 497443, "income_tax": 60100, "marketing_expense": 50501, "net_income": 220679, "net_profit": 160579, "operational_expense": 301843, "product_revenue": 162315, "quarter": 1, "rd_expense": 98330, "revenue": 718122, "salaries_expense": 232105, "service_revenue": 555807 }, { "depreciation": 36836, "expenses": 507612, "income_tax": 50060, "marketing_expense": 87965, "net_income": 219228, "net_profit": 169168, "operational_expense": 287285, "product_revenue": 184629, "quarter": 2, "rd_expense": 64932, "revenue": 726840, "salaries_expense": 215137, "service_revenue": 542211 }, { "depreciation": 30898, "expenses": 517990, "income_tax": 55881, "marketing_expense": 90519, "net_income": 217675, "net_profit": 161794, "operational_expense": 330095, "product_revenue": 199430, "quarter": 3, "rd_expense": 57560, "revenue": 735665, "salaries_expense": 200405, "service_revenue": 536235 }, { "depreciation": 45618, "expenses": 528580, "income_tax": 64571, "marketing_expense": 84059, "net_income": 216016, "net_profit": 151445, "operational_expense": 336402, "product_revenue": 227907, "quarter": 4, "rd_expense": 98850, "revenue": 744596, "salaries_expense": 258900, "service_revenue": 516689 } ], "market_conditions": { "gdp_growth": [ 0.03610266357110949, 0.039066090651067226, 0.03891039591903825, 0.03415983750378718 ], "inflation_rate": [ 0.0005621673819847283, 0.003950306828470772, 0.009973317856928787, 0.004164367413879615 ], "interest_rate": [ 0.014866296491618778, 0.01260148894633678, 0.01901796457082752, 0.018144908337250243 ], "year": 2000 }, "random_event": { "description": "Jackson Inc Economic Slowdown Impact in 2000", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 61790, "billable_hours_per_employee": 118, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 1829093, "net_revenue": 1541505, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1618 }, { "average_project_size": 178493, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 1763433, "net_revenue": 1574627, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1652 }, { "average_project_size": 174446, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 1958639, "net_revenue": 1608461, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 1688 }, { "average_project_size": 62569, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 1930127, "net_revenue": 1643022, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1724 } ], "balance_sheet": [ { "assets": 2116853, "current_assets": 760005, "current_liabilities": 512555, "equity": 1194735, "fixed_assets": 1356848, "liabilities": 1256034, "long_term_liabilities": 743479, "quarter": 1 }, { "assets": 2157059, "current_assets": 1024278, "current_liabilities": 693974, "equity": 1249837, "fixed_assets": 1132781, "liabilities": 1270310, "long_term_liabilities": 576336, "quarter": 2 }, { "assets": 2198028, "current_assets": 882342, "current_liabilities": 528389, "equity": 1279360, "fixed_assets": 1315686, "liabilities": 1284748, "long_term_liabilities": 756359, "quarter": 3 }, { "assets": 2239776, "current_assets": 714204, "current_liabilities": 765793, "equity": 1308797, "fixed_assets": 1525572, "liabilities": 1299351, "long_term_liabilities": 533558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74142, "financing_cash_flow": 157911, "investing_cash_flow": -154148, "net_cash_flow": -8411, "operating_cash_flow": 433382, "quarter": 1 }, { "change_in_working_capital": 30353, "financing_cash_flow": 178726, "investing_cash_flow": -445300, "net_cash_flow": 577811, "operating_cash_flow": 460014, "quarter": 2 }, { "change_in_working_capital": 25342, "financing_cash_flow": -25476, "investing_cash_flow": -137393, "net_cash_flow": -54317, "operating_cash_flow": 427195, "quarter": 3 }, { "change_in_working_capital": 99930, "financing_cash_flow": 32868, "investing_cash_flow": -116335, "net_cash_flow": 185551, "operating_cash_flow": 429877, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7282059736788525, "current_ratio": 1.4827774580288944, "debt_to_equity_ratio": 1.0513076121483007, "profit_margin": 0.2166168776617656, "quarter": 1, "return_on_assets": 0.15774170431295892, "return_on_equity": 0.27948959392668665 }, { "asset_turnover_ratio": 0.7299879140997071, "current_ratio": 1.4759601944741445, "debt_to_equity_ratio": 1.0163805360218972, "profit_margin": 0.230586672272227, "quarter": 2, "return_on_assets": 0.16832548391119576, "return_on_equity": 0.2905082822800093 }, { "asset_turnover_ratio": 0.7317745724804233, "current_ratio": 1.669872007176531, "debt_to_equity_ratio": 1.0042114807403701, "profit_margin": 0.2275964415674362, "quarter": 3, "return_on_assets": 0.16654928872607627, "return_on_equity": 0.2861430715357679 }, { "asset_turnover_ratio": 0.733565320817796, "current_ratio": 0.9326332311734372, "debt_to_equity_ratio": 0.9927826851681353, "profit_margin": 0.2242039364049903, "quarter": 4, "return_on_assets": 0.16446823253753948, "return_on_equity": 0.28145846911323913 } ], "income_statement": [ { "depreciation": 99466, "expenses": 1068600, "income_tax": 138989, "marketing_expense": 201518, "net_income": 472905, "net_profit": 333916, "operational_expense": 697210, "product_revenue": 508557, "quarter": 1, "rd_expense": 187417, "revenue": 1541505, "salaries_expense": 467119, "service_revenue": 1032948 }, { "depreciation": 96926, "expenses": 1089793, "income_tax": 121746, "marketing_expense": 110661, "net_income": 484834, "net_profit": 363088, "operational_expense": 633592, "product_revenue": 409800, "quarter": 2, "rd_expense": 187428, "revenue": 1574627, "salaries_expense": 451386, "service_revenue": 1164827 }, { "depreciation": 61115, "expenses": 1111407, "income_tax": 130974, "marketing_expense": 142139, "net_income": 497054, "net_profit": 366080, "operational_expense": 676598, "product_revenue": 321995, "quarter": 3, "rd_expense": 182467, "revenue": 1608461, "salaries_expense": 397649, "service_revenue": 1286466 }, { "depreciation": 61505, "expenses": 1133450, "income_tax": 141200, "marketing_expense": 113491, "net_income": 509572, "net_profit": 368372, "operational_expense": 719879, "product_revenue": 547591, "quarter": 4, "rd_expense": 125578, "revenue": 1643022, "salaries_expense": 433567, "service_revenue": 1095431 } ], "market_conditions": { "gdp_growth": [ 0.03226621330144711, 0.03553231607148464, 0.036084604363541516, 0.03246633168226809 ], "inflation_rate": [ 0.011963267619492571, 0.009237812532381541, 0.006179441293122964, 0.005369098490352544 ], "interest_rate": [ 0.01666226931082824, 0.016683875150501903, 0.013324570188086504, 0.017675876280034707 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 90844, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 1154717, "net_revenue": 910812, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 956 }, { "average_project_size": 98360, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 1200926, "net_revenue": 945211, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 992 }, { "average_project_size": 134956, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 1271423, "net_revenue": 980910, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1029 }, { "average_project_size": 113571, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 1129137, "net_revenue": 1017957, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1068 } ], "balance_sheet": [ { "assets": 1231431, "current_assets": 372047, "current_liabilities": 317251, "equity": 833280, "fixed_assets": 859384, "liabilities": 550465, "long_term_liabilities": 233214, "quarter": 1 }, { "assets": 1263000, "current_assets": 570963, "current_liabilities": 230053, "equity": 869263, "fixed_assets": 692037, "liabilities": 560500, "long_term_liabilities": 330447, "quarter": 2 }, { "assets": 1295378, "current_assets": 477401, "current_liabilities": 337528, "equity": 900910, "fixed_assets": 817977, "liabilities": 570718, "long_term_liabilities": 233190, "quarter": 3 }, { "assets": 1328586, "current_assets": 603608, "current_liabilities": 265905, "equity": 949920, "fixed_assets": 724978, "liabilities": 581122, "long_term_liabilities": 315217, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43233, "financing_cash_flow": -117633, "investing_cash_flow": -375870, "net_cash_flow": 73493, "operating_cash_flow": 190758, "quarter": 1 }, { "change_in_working_capital": -86956, "financing_cash_flow": -63327, "investing_cash_flow": -284597, "net_cash_flow": -108904, "operating_cash_flow": 233436, "quarter": 2 }, { "change_in_working_capital": -74076, "financing_cash_flow": -149166, "investing_cash_flow": -372065, "net_cash_flow": -94700, "operating_cash_flow": 214488, "quarter": 3 }, { "change_in_working_capital": -19092, "financing_cash_flow": -140036, "investing_cash_flow": -440047, "net_cash_flow": -244493, "operating_cash_flow": 274219, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7396370564002368, "current_ratio": 1.1727212837784593, "debt_to_equity_ratio": 0.6606002784178188, "profit_margin": 0.1672288024312372, "quarter": 1, "return_on_assets": 0.12368861917557704, "return_on_equity": 0.1827884984639017 }, { "asset_turnover_ratio": 0.7483855898653998, "current_ratio": 2.481875915549895, "debt_to_equity_ratio": 0.6447990999271797, "profit_margin": 0.1764293898399405, "quarter": 2, "return_on_assets": 0.13203721298495646, "return_on_equity": 0.19184412542579174 }, { "asset_turnover_ratio": 0.7572384277021842, "current_ratio": 1.414404138323339, "debt_to_equity_ratio": 0.6334905817451244, "profit_margin": 0.17968009297489065, "quarter": 3, "return_on_assets": 0.1360606710936885, "return_on_equity": 0.19563552408120677 }, { "asset_turnover_ratio": 0.7661957901106891, "current_ratio": 2.2700137267069067, "debt_to_equity_ratio": 0.6117588849587333, "profit_margin": 0.19888462872203835, "quarter": 4, "return_on_assets": 0.15238456524455324, "return_on_equity": 0.213129526696985 } ], "income_statement": [ { "depreciation": 38444, "expenses": 701577, "income_tax": 56921, "marketing_expense": 116565, "net_income": 209235, "net_profit": 152314, "operational_expense": 434469, "product_revenue": 266646, "quarter": 1, "rd_expense": 90144, "revenue": 910812, "salaries_expense": 232629, "service_revenue": 644166 }, { "depreciation": 66673, "expenses": 721498, "income_tax": 56950, "marketing_expense": 106506, "net_income": 223713, "net_profit": 166763, "operational_expense": 395054, "product_revenue": 250266, "quarter": 2, "rd_expense": 77227, "revenue": 945211, "salaries_expense": 240454, "service_revenue": 694945 }, { "depreciation": 38238, "expenses": 741985, "income_tax": 62675, "marketing_expense": 120756, "net_income": 238925, "net_profit": 176250, "operational_expense": 425372, "product_revenue": 247928, "quarter": 3, "rd_expense": 130606, "revenue": 980910, "salaries_expense": 330527, "service_revenue": 732982 }, { "depreciation": 71763, "expenses": 763053, "income_tax": 52448, "marketing_expense": 110593, "net_income": 254904, "net_profit": 202456, "operational_expense": 383262, "product_revenue": 333121, "quarter": 4, "rd_expense": 132756, "revenue": 1017957, "salaries_expense": 250025, "service_revenue": 684836 } ], "market_conditions": { "gdp_growth": [ 0.045343572015690004, 0.04160853207641351, 0.0485293135125321, 0.03870163944968043 ], "inflation_rate": [ 0.0020930538487009395, 0.010131101217246353, 0.00849441788338628, 0.0028914292065736853 ], "interest_rate": [ 0.01800339972148774, 0.017847082817472597, 0.012238254912021913, 0.014222849049764025 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 99878, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 2156207, "net_revenue": 1883394, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1976 }, { "average_project_size": 195201, "billable_hours_per_employee": 136, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 2149055, "net_revenue": 1919297, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2014 }, { "average_project_size": 70419, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 2340978, "net_revenue": 1955885, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2052 }, { "average_project_size": 143313, "billable_hours_per_employee": 126, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 2308537, "net_revenue": 1993170, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2091 } ], "balance_sheet": [ { "assets": 2301070, "current_assets": 948885, "current_liabilities": 670338, "equity": 1388804, "fixed_assets": 1352185, "liabilities": 1234495, "long_term_liabilities": 564157, "quarter": 1 }, { "assets": 2347815, "current_assets": 1120401, "current_liabilities": 609190, "equity": 1432206, "fixed_assets": 1227414, "liabilities": 1268724, "long_term_liabilities": 659534, "quarter": 2 }, { "assets": 2395511, "current_assets": 1089465, "current_liabilities": 555870, "equity": 1456661, "fixed_assets": 1306046, "liabilities": 1303901, "long_term_liabilities": 748031, "quarter": 3 }, { "assets": 2444175, "current_assets": 937026, "current_liabilities": 757986, "equity": 1472681, "fixed_assets": 1507149, "liabilities": 1340054, "long_term_liabilities": 582068, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23053, "financing_cash_flow": -181383, "investing_cash_flow": -182947, "net_cash_flow": 172570, "operating_cash_flow": 451123, "quarter": 1 }, { "change_in_working_capital": 28176, "financing_cash_flow": 69066, "investing_cash_flow": -155488, "net_cash_flow": 224775, "operating_cash_flow": 439220, "quarter": 2 }, { "change_in_working_capital": -55821, "financing_cash_flow": 28224, "investing_cash_flow": -330110, "net_cash_flow": 289526, "operating_cash_flow": 475240, "quarter": 3 }, { "change_in_working_capital": -26629, "financing_cash_flow": -109301, "investing_cash_flow": -385927, "net_cash_flow": 571787, "operating_cash_flow": 499300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8184861825150908, "current_ratio": 1.4155321643708099, "debt_to_equity_ratio": 0.8888907290013566, "profit_margin": 0.17108953304513022, "quarter": 1, "return_on_assets": 0.14003441877039813, "return_on_equity": 0.23201906100500863 }, { "asset_turnover_ratio": 0.8174822121845206, "current_ratio": 1.839165120898242, "debt_to_equity_ratio": 0.8858530127649235, "profit_margin": 0.1839814265327357, "quarter": 2, "return_on_assets": 0.1504015435628446, "return_on_equity": 0.2465532192994583 }, { "asset_turnover_ratio": 0.8164792397112767, "current_ratio": 1.959927680932592, "debt_to_equity_ratio": 0.8951300268216147, "profit_margin": 0.18664236394266534, "quarter": 3, "return_on_assets": 0.1523896154098228, "return_on_equity": 0.25060806872704083 }, { "asset_turnover_ratio": 0.815477615146215, "current_ratio": 1.2362048903277898, "debt_to_equity_ratio": 0.909941800023223, "profit_margin": 0.18491147267919947, "quarter": 4, "return_on_assets": 0.15079116675360807, "return_on_equity": 0.25026465337707215 } ], "income_statement": [ { "depreciation": 128894, "expenses": 1446670, "income_tax": 114495, "marketing_expense": 227583, "net_income": 436724, "net_profit": 322229, "operational_expense": 815474, "product_revenue": 403228, "quarter": 1, "rd_expense": 283681, "revenue": 1883394, "salaries_expense": 590108, "service_revenue": 1480166 }, { "depreciation": 86105, "expenses": 1466396, "income_tax": 99786, "marketing_expense": 161656, "net_income": 452901, "net_profit": 353115, "operational_expense": 1004932, "product_revenue": 711798, "quarter": 2, "rd_expense": 209558, "revenue": 1919297, "salaries_expense": 665563, "service_revenue": 1207499 }, { "depreciation": 110189, "expenses": 1486391, "income_tax": 104443, "marketing_expense": 150213, "net_income": 469494, "net_profit": 365051, "operational_expense": 971789, "product_revenue": 397701, "quarter": 3, "rd_expense": 276428, "revenue": 1955885, "salaries_expense": 578999, "service_revenue": 1558184 }, { "depreciation": 130740, "expenses": 1506659, "income_tax": 117951, "marketing_expense": 174218, "net_income": 486511, "net_profit": 368560, "operational_expense": 852101, "product_revenue": 583128, "quarter": 4, "rd_expense": 242192, "revenue": 1993170, "salaries_expense": 567405, "service_revenue": 1410042 } ], "market_conditions": { "gdp_growth": [ 0.05221003286532092, 0.050969304246928825, 0.04449783261766006, 0.0621505416973343 ], "inflation_rate": [ 0.010744775084233913, 0.0037218109243650735, 0.00392681207993968, 0.0065321873159912055 ], "interest_rate": [ 0.018044337931267203, 0.013948147752393855, 0.01329851307424309, 0.01536687298574892 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Pamelafurt", "name": "Thompson-Phillips", "num_employees": 860, "region": "North America", "revenue_size": "Small", "website": "www.thompson-phillips.com" }

[ { "advertising_kpis": [ { "average_project_size": 198756, "billable_hours_per_employee": 132, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 3609182, "net_revenue": 3131168, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3641 }, { "average_project_size": 130086, "billable_hours_per_employee": 143, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 3693240, "net_revenue": 3222128, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3747 }, { "average_project_size": 103948, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 4116392, "net_revenue": 3315731, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 3856 }, { "average_project_size": 73448, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 3931999, "net_revenue": 3412053, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3968 } ], "balance_sheet": [ { "assets": 4390067, "current_assets": 2167580, "current_liabilities": 1112272, "equity": 3129528, "fixed_assets": 2222487, "liabilities": 1862969, "long_term_liabilities": 750697, "quarter": 1 }, { "assets": 4521237, "current_assets": 1536850, "current_liabilities": 787446, "equity": 3229123, "fixed_assets": 2984387, "liabilities": 1899429, "long_term_liabilities": 1111983, "quarter": 2 }, { "assets": 4656327, "current_assets": 1667978, "current_liabilities": 962562, "equity": 3354846, "fixed_assets": 2988349, "liabilities": 1936603, "long_term_liabilities": 974041, "quarter": 3 }, { "assets": 4795453, "current_assets": 1915867, "current_liabilities": 1013982, "equity": 3431043, "fixed_assets": 2879586, "liabilities": 1974504, "long_term_liabilities": 960522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69809, "financing_cash_flow": 148303, "investing_cash_flow": -201571, "net_cash_flow": 26804, "operating_cash_flow": 730361, "quarter": 1 }, { "change_in_working_capital": -20990, "financing_cash_flow": 94032, "investing_cash_flow": -328484, "net_cash_flow": 758992, "operating_cash_flow": 814345, "quarter": 2 }, { "change_in_working_capital": -96317, "financing_cash_flow": 4821, "investing_cash_flow": -346653, "net_cash_flow": 638197, "operating_cash_flow": 833197, "quarter": 3 }, { "change_in_working_capital": -67105, "financing_cash_flow": 78415, "investing_cash_flow": -136284, "net_cash_flow": 294625, "operating_cash_flow": 862218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.713239228467356, "current_ratio": 1.9487859084828172, "debt_to_equity_ratio": 0.5952875321773763, "profit_margin": 0.19239785281402977, "quarter": 1, "return_on_assets": 0.13722569609985452, "return_on_equity": 0.19249867711680482 }, { "asset_turnover_ratio": 0.7126651400932975, "current_ratio": 1.9516893856848596, "debt_to_equity_ratio": 0.5882182251961291, "profit_margin": 0.18848258045614574, "quarter": 2, "return_on_assets": 0.13432496460592533, "return_on_equity": 0.18807428518517258 }, { "asset_turnover_ratio": 0.7120915262179826, "current_ratio": 1.7328525331355278, "debt_to_equity_ratio": 0.5772554090411304, "profit_margin": 0.19154810809441417, "quarter": 3, "return_on_assets": 0.1363997846371185, "return_on_equity": 0.18931480014283816 }, { "asset_turnover_ratio": 0.7115183904419458, "current_ratio": 1.8894487278866883, "debt_to_equity_ratio": 0.5754821493056194, "profit_margin": 0.17880554610376803, "quarter": 4, "return_on_assets": 0.12722343436584616, "return_on_equity": 0.1778159002962073 } ], "income_statement": [ { "depreciation": 127931, "expenses": 2363556, "income_tax": 165182, "marketing_expense": 255231, "net_income": 767612, "net_profit": 602430, "operational_expense": 1633862, "product_revenue": 960880, "quarter": 1, "rd_expense": 264613, "revenue": 3131168, "salaries_expense": 900012, "service_revenue": 2170288 }, { "depreciation": 207030, "expenses": 2432669, "income_tax": 182144, "marketing_expense": 358797, "net_income": 789459, "net_profit": 607315, "operational_expense": 1637262, "product_revenue": 1075990, "quarter": 2, "rd_expense": 341695, "revenue": 3222128, "salaries_expense": 1126937, "service_revenue": 2146138 }, { "depreciation": 198075, "expenses": 2503804, "income_tax": 176805, "marketing_expense": 345365, "net_income": 811927, "net_profit": 635122, "operational_expense": 1623955, "product_revenue": 1240546, "quarter": 3, "rd_expense": 429353, "revenue": 3315731, "salaries_expense": 883055, "service_revenue": 2075185 }, { "depreciation": 252124, "expenses": 2577018, "income_tax": 224941, "marketing_expense": 289644, "net_income": 835035, "net_profit": 610094, "operational_expense": 1649754, "product_revenue": 1071343, "quarter": 4, "rd_expense": 476009, "revenue": 3412053, "salaries_expense": 1143249, "service_revenue": 2340710 } ], "market_conditions": { "gdp_growth": [ -0.013892570655605868, -0.016810154821101604, -0.013611489826805757, -0.014589310074491432 ], "inflation_rate": [ 0.025546532024486073, 0.027275172390405254, 0.025605860293219155, 0.020258435563276864 ], "interest_rate": [ 0.05794361886923569, 0.05664430056688984, 0.05646787177437585, 0.05026271852515714 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 123011, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 1585204, "net_revenue": 1237191, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1439 }, { "average_project_size": 76449, "billable_hours_per_employee": 121, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 1467515, "net_revenue": 1261308, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1467 }, { "average_project_size": 100737, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 1652116, "net_revenue": 1285896, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1495 }, { "average_project_size": 95321, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 1495582, "net_revenue": 1310963, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1524 } ], "balance_sheet": [ { "assets": 1658317, "current_assets": 677410, "current_liabilities": 377532, "equity": 1226743, "fixed_assets": 980907, "liabilities": 703811, "long_term_liabilities": 326279, "quarter": 1 }, { "assets": 1707277, "current_assets": 523343, "current_liabilities": 298296, "equity": 1265492, "fixed_assets": 1183934, "liabilities": 722689, "long_term_liabilities": 424393, "quarter": 2 }, { "assets": 1757682, "current_assets": 617703, "current_liabilities": 362995, "equity": 1286909, "fixed_assets": 1139979, "liabilities": 742074, "long_term_liabilities": 379079, "quarter": 3 }, { "assets": 1809576, "current_assets": 602532, "current_liabilities": 334734, "equity": 1345208, "fixed_assets": 1207044, "liabilities": 761978, "long_term_liabilities": 427244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10566, "financing_cash_flow": 196587, "investing_cash_flow": -352504, "net_cash_flow": 374663, "operating_cash_flow": 334370, "quarter": 1 }, { "change_in_working_capital": 24207, "financing_cash_flow": -150154, "investing_cash_flow": -153941, "net_cash_flow": -61471, "operating_cash_flow": 352762, "quarter": 2 }, { "change_in_working_capital": -29577, "financing_cash_flow": -193138, "investing_cash_flow": -267794, "net_cash_flow": -233620, "operating_cash_flow": 338258, "quarter": 3 }, { "change_in_working_capital": 12785, "financing_cash_flow": 54053, "investing_cash_flow": -258582, "net_cash_flow": 177607, "operating_cash_flow": 350376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.746052172172148, "current_ratio": 1.7943114755835268, "debt_to_equity_ratio": 0.5737232655902662, "profit_margin": 0.22004443937920662, "quarter": 1, "return_on_assets": 0.16416463197325964, "return_on_equity": 0.22191852735250986 }, { "asset_turnover_ratio": 0.7387834545887985, "current_ratio": 1.7544418966395794, "debt_to_equity_ratio": 0.5710735429382406, "profit_margin": 0.22270848991681652, "quarter": 2, "return_on_assets": 0.16453334754700027, "return_on_equity": 0.22197216576635806 }, { "asset_turnover_ratio": 0.7315862596305817, "current_ratio": 1.7016845962065594, "debt_to_equity_ratio": 0.576632846611532, "profit_margin": 0.21098207008964956, "quarter": 3, "return_on_assets": 0.15435158350600392, "return_on_equity": 0.2108159939824805 }, { "asset_turnover_ratio": 0.7244586577187142, "current_ratio": 1.8000322644248867, "debt_to_equity_ratio": 0.5664387960820929, "profit_margin": 0.22701632311514514, "quarter": 4, "return_on_assets": 0.16446394072423595, "return_on_equity": 0.22123716183668252 } ], "income_statement": [ { "depreciation": 62133, "expenses": 867586, "income_tax": 97368, "marketing_expense": 97853, "net_income": 369605, "net_profit": 272237, "operational_expense": 462181, "product_revenue": 263618, "quarter": 1, "rd_expense": 98239, "revenue": 1237191, "salaries_expense": 429805, "service_revenue": 973573 }, { "depreciation": 71858, "expenses": 883497, "income_tax": 96907, "marketing_expense": 141229, "net_income": 377811, "net_profit": 280904, "operational_expense": 483384, "product_revenue": 475835, "quarter": 2, "rd_expense": 170745, "revenue": 1261308, "salaries_expense": 374919, "service_revenue": 785473 }, { "depreciation": 66957, "expenses": 899701, "income_tax": 114894, "marketing_expense": 136508, "net_income": 386195, "net_profit": 271301, "operational_expense": 504668, "product_revenue": 419687, "quarter": 3, "rd_expense": 178545, "revenue": 1285896, "salaries_expense": 328503, "service_revenue": 866209 }, { "depreciation": 52766, "expenses": 916202, "income_tax": 97151, "marketing_expense": 180505, "net_income": 394761, "net_profit": 297610, "operational_expense": 634822, "product_revenue": 382192, "quarter": 4, "rd_expense": 102962, "revenue": 1310963, "salaries_expense": 289640, "service_revenue": 928771 } ], "market_conditions": { "gdp_growth": [ -0.0029810936669462645, 0.0032740156438621684, 0.005209272554545808, -0.006222670564088199 ], "inflation_rate": [ 0.03472686156300019, 0.03180187726961225, 0.0361763795202831, 0.0372230244993685 ], "interest_rate": [ 0.05595788982570643, 0.05385594544829594, 0.054435937250779484, 0.0569200305777591 ], "year": 2008 }, "random_event": { "description": "Thompson-Phillips Introduction of New Service in 2008", "impact": -0.05, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 195250, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 3496836, "net_revenue": 3112063, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3619 }, { "average_project_size": 190698, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 3495646, "net_revenue": 3175148, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3692 }, { "average_project_size": 192326, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 3669304, "net_revenue": 3239512, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3767 }, { "average_project_size": 148312, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 3673541, "net_revenue": 3305181, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 3843 } ], "balance_sheet": [ { "assets": 3398973, "current_assets": 1397137, "current_liabilities": 911643, "equity": 2662736, "fixed_assets": 2001836, "liabilities": 1535050, "long_term_liabilities": 623407, "quarter": 1 }, { "assets": 3464143, "current_assets": 1227627, "current_liabilities": 796942, "equity": 2679212, "fixed_assets": 2236516, "liabilities": 1571536, "long_term_liabilities": 774594, "quarter": 2 }, { "assets": 3530563, "current_assets": 1311445, "current_liabilities": 826423, "equity": 2720053, "fixed_assets": 2219118, "liabilities": 1608890, "long_term_liabilities": 782467, "quarter": 3 }, { "assets": 3598256, "current_assets": 1773608, "current_liabilities": 891501, "equity": 2773009, "fixed_assets": 1824648, "liabilities": 1647132, "long_term_liabilities": 755631, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38507, "financing_cash_flow": -8657, "investing_cash_flow": -264013, "net_cash_flow": 811832, "operating_cash_flow": 947368, "quarter": 1 }, { "change_in_working_capital": -54939, "financing_cash_flow": -156489, "investing_cash_flow": -168142, "net_cash_flow": 502620, "operating_cash_flow": 999301, "quarter": 2 }, { "change_in_working_capital": -75658, "financing_cash_flow": 50418, "investing_cash_flow": -469571, "net_cash_flow": 801648, "operating_cash_flow": 938116, "quarter": 3 }, { "change_in_working_capital": -94352, "financing_cash_flow": -121506, "investing_cash_flow": -366760, "net_cash_flow": 968915, "operating_cash_flow": 935503, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9155892088580875, "current_ratio": 1.5325483769414123, "debt_to_equity_ratio": 0.5764935014210947, "profit_margin": 0.25668278566340075, "quarter": 1, "return_on_assets": 0.23501598865304313, "return_on_equity": 0.29999707068218556 }, { "asset_turnover_ratio": 0.9165753261340539, "current_ratio": 1.5404220131452477, "debt_to_equity_ratio": 0.5865664979105797, "profit_margin": 0.24773805819445266, "quarter": 2, "return_on_assets": 0.22707059148539768, "return_on_equity": 0.29359565424460626 }, { "asset_turnover_ratio": 0.9175624397581915, "current_ratio": 1.5868931527801138, "debt_to_equity_ratio": 0.5914921510720563, "profit_margin": 0.24645069998197258, "quarter": 3, "return_on_assets": 0.22613390555557286, "return_on_equity": 0.2935163395713245 }, { "asset_turnover_ratio": 0.918550820175107, "current_ratio": 1.9894627151287547, "debt_to_equity_ratio": 0.5939872535574172, "profit_margin": 0.2486656555268834, "quarter": 4, "return_on_assets": 0.2284120418335994, "return_on_equity": 0.29638742607759294 } ], "income_statement": [ { "depreciation": 148555, "expenses": 2088492, "income_tax": 224758, "marketing_expense": 334757, "net_income": 1023571, "net_profit": 798813, "operational_expense": 1449078, "product_revenue": 894442, "quarter": 1, "rd_expense": 281437, "revenue": 3112063, "salaries_expense": 755362, "service_revenue": 2217621 }, { "depreciation": 212696, "expenses": 2137485, "income_tax": 251058, "marketing_expense": 233186, "net_income": 1037663, "net_profit": 786605, "operational_expense": 1362936, "product_revenue": 942775, "quarter": 2, "rd_expense": 305119, "revenue": 3175148, "salaries_expense": 674317, "service_revenue": 2232373 }, { "depreciation": 139736, "expenses": 2187629, "income_tax": 253503, "marketing_expense": 336974, "net_income": 1051883, "net_profit": 798380, "operational_expense": 1466120, "product_revenue": 970431, "quarter": 3, "rd_expense": 428537, "revenue": 3239512, "salaries_expense": 999136, "service_revenue": 2269081 }, { "depreciation": 113618, "expenses": 2238948, "income_tax": 244348, "marketing_expense": 345475, "net_income": 1066233, "net_profit": 821885, "operational_expense": 1256574, "product_revenue": 1039053, "quarter": 4, "rd_expense": 398387, "revenue": 3305181, "salaries_expense": 775876, "service_revenue": 2266128 } ], "market_conditions": { "gdp_growth": [ -0.002381330682009167, -0.0017079194791040832, 0.01633660868190623, 0.014185159317184668 ], "inflation_rate": [ 0.03846112022822619, 0.031627274385435535, 0.03175729898342424, 0.038693626415162066 ], "interest_rate": [ 0.04587994469626513, 0.040814791265052094, 0.04779795455986807, 0.04521163467226745 ], "year": 2009 }, "random_event": { "description": "Thompson-Phillips Economic Slowdown Impact in 2009", "impact": -0.02, "type": "Economic Slowdown Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 147535, "billable_hours_per_employee": 139, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 4642840, "net_revenue": 4082707, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4747 }, { "average_project_size": 133259, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 5020421, "net_revenue": 4212996, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4899 }, { "average_project_size": 89585, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 5277422, "net_revenue": 4347442, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5055 }, { "average_project_size": 80021, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 5057197, "net_revenue": 4486180, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5216 } ], "balance_sheet": [ { "assets": 5484788, "current_assets": 2528329, "current_liabilities": 1528074, "equity": 3674917, "fixed_assets": 2956459, "liabilities": 2650570, "long_term_liabilities": 1122496, "quarter": 1 }, { "assets": 5664849, "current_assets": 2069797, "current_liabilities": 1228048, "equity": 3785595, "fixed_assets": 3595052, "liabilities": 2686963, "long_term_liabilities": 1458915, "quarter": 2 }, { "assets": 5850821, "current_assets": 2553063, "current_liabilities": 1158505, "equity": 3924936, "fixed_assets": 3297758, "liabilities": 2723857, "long_term_liabilities": 1565352, "quarter": 3 }, { "assets": 6042898, "current_assets": 2923140, "current_liabilities": 1534388, "equity": 4143178, "fixed_assets": 3119758, "liabilities": 2761257, "long_term_liabilities": 1226869, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37453, "financing_cash_flow": -24081, "investing_cash_flow": -314055, "net_cash_flow": 1005144, "operating_cash_flow": 1002489, "quarter": 1 }, { "change_in_working_capital": 3953, "financing_cash_flow": -169704, "investing_cash_flow": -446255, "net_cash_flow": 836407, "operating_cash_flow": 1098440, "quarter": 2 }, { "change_in_working_capital": -55064, "financing_cash_flow": 51821, "investing_cash_flow": -448691, "net_cash_flow": 634401, "operating_cash_flow": 965257, "quarter": 3 }, { "change_in_working_capital": -86972, "financing_cash_flow": 94500, "investing_cash_flow": -462665, "net_cash_flow": 1154309, "operating_cash_flow": 1166272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7443691533747522, "current_ratio": 1.654585445469264, "debt_to_equity_ratio": 0.7212598270926935, "profit_margin": 0.2059170545424886, "quarter": 1, "return_on_assets": 0.1532783035552149, "return_on_equity": 0.22876679935900593 }, { "asset_turnover_ratio": 0.7437084377712451, "current_ratio": 1.6854365627402186, "debt_to_equity_ratio": 0.7097861762814036, "profit_margin": 0.1917184350519203, "quarter": 2, "return_on_assets": 0.14258261782441156, "return_on_equity": 0.21336381731273418 }, { "asset_turnover_ratio": 0.7430481978512076, "current_ratio": 2.2037565655737352, "debt_to_equity_ratio": 0.693987621708991, "profit_margin": 0.18354977478710469, "quarter": 3, "return_on_assets": 0.13638632937155315, "return_on_equity": 0.2033082832433446 }, { "asset_turnover_ratio": 0.742388833966749, "current_ratio": 1.905085284817139, "debt_to_equity_ratio": 0.6664586942680233, "profit_margin": 0.19204245036980236, "quarter": 4, "return_on_assets": 0.14257017080215487, "return_on_equity": 0.20794110221670417 } ], "income_statement": [ { "depreciation": 161790, "expenses": 2997516, "income_tax": 244492, "marketing_expense": 328921, "net_income": 1085191, "net_profit": 840699, "operational_expense": 1560231, "product_revenue": 1400253, "quarter": 1, "rd_expense": 596225, "revenue": 4082707, "salaries_expense": 1070464, "service_revenue": 2682454 }, { "depreciation": 290731, "expenses": 3108052, "income_tax": 297235, "marketing_expense": 491456, "net_income": 1104944, "net_profit": 807709, "operational_expense": 1577747, "product_revenue": 1336500, "quarter": 2, "rd_expense": 364237, "revenue": 4212996, "salaries_expense": 1392591, "service_revenue": 2876496 }, { "depreciation": 167285, "expenses": 3222665, "income_tax": 326805, "marketing_expense": 414089, "net_income": 1124777, "net_profit": 797972, "operational_expense": 1639824, "product_revenue": 1507306, "quarter": 3, "rd_expense": 584030, "revenue": 4347442, "salaries_expense": 1189778, "service_revenue": 2840136 }, { "depreciation": 304735, "expenses": 3341505, "income_tax": 283138, "marketing_expense": 363097, "net_income": 1144675, "net_profit": 861537, "operational_expense": 1706536, "product_revenue": 1620190, "quarter": 4, "rd_expense": 594725, "revenue": 4486180, "salaries_expense": 1007459, "service_revenue": 2865990 } ], "market_conditions": { "gdp_growth": [ 0.002894177702137693, 0.0024101659474345246, 0.0010612866351989375, 0.00006106580429344165 ], "inflation_rate": [ 0.01850489371204192, 0.025863040210460726, 0.02475881668912547, 0.02083854558888572 ], "interest_rate": [ 0.04799709017311722, 0.055555270883957085, 0.05427312076069793, 0.052972692595806954 ], "year": 2010 }, "random_event": { "description": "Thompson-Phillips Industry Recognition in 2010", "impact": 0.03, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 107986, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 5361007, "net_revenue": 4178778, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4859 }, { "average_project_size": 99985, "billable_hours_per_employee": 130, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 4949658, "net_revenue": 4369582, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5081 }, { "average_project_size": 73116, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 5766857, "net_revenue": 4569099, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 5313 }, { "average_project_size": 94758, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 5859463, "net_revenue": 4777726, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 5555 } ], "balance_sheet": [ { "assets": 4658666, "current_assets": 1706436, "current_liabilities": 923170, "equity": 3207414, "fixed_assets": 2952230, "liabilities": 2156311, "long_term_liabilities": 1233141, "quarter": 1 }, { "assets": 4760734, "current_assets": 1472680, "current_liabilities": 1309571, "equity": 3315393, "fixed_assets": 3288054, "liabilities": 2199511, "long_term_liabilities": 889940, "quarter": 2 }, { "assets": 4865037, "current_assets": 1764876, "current_liabilities": 1048482, "equity": 3394666, "fixed_assets": 3100161, "liabilities": 2243576, "long_term_liabilities": 1195094, "quarter": 3 }, { "assets": 4971626, "current_assets": 2426733, "current_liabilities": 922331, "equity": 3568724, "fixed_assets": 2544893, "liabilities": 2288524, "long_term_liabilities": 1366193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98845, "financing_cash_flow": 199774, "investing_cash_flow": -272978, "net_cash_flow": 802455, "operating_cash_flow": 988715, "quarter": 1 }, { "change_in_working_capital": -83676, "financing_cash_flow": -2110, "investing_cash_flow": -447799, "net_cash_flow": 573757, "operating_cash_flow": 980033, "quarter": 2 }, { "change_in_working_capital": -74923, "financing_cash_flow": 134456, "investing_cash_flow": -135973, "net_cash_flow": 715259, "operating_cash_flow": 975817, "quarter": 3 }, { "change_in_working_capital": -87063, "financing_cash_flow": -78114, "investing_cash_flow": -343317, "net_cash_flow": 848703, "operating_cash_flow": 1191454, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8969902542916792, "current_ratio": 1.8484526143613853, "debt_to_equity_ratio": 0.6722895765872444, "profit_margin": 0.16872372736718724, "quarter": 1, "return_on_assets": 0.15134353911613324, "return_on_equity": 0.2198216382418983 }, { "asset_turnover_ratio": 0.9178378796210837, "current_ratio": 1.12455147525411, "debt_to_equity_ratio": 0.6634239138467144, "profit_margin": 0.1725954564990427, "quarter": 2, "return_on_assets": 0.15841464782531434, "return_on_equity": 0.22747529478405729 }, { "asset_turnover_ratio": 0.9391704523521609, "current_ratio": 1.6832678100339347, "debt_to_equity_ratio": 0.6609121486473191, "profit_margin": 0.16922482966554236, "quarter": 3, "return_on_assets": 0.1589309598262048, "return_on_equity": 0.22777056711912158 }, { "asset_turnover_ratio": 0.960998675282493, "current_ratio": 2.63108688746231, "debt_to_equity_ratio": 0.6412723427196948, "profit_margin": 0.1853647530226723, "quarter": 4, "return_on_assets": 0.17813528209885457, "return_on_equity": 0.2481620881861416 } ], "income_statement": [ { "depreciation": 283656, "expenses": 3239547, "income_tax": 234172, "marketing_expense": 358451, "net_income": 939231, "net_profit": 705059, "operational_expense": 1975110, "product_revenue": 984601, "quarter": 1, "rd_expense": 326510, "revenue": 4178778, "salaries_expense": 1482369, "service_revenue": 3194177 }, { "depreciation": 225863, "expenses": 3376824, "income_tax": 238588, "marketing_expense": 485097, "net_income": 992758, "net_profit": 754170, "operational_expense": 1784429, "product_revenue": 1138705, "quarter": 2, "rd_expense": 354613, "revenue": 4369582, "salaries_expense": 1160882, "service_revenue": 3230877 }, { "depreciation": 202612, "expenses": 3519919, "income_tax": 275975, "marketing_expense": 543051, "net_income": 1049180, "net_profit": 773205, "operational_expense": 2203204, "product_revenue": 1135141, "quarter": 3, "rd_expense": 620138, "revenue": 4569099, "salaries_expense": 1566624, "service_revenue": 3433958 }, { "depreciation": 305832, "expenses": 3669077, "income_tax": 223027, "marketing_expense": 587614, "net_income": 1108649, "net_profit": 885622, "operational_expense": 2372451, "product_revenue": 998235, "quarter": 4, "rd_expense": 532176, "revenue": 4777726, "salaries_expense": 1676735, "service_revenue": 3779491 } ], "market_conditions": { "gdp_growth": [ -0.002585735697928828, -0.010766008554247395, -0.009542293164554067, -0.007484864816033198 ], "inflation_rate": [ 0.037279117860941326, 0.03479395364945546, 0.037409831718076186, 0.035771893832122564 ], "interest_rate": [ 0.05572923963559389, 0.05330012697052914, 0.05315028541172813, 0.05514987364103568 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 59689, "billable_hours_per_employee": 122, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 3554429, "net_revenue": 3197957, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3719 }, { "average_project_size": 175979, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 4207244, "net_revenue": 3290419, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3826 }, { "average_project_size": 56655, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 3981338, "net_revenue": 3385556, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3937 }, { "average_project_size": 129445, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 4107841, "net_revenue": 3483443, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4051 } ], "balance_sheet": [ { "assets": 4132513, "current_assets": 1378978, "current_liabilities": 1047152, "equity": 2721072, "fixed_assets": 2753535, "liabilities": 2048345, "long_term_liabilities": 1001193, "quarter": 1 }, { "assets": 4267585, "current_assets": 1996817, "current_liabilities": 986989, "equity": 2798850, "fixed_assets": 2270768, "liabilities": 2092845, "long_term_liabilities": 1105856, "quarter": 2 }, { "assets": 4407072, "current_assets": 1674312, "current_liabilities": 1104365, "equity": 2881275, "fixed_assets": 2732760, "liabilities": 2138311, "long_term_liabilities": 1033946, "quarter": 3 }, { "assets": 4551119, "current_assets": 1689958, "current_liabilities": 1002511, "equity": 3004014, "fixed_assets": 2861161, "liabilities": 2184765, "long_term_liabilities": 1182254, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12388, "financing_cash_flow": 166952, "investing_cash_flow": -470613, "net_cash_flow": 624759, "operating_cash_flow": 872142, "quarter": 1 }, { "change_in_working_capital": -8241, "financing_cash_flow": -166169, "investing_cash_flow": -185474, "net_cash_flow": 359317, "operating_cash_flow": 782839, "quarter": 2 }, { "change_in_working_capital": -89777, "financing_cash_flow": 153494, "investing_cash_flow": -452482, "net_cash_flow": 355062, "operating_cash_flow": 803717, "quarter": 3 }, { "change_in_working_capital": -53444, "financing_cash_flow": 158759, "investing_cash_flow": -378156, "net_cash_flow": 419929, "operating_cash_flow": 849277, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.773852859023069, "current_ratio": 1.3168842727703332, "debt_to_equity_ratio": 0.7527713342388588, "profit_margin": 0.19915965098967872, "quarter": 1, "return_on_assets": 0.15412026532039946, "return_on_equity": 0.23406363374434783 }, { "asset_turnover_ratio": 0.7710260018253884, "current_ratio": 2.0231400755226248, "debt_to_equity_ratio": 0.7477517551851653, "profit_margin": 0.18967493197674826, "quarter": 2, "return_on_assets": 0.1462443044485347, "return_on_equity": 0.22298801293388357 }, { "asset_turnover_ratio": 0.7682098227576042, "current_ratio": 1.516085714415071, "debt_to_equity_ratio": 0.742140545418261, "profit_margin": 0.18091976620679143, "quarter": 3, "return_on_assets": 0.13898434153106642, "return_on_equity": 0.21258435935479952 }, { "asset_turnover_ratio": 0.7654036293052324, "current_ratio": 1.6857251441630068, "debt_to_equity_ratio": 0.7272818968220521, "profit_margin": 0.18305452392934232, "quarter": 4, "return_on_assets": 0.14011059697626013, "return_on_equity": 0.21226931698720444 } ], "income_statement": [ { "depreciation": 235238, "expenses": 2397504, "income_tax": 163549, "marketing_expense": 388942, "net_income": 800453, "net_profit": 636904, "operational_expense": 1400830, "product_revenue": 1272219, "quarter": 1, "rd_expense": 264931, "revenue": 3197957, "salaries_expense": 859220, "service_revenue": 1925738 }, { "depreciation": 158729, "expenses": 2476516, "income_tax": 189793, "marketing_expense": 318827, "net_income": 813903, "net_profit": 624110, "operational_expense": 1399333, "product_revenue": 1195508, "quarter": 2, "rd_expense": 340776, "revenue": 3290419, "salaries_expense": 1148462, "service_revenue": 2094911 }, { "depreciation": 191203, "expenses": 2558133, "income_tax": 214909, "marketing_expense": 325987, "net_income": 827423, "net_profit": 612514, "operational_expense": 1756861, "product_revenue": 1128784, "quarter": 3, "rd_expense": 429113, "revenue": 3385556, "salaries_expense": 901132, "service_revenue": 2256772 }, { "depreciation": 211617, "expenses": 2642440, "income_tax": 203343, "marketing_expense": 483468, "net_income": 841003, "net_profit": 637660, "operational_expense": 1428574, "product_revenue": 731741, "quarter": 4, "rd_expense": 418877, "revenue": 3483443, "salaries_expense": 1076114, "service_revenue": 2751702 } ], "market_conditions": { "gdp_growth": [ -0.012067088955815704, -0.017871614440664787, -0.01768190756235173, -0.014640634287366469 ], "inflation_rate": [ 0.034085120632677955, 0.03791199062241581, 0.0337015628279496, 0.030798079936814084 ], "interest_rate": [ 0.04540041203186313, 0.03921940530265801, 0.045076341793739844, 0.04050918632657966 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "Parkertown", "name": "Baker-Chaney", "num_employees": 749, "region": "North America", "revenue_size": "Medium", "website": "www.baker-chaney.com" }

[ { "advertising_kpis": [ { "average_project_size": 126583, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 21896424, "net_revenue": 18874364, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 25199 }, { "average_project_size": 175901, "billable_hours_per_employee": 140, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 21382259, "net_revenue": 18791188, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25088 }, { "average_project_size": 197559, "billable_hours_per_employee": 83, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 22056453, "net_revenue": 18708379, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 24978 }, { "average_project_size": 145234, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 21125000, "net_revenue": 18625935, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 24868 } ], "balance_sheet": [ { "assets": 27578603, "current_assets": 11961237, "current_liabilities": 8100833, "equity": 17238975, "fixed_assets": 15617366, "liabilities": 14911514, "long_term_liabilities": 6810681, "quarter": 1 }, { "assets": 28146618, "current_assets": 12257264, "current_liabilities": 6930799, "equity": 17416864, "fixed_assets": 15889354, "liabilities": 15194468, "long_term_liabilities": 8263669, "quarter": 2 }, { "assets": 28726332, "current_assets": 14360505, "current_liabilities": 9178977, "equity": 17743225, "fixed_assets": 14365827, "liabilities": 15482792, "long_term_liabilities": 6303815, "quarter": 3 }, { "assets": 29317986, "current_assets": 9013324, "current_liabilities": 7343367, "equity": 17987204, "fixed_assets": 20304662, "liabilities": 15776587, "long_term_liabilities": 8433220, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95726, "financing_cash_flow": -131682, "investing_cash_flow": -200437, "net_cash_flow": 5390987, "operating_cash_flow": 5771886, "quarter": 1 }, { "change_in_working_capital": 24719, "financing_cash_flow": -32608, "investing_cash_flow": -449319, "net_cash_flow": 5058713, "operating_cash_flow": 5329366, "quarter": 2 }, { "change_in_working_capital": 80358, "financing_cash_flow": -66994, "investing_cash_flow": -441779, "net_cash_flow": 5229154, "operating_cash_flow": 5514729, "quarter": 3 }, { "change_in_working_capital": 80868, "financing_cash_flow": -32879, "investing_cash_flow": -272857, "net_cash_flow": 5186076, "operating_cash_flow": 5195860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6843843395548354, "current_ratio": 1.4765440788620132, "debt_to_equity_ratio": 0.8649884346372102, "profit_margin": 0.24222728776450428, "quarter": 1, "return_on_assets": 0.1657765623588693, "return_on_equity": 0.2652063710284399 }, { "asset_turnover_ratio": 0.6676179710116505, "current_ratio": 1.7685210608473858, "debt_to_equity_ratio": 0.8723997615184915, "profit_margin": 0.237596154112236, "quarter": 2, "return_on_assets": 0.15862346232858243, "return_on_equity": 0.2563443108931665 }, { "asset_turnover_ratio": 0.651262367920833, "current_ratio": 1.564499507951703, "debt_to_equity_ratio": 0.8726030358066248, "profit_margin": 0.24051709664423626, "quarter": 3, "return_on_assets": 0.15663973388596916, "return_on_equity": 0.25360017696895576 }, { "asset_turnover_ratio": 0.635307452565125, "current_ratio": 1.2274102601708454, "debt_to_equity_ratio": 0.8771005766099056, "profit_margin": 0.2386889570912816, "quarter": 4, "return_on_assets": 0.15164087328508855, "return_on_equity": 0.24716487342891091 } ], "income_statement": [ { "depreciation": 1200000, "expenses": 12866250, "income_tax": 1436228, "marketing_expense": 2357552, "net_income": 6008114, "net_profit": 4571886, "operational_expense": 7022279, "product_revenue": 6674923, "quarter": 1, "rd_expense": 2142408, "revenue": 18874364, "salaries_expense": 4944103, "service_revenue": 12199441 }, { "depreciation": 864652, "expenses": 12773711, "income_tax": 1552763, "marketing_expense": 2522058, "net_income": 6017477, "net_profit": 4464714, "operational_expense": 8581833, "product_revenue": 5723244, "quarter": 2, "rd_expense": 2200342, "revenue": 18791188, "salaries_expense": 6244890, "service_revenue": 13067944 }, { "depreciation": 1015044, "expenses": 12681837, "income_tax": 1526857, "marketing_expense": 1536074, "net_income": 6026542, "net_profit": 4499685, "operational_expense": 6859804, "product_revenue": 6206024, "quarter": 3, "rd_expense": 2213775, "revenue": 18708379, "salaries_expense": 6193469, "service_revenue": 12502355 }, { "depreciation": 750055, "expenses": 12590625, "income_tax": 1589505, "marketing_expense": 1612796, "net_income": 6035310, "net_profit": 4445805, "operational_expense": 7677431, "product_revenue": 4411236, "quarter": 4, "rd_expense": 2114357, "revenue": 18625935, "salaries_expense": 5442658, "service_revenue": 14214699 } ], "market_conditions": { "gdp_growth": [ 0.008908631724130289, -0.007299948815495673, 0.008215926063899036, -0.006859523126841664 ], "inflation_rate": [ 0.034034545947734265, 0.036429832550016236, 0.03342841580357618, 0.03523292658677179 ], "interest_rate": [ 0.050838304249859696, 0.05445420780407791, 0.052953189077243466, 0.05248820285982426 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 101291, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 20711740, "net_revenue": 17772148, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 23728 }, { "average_project_size": 65812, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 22248292, "net_revenue": 17568753, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 23456 }, { "average_project_size": 183234, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 21166717, "net_revenue": 17367686, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 23188 }, { "average_project_size": 60534, "billable_hours_per_employee": 89, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 21395413, "net_revenue": 17168921, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 22922 } ], "balance_sheet": [ { "assets": 20657292, "current_assets": 7181169, "current_liabilities": 6378640, "equity": 12790605, "fixed_assets": 13476123, "liabilities": 11324763, "long_term_liabilities": 4946123, "quarter": 1 }, { "assets": 20993674, "current_assets": 9394823, "current_liabilities": 5160299, "equity": 12832689, "fixed_assets": 11598851, "liabilities": 11515372, "long_term_liabilities": 6355073, "quarter": 2 }, { "assets": 21335533, "current_assets": 8866074, "current_liabilities": 6861575, "equity": 13075975, "fixed_assets": 12469459, "liabilities": 11709190, "long_term_liabilities": 4847615, "quarter": 3 }, { "assets": 21682960, "current_assets": 9006264, "current_liabilities": 5521023, "equity": 12968858, "fixed_assets": 12676696, "liabilities": 11906270, "long_term_liabilities": 6385247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53650, "financing_cash_flow": -164157, "investing_cash_flow": -366812, "net_cash_flow": 3899314, "operating_cash_flow": 4346903, "quarter": 1 }, { "change_in_working_capital": 50551, "financing_cash_flow": 100833, "investing_cash_flow": -229837, "net_cash_flow": 4152060, "operating_cash_flow": 4532395, "quarter": 2 }, { "change_in_working_capital": -41791, "financing_cash_flow": 97656, "investing_cash_flow": -132507, "net_cash_flow": 4174444, "operating_cash_flow": 4559499, "quarter": 3 }, { "change_in_working_capital": -72795, "financing_cash_flow": -76927, "investing_cash_flow": -480074, "net_cash_flow": 4162934, "operating_cash_flow": 4217969, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8603329032672821, "current_ratio": 1.1258150640261875, "debt_to_equity_ratio": 0.8853969769217328, "profit_margin": 0.19457839311263894, "quarter": 1, "return_on_assets": 0.1674021938596792, "return_on_equity": 0.27036062797654997 }, { "asset_turnover_ratio": 0.8368593796397905, "current_ratio": 1.8205966359701249, "debt_to_equity_ratio": 0.8973467680857846, "profit_margin": 0.19092914562575955, "quarter": 2, "return_on_assets": 0.15978084636352838, "return_on_equity": 0.2613939292068872 }, { "asset_turnover_ratio": 0.8140263475020755, "current_ratio": 1.292133948838277, "debt_to_equity_ratio": 0.8954735688925682, "profit_margin": 0.1986235817483112, "quarter": 3, "return_on_assets": 0.1616848287783577, "return_on_equity": 0.2638145147876162 }, { "asset_turnover_ratio": 0.7918162926094962, "current_ratio": 1.6312672488413833, "debt_to_equity_ratio": 0.9180661859355697, "profit_margin": 0.1859271179592474, "quarter": 4, "return_on_assets": 0.14722012123805975, "return_on_equity": 0.24614102490751305 } ], "income_statement": [ { "depreciation": 888827, "expenses": 12993137, "income_tax": 1320935, "marketing_expense": 1765340, "net_income": 4779011, "net_profit": 3458076, "operational_expense": 8106865, "product_revenue": 5468627, "quarter": 1, "rd_expense": 1699282, "revenue": 17772148, "salaries_expense": 3972398, "service_revenue": 12303521 }, { "depreciation": 1178008, "expenses": 12872197, "income_tax": 1342169, "marketing_expense": 1723527, "net_income": 4696556, "net_profit": 3354387, "operational_expense": 7583608, "product_revenue": 5402136, "quarter": 2, "rd_expense": 1353408, "revenue": 17568753, "salaries_expense": 5125418, "service_revenue": 12166617 }, { "depreciation": 1109867, "expenses": 12752383, "income_tax": 1165671, "marketing_expense": 2350784, "net_income": 4615303, "net_profit": 3449632, "operational_expense": 6982592, "product_revenue": 4130987, "quarter": 3, "rd_expense": 1372425, "revenue": 17367686, "salaries_expense": 5014572, "service_revenue": 13236699 }, { "depreciation": 1025801, "expenses": 12633684, "income_tax": 1343069, "marketing_expense": 1378233, "net_income": 4535237, "net_profit": 3192168, "operational_expense": 6750495, "product_revenue": 3864395, "quarter": 4, "rd_expense": 1997177, "revenue": 17168921, "salaries_expense": 5464953, "service_revenue": 13304526 } ], "market_conditions": { "gdp_growth": [ -0.00486799165121705, -0.003010620890880631, 0.00828424775406682, -0.0028725500960388416 ], "inflation_rate": [ 0.031145746499145834, 0.026504291007066718, 0.028768718562732574, 0.03073310250769069 ], "interest_rate": [ 0.0399917340350453, 0.041542519531700184, 0.04353417844827037, 0.04428684848894211 ], "year": 1994 }, "random_event": { "description": "Baker-Chaney New Ad Campaign Launch in 1994", "impact": 0.06, "type": "New Ad Campaign Launch" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 117600, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 12674489, "net_revenue": 9801685, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 13086 }, { "average_project_size": 97077, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 11708774, "net_revenue": 9579107, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 12789 }, { "average_project_size": 178734, "billable_hours_per_employee": 130, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 11491309, "net_revenue": 9361584, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 12499 }, { "average_project_size": 142142, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 10285408, "net_revenue": 9149000, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 12215 } ], "balance_sheet": [ { "assets": 14004306, "current_assets": 5922285, "current_liabilities": 4037431, "equity": 8167266, "fixed_assets": 8082021, "liabilities": 8207232, "long_term_liabilities": 4169801, "quarter": 1 }, { "assets": 14472348, "current_assets": 6806978, "current_liabilities": 4966547, "equity": 8126156, "fixed_assets": 7665370, "liabilities": 8419777, "long_term_liabilities": 3453230, "quarter": 2 }, { "assets": 14956034, "current_assets": 6735315, "current_liabilities": 3924178, "equity": 8519993, "fixed_assets": 8220719, "liabilities": 8637826, "long_term_liabilities": 4713648, "quarter": 3 }, { "assets": 15455885, "current_assets": 5093298, "current_liabilities": 4572364, "equity": 8594397, "fixed_assets": 10362587, "liabilities": 8861522, "long_term_liabilities": 4289158, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2279, "financing_cash_flow": 165736, "investing_cash_flow": -362318, "net_cash_flow": 2515706, "operating_cash_flow": 2843055, "quarter": 1 }, { "change_in_working_capital": 62479, "financing_cash_flow": -68917, "investing_cash_flow": -394967, "net_cash_flow": 2407445, "operating_cash_flow": 2480322, "quarter": 2 }, { "change_in_working_capital": -50391, "financing_cash_flow": 156574, "investing_cash_flow": -232568, "net_cash_flow": 2500952, "operating_cash_flow": 2714484, "quarter": 3 }, { "change_in_working_capital": -42087, "financing_cash_flow": 159335, "investing_cash_flow": -155659, "net_cash_flow": 2148107, "operating_cash_flow": 2462159, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6999050863355885, "current_ratio": 1.4668448823026325, "debt_to_equity_ratio": 1.004893436800026, "profit_margin": 0.24181474919873472, "quarter": 1, "return_on_assets": 0.1692473729151591, "return_on_equity": 0.2902062942482833 }, { "asset_turnover_ratio": 0.6618903166231216, "current_ratio": 1.3705655055715773, "debt_to_equity_ratio": 1.0361328283631277, "profit_margin": 0.21646955191125852, "quarter": 2, "return_on_assets": 0.14327910025380816, "return_on_equity": 0.25517415614467653 }, { "asset_turnover_ratio": 0.625940272668543, "current_ratio": 1.716363274041086, "debt_to_equity_ratio": 1.0138301756820691, "profit_margin": 0.23519363817063438, "quarter": 3, "return_on_assets": 0.14721717000643353, "return_on_equity": 0.25842568180513764 }, { "asset_turnover_ratio": 0.5919428101334864, "current_ratio": 1.113930999369254, "debt_to_equity_ratio": 1.0310812963376024, "profit_margin": 0.21860684227784458, "quarter": 4, "return_on_assets": 0.12940274853235514, "return_on_equity": 0.23271370871045402 } ], "income_statement": [ { "depreciation": 472863, "expenses": 6819896, "income_tax": 611597, "marketing_expense": 864993, "net_income": 2981789, "net_profit": 2370192, "operational_expense": 3734553, "product_revenue": 2790799, "quarter": 1, "rd_expense": 762858, "revenue": 9801685, "salaries_expense": 2816748, "service_revenue": 7010886 }, { "depreciation": 406737, "expenses": 6661532, "income_tax": 843990, "marketing_expense": 1194926, "net_income": 2917575, "net_profit": 2073585, "operational_expense": 3887883, "product_revenue": 2676279, "quarter": 2, "rd_expense": 838770, "revenue": 9579107, "salaries_expense": 2302736, "service_revenue": 6902828 }, { "depreciation": 512699, "expenses": 6506846, "income_tax": 652953, "marketing_expense": 989483, "net_income": 2854738, "net_profit": 2201785, "operational_expense": 3704866, "product_revenue": 3466115, "quarter": 3, "rd_expense": 1123092, "revenue": 9361584, "salaries_expense": 2689178, "service_revenue": 5895469 }, { "depreciation": 462125, "expenses": 6355752, "income_tax": 793214, "marketing_expense": 982253, "net_income": 2793248, "net_profit": 2000034, "operational_expense": 4079535, "product_revenue": 2146977, "quarter": 4, "rd_expense": 1070685, "revenue": 9149000, "salaries_expense": 2408756, "service_revenue": 7002023 } ], "market_conditions": { "gdp_growth": [ 0.004394759673853688, -0.00278766031619237, 0.003543813772112296, 0.0033979425083050605 ], "inflation_rate": [ 0.024907284539776864, 0.02978137033205229, 0.024141209115475154, 0.021291029988607803 ], "interest_rate": [ 0.05190822304806245, 0.05523234768557485, 0.05344640985772618, 0.05872119715847457 ], "year": 1995 }, "random_event": { "description": "Baker-Chaney Technology Adoption in 1995", "impact": 0.1, "type": "Technology Adoption" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 83622, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 18973893, "net_revenue": 14784858, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 19739 }, { "average_project_size": 123762, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 16416887, "net_revenue": 14901522, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 19895 }, { "average_project_size": 64732, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 16573488, "net_revenue": 15019107, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 20052 }, { "average_project_size": 86554, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 18132247, "net_revenue": 15137619, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 20210 } ], "balance_sheet": [ { "assets": 18779064, "current_assets": 7537457, "current_liabilities": 5030403, "equity": 13248706, "fixed_assets": 11241607, "liabilities": 8989535, "long_term_liabilities": 3959132, "quarter": 1 }, { "assets": 19130131, "current_assets": 5820234, "current_liabilities": 4676229, "equity": 13185489, "fixed_assets": 13309897, "liabilities": 9119678, "long_term_liabilities": 4443449, "quarter": 2 }, { "assets": 19487760, "current_assets": 7103971, "current_liabilities": 4090648, "equity": 13595795, "fixed_assets": 12383789, "liabilities": 9251705, "long_term_liabilities": 5161057, "quarter": 3 }, { "assets": 19852074, "current_assets": 7697531, "current_liabilities": 4477055, "equity": 14036597, "fixed_assets": 12154543, "liabilities": 9385643, "long_term_liabilities": 4908588, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55828, "financing_cash_flow": -110443, "investing_cash_flow": -456174, "net_cash_flow": 3517278, "operating_cash_flow": 4180776, "quarter": 1 }, { "change_in_working_capital": 24065, "financing_cash_flow": 18274, "investing_cash_flow": -174594, "net_cash_flow": 3505034, "operating_cash_flow": 3726997, "quarter": 2 }, { "change_in_working_capital": -29899, "financing_cash_flow": 27694, "investing_cash_flow": -329192, "net_cash_flow": 3964619, "operating_cash_flow": 4352109, "quarter": 3 }, { "change_in_working_capital": -82059, "financing_cash_flow": -179308, "investing_cash_flow": -156094, "net_cash_flow": 4224907, "operating_cash_flow": 4298857, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7873053736863562, "current_ratio": 1.4983803484531955, "debt_to_equity_ratio": 0.6785217363869347, "profit_margin": 0.2339675497728825, "quarter": 1, "return_on_assets": 0.18420390920442042, "return_on_equity": 0.2610954609453935 }, { "asset_turnover_ratio": 0.7789555649148456, "current_ratio": 1.244642638331014, "debt_to_equity_ratio": 0.6916450349319619, "profit_margin": 0.21306790004403578, "quarter": 2, "return_on_assets": 0.16597042644402174, "return_on_equity": 0.24079774364075537 }, { "asset_turnover_ratio": 0.7706943743149546, "current_ratio": 1.7366370804821143, "debt_to_equity_ratio": 0.6804828257560518, "profit_margin": 0.22369772051028067, "quarter": 3, "return_on_assets": 0.17240257474435236, "return_on_equity": 0.24711611200374822 }, { "asset_turnover_ratio": 0.7625207824633335, "current_ratio": 1.719329112552783, "debt_to_equity_ratio": 0.6686551590816492, "profit_margin": 0.23584726237329662, "quarter": 4, "return_on_assets": 0.17983843904672125, "return_on_equity": 0.2543469759800043 } ], "income_statement": [ { "depreciation": 721599, "expenses": 10399068, "income_tax": 926613, "marketing_expense": 1941079, "net_income": 4385790, "net_profit": 3459177, "operational_expense": 6034259, "product_revenue": 4499847, "quarter": 1, "rd_expense": 1777007, "revenue": 14784858, "salaries_expense": 4311910, "service_revenue": 10285011 }, { "depreciation": 551961, "expenses": 10471500, "income_tax": 1254986, "marketing_expense": 1872892, "net_income": 4430022, "net_profit": 3175036, "operational_expense": 5269050, "product_revenue": 3621585, "quarter": 2, "rd_expense": 1761015, "revenue": 14901522, "salaries_expense": 3169033, "service_revenue": 11279937 }, { "depreciation": 992369, "expenses": 10544437, "income_tax": 1114930, "marketing_expense": 1851190, "net_income": 4474670, "net_profit": 3359740, "operational_expense": 7162929, "product_revenue": 5792645, "quarter": 3, "rd_expense": 1710574, "revenue": 15019107, "salaries_expense": 3369968, "service_revenue": 9226462 }, { "depreciation": 728691, "expenses": 10617882, "income_tax": 949571, "marketing_expense": 1419339, "net_income": 4519737, "net_profit": 3570166, "operational_expense": 6076586, "product_revenue": 5936583, "quarter": 4, "rd_expense": 1628206, "revenue": 15137619, "salaries_expense": 3975830, "service_revenue": 9201036 } ], "market_conditions": { "gdp_growth": [ 0.005842126213292982, -0.002133184542401266, -0.00012852278356813556, -0.00646024936337109 ], "inflation_rate": [ 0.02372833135907503, 0.030293812188416914, 0.03091316015751582, 0.024305213493524342 ], "interest_rate": [ 0.05619388410543625, 0.057843284044080394, 0.05763007085057175, 0.05912866105419381 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 189033, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 20629431, "net_revenue": 16321145, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 21791 }, { "average_project_size": 156950, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 18526493, "net_revenue": 16329720, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 21802 }, { "average_project_size": 76840, "billable_hours_per_employee": 93, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 19270649, "net_revenue": 16338300, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 21813 }, { "average_project_size": 164284, "billable_hours_per_employee": 135, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 19103193, "net_revenue": 16346884, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 21825 } ], "balance_sheet": [ { "assets": 18669701, "current_assets": 5662666, "current_liabilities": 4700115, "equity": 12827639, "fixed_assets": 13007035, "liabilities": 9557796, "long_term_liabilities": 4857681, "quarter": 1 }, { "assets": 19218905, "current_assets": 8060923, "current_liabilities": 4588303, "equity": 12644284, "fixed_assets": 11157982, "liabilities": 9789577, "long_term_liabilities": 5201274, "quarter": 2 }, { "assets": 19784265, "current_assets": 7188260, "current_liabilities": 4915083, "equity": 13286598, "fixed_assets": 12596005, "liabilities": 10026979, "long_term_liabilities": 5111896, "quarter": 3 }, { "assets": 20366256, "current_assets": 10163401, "current_liabilities": 6068760, "equity": 13505107, "fixed_assets": 10202855, "liabilities": 10270137, "long_term_liabilities": 4201377, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73649, "financing_cash_flow": -68308, "investing_cash_flow": -188535, "net_cash_flow": 4052547, "operating_cash_flow": 4318167, "quarter": 1 }, { "change_in_working_capital": 14271, "financing_cash_flow": -178199, "investing_cash_flow": -214963, "net_cash_flow": 4108495, "operating_cash_flow": 4247662, "quarter": 2 }, { "change_in_working_capital": 14858, "financing_cash_flow": 81406, "investing_cash_flow": -494437, "net_cash_flow": 4137710, "operating_cash_flow": 4377420, "quarter": 3 }, { "change_in_working_capital": 53797, "financing_cash_flow": 170603, "investing_cash_flow": -209080, "net_cash_flow": 4222278, "operating_cash_flow": 4549977, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8742049484348999, "current_ratio": 1.2047930742120139, "debt_to_equity_ratio": 0.7450939334978167, "profit_margin": 0.22766380667532823, "quarter": 1, "return_on_assets": 0.19902482637509836, "return_on_equity": 0.28966624333597163 }, { "asset_turnover_ratio": 0.8496696351847308, "current_ratio": 1.7568419086533735, "debt_to_equity_ratio": 0.7742294462857683, "profit_margin": 0.19687759496182422, "quarter": 2, "return_on_assets": 0.16728091428726038, "return_on_equity": 0.2542616094355363 }, { "asset_turnover_ratio": 0.8258229456590882, "current_ratio": 1.462490053575901, "debt_to_equity_ratio": 0.7546686518249442, "profit_margin": 0.21601464044606844, "quarter": 3, "return_on_assets": 0.17838984667866103, "return_on_equity": 0.26562947114076907 }, { "asset_turnover_ratio": 0.8026455132450461, "current_ratio": 1.6747080128395258, "debt_to_equity_ratio": 0.7604632084736537, "profit_margin": 0.20854053897978356, "quarter": 4, "return_on_assets": 0.16738412794182692, "return_on_equity": 0.2524221392692409 } ], "income_statement": [ { "depreciation": 602433, "expenses": 11672138, "income_tax": 933273, "marketing_expense": 1982101, "net_income": 4649007, "net_profit": 3715734, "operational_expense": 7602358, "product_revenue": 3487875, "quarter": 1, "rd_expense": 1862960, "revenue": 16321145, "salaries_expense": 5680941, "service_revenue": 12833270 }, { "depreciation": 1032706, "expenses": 11775829, "income_tax": 1338935, "marketing_expense": 1916821, "net_income": 4553891, "net_profit": 3214956, "operational_expense": 7665079, "product_revenue": 4313994, "quarter": 2, "rd_expense": 1732275, "revenue": 16329720, "salaries_expense": 4476715, "service_revenue": 12015726 }, { "depreciation": 848108, "expenses": 11880442, "income_tax": 928546, "marketing_expense": 1346604, "net_income": 4457858, "net_profit": 3529312, "operational_expense": 7702108, "product_revenue": 5984728, "quarter": 3, "rd_expense": 1341652, "revenue": 16338300, "salaries_expense": 5647351, "service_revenue": 10353572 }, { "depreciation": 1140989, "expenses": 11985984, "income_tax": 951912, "marketing_expense": 1922827, "net_income": 4360900, "net_profit": 3408988, "operational_expense": 7812779, "product_revenue": 4232172, "quarter": 4, "rd_expense": 1744128, "revenue": 16346884, "salaries_expense": 5067151, "service_revenue": 12114712 } ], "market_conditions": { "gdp_growth": [ -0.012828120468989951, -0.015603985451479108, -0.018114048350936263, -0.006703882303386919 ], "inflation_rate": [ 0.028744010423632043, 0.033885754753110744, 0.033670479913266986, 0.026816125265607893 ], "interest_rate": [ 0.04585980739908075, 0.0491486751763705, 0.05394137418255438, 0.047461310847881404 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "Veronicatown", "name": "Figueroa-Frazier", "num_employees": 123, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.figueroa-frazier.com" }

[ { "advertising_kpis": [ { "average_project_size": 53835, "billable_hours_per_employee": 96, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 114807546, "net_revenue": 99767563, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 811118 }, { "average_project_size": 157320, "billable_hours_per_employee": 84, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 131064851, "net_revenue": 104019974, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 845691 }, { "average_project_size": 181576, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 121197876, "net_revenue": 108453637, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 881737 }, { "average_project_size": 165171, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 146578250, "net_revenue": 113076277, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 919319 } ], "balance_sheet": [ { "assets": 106472612, "current_assets": 45845947, "current_liabilities": 20017758, "equity": 85046576, "fixed_assets": 60626665, "liabilities": 47643241, "long_term_liabilities": 27625483, "quarter": 1 }, { "assets": 110090497, "current_assets": 45159537, "current_liabilities": 23388828, "equity": 89317676, "fixed_assets": 64930960, "liabilities": 48412772, "long_term_liabilities": 25023944, "quarter": 2 }, { "assets": 113831316, "current_assets": 45501871, "current_liabilities": 23888585, "equity": 93580504, "fixed_assets": 68329445, "liabilities": 49194733, "long_term_liabilities": 25306148, "quarter": 3 }, { "assets": 117699246, "current_assets": 39483074, "current_liabilities": 28850652, "equity": 97918439, "fixed_assets": 78216172, "liabilities": 49989324, "long_term_liabilities": 21138672, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30686, "financing_cash_flow": 151357, "investing_cash_flow": -426333, "net_cash_flow": 31894030, "operating_cash_flow": 32305282, "quarter": 1 }, { "change_in_working_capital": 2510, "financing_cash_flow": -117987, "investing_cash_flow": -127163, "net_cash_flow": 32067852, "operating_cash_flow": 32470981, "quarter": 2 }, { "change_in_working_capital": 81008, "financing_cash_flow": 155382, "investing_cash_flow": -289195, "net_cash_flow": 34498600, "operating_cash_flow": 34950584, "quarter": 3 }, { "change_in_working_capital": -4727, "financing_cash_flow": 177517, "investing_cash_flow": -186079, "net_cash_flow": 35955679, "operating_cash_flow": 36252000, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9370255986581789, "current_ratio": 2.2902638247500047, "debt_to_equity_ratio": 0.5602017534486045, "profit_margin": 0.26278285458370876, "quarter": 1, "return_on_assets": 0.24623426163340484, "return_on_equity": 0.30826878909269667 }, { "asset_turnover_ratio": 0.9448587919445944, "current_ratio": 1.9308165847386625, "debt_to_equity_ratio": 0.5420290156228427, "profit_margin": 0.26571772648203124, "quarter": 2, "return_on_assets": 0.2510657300420762, "return_on_equity": 0.30945667462283727 }, { "asset_turnover_ratio": 0.9527574731719697, "current_ratio": 1.9047537139600357, "debt_to_equity_ratio": 0.5256942514436554, "profit_margin": 0.2668782882772295, "quarter": 3, "return_on_assets": 0.25427028358347364, "return_on_equity": 0.30929434831853436 }, { "asset_turnover_ratio": 0.9607221867844421, "current_ratio": 1.3685331617462233, "debt_to_equity_ratio": 0.51052002575327, "profit_margin": 0.26715167673941015, "quarter": 4, "return_on_assets": 0.2566585430802165, "return_on_equity": 0.30850692993584183 } ], "income_statement": [ { "depreciation": 6088077, "expenses": 65278748, "income_tax": 8271610, "marketing_expense": 7230077, "net_income": 34488815, "net_profit": 26217205, "operational_expense": 37065395, "product_revenue": 27990694, "quarter": 1, "rd_expense": 7390531, "revenue": 99767563, "salaries_expense": 26548228, "service_revenue": 71776869 }, { "depreciation": 4831030, "expenses": 68439388, "income_tax": 7940635, "marketing_expense": 9350563, "net_income": 35580586, "net_profit": 27639951, "operational_expense": 42074875, "product_revenue": 35089752, "quarter": 2, "rd_expense": 8411380, "revenue": 104019974, "salaries_expense": 22370541, "service_revenue": 68930222 }, { "depreciation": 6006663, "expenses": 71753059, "income_tax": 7756657, "marketing_expense": 7478112, "net_income": 36700578, "net_profit": 28943921, "operational_expense": 47384884, "product_revenue": 41583405, "quarter": 3, "rd_expense": 12029233, "revenue": 108453637, "salaries_expense": 27878816, "service_revenue": 66870232 }, { "depreciation": 6043483, "expenses": 75227170, "income_tax": 7640590, "marketing_expense": 8266590, "net_income": 37849107, "net_profit": 30208517, "operational_expense": 49493434, "product_revenue": 44762430, "quarter": 4, "rd_expense": 10535380, "revenue": 113076277, "salaries_expense": 28305299, "service_revenue": 68313847 } ], "market_conditions": { "gdp_growth": [ -0.005203026175457537, 0.011837341335869634, -0.005683183109543889, 0.0036749729316229544 ], "inflation_rate": [ 0.020259280768237353, 0.01814413831898792, 0.020227840268097208, 0.015117031148496522 ], "interest_rate": [ 0.04434152465404883, 0.04383153318458853, 0.047309822881109714, 0.045680549363706136 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 121435, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 60767703, "net_revenue": 55083047, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 447830 }, { "average_project_size": 66856, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 69091757, "net_revenue": 57371730, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 466437 }, { "average_project_size": 155667, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 75549067, "net_revenue": 59755507, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 485817 }, { "average_project_size": 82350, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 71178457, "net_revenue": 62238330, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 506003 } ], "balance_sheet": [ { "assets": 82058781, "current_assets": 36702966, "current_liabilities": 21972862, "equity": 54048329, "fixed_assets": 45355815, "liabilities": 37367613, "long_term_liabilities": 15394751, "quarter": 1 }, { "assets": 84010102, "current_assets": 26366887, "current_liabilities": 16902407, "equity": 56754448, "fixed_assets": 57643215, "liabilities": 38007532, "long_term_liabilities": 21105125, "quarter": 2 }, { "assets": 86007826, "current_assets": 41227878, "current_liabilities": 19958390, "equity": 58438554, "fixed_assets": 44779948, "liabilities": 38658408, "long_term_liabilities": 18700018, "quarter": 3 }, { "assets": 88053054, "current_assets": 31263243, "current_liabilities": 22147685, "equity": 60228087, "fixed_assets": 56789811, "liabilities": 39320432, "long_term_liabilities": 17172747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95643, "financing_cash_flow": -196459, "investing_cash_flow": -295754, "net_cash_flow": 10883368, "operating_cash_flow": 11509184, "quarter": 1 }, { "change_in_working_capital": -4387, "financing_cash_flow": 157731, "investing_cash_flow": -285604, "net_cash_flow": 13671409, "operating_cash_flow": 13958431, "quarter": 2 }, { "change_in_working_capital": 66901, "financing_cash_flow": -158291, "investing_cash_flow": -290670, "net_cash_flow": 14733554, "operating_cash_flow": 15102727, "quarter": 3 }, { "change_in_working_capital": -3401, "financing_cash_flow": -116259, "investing_cash_flow": -187264, "net_cash_flow": 14349346, "operating_cash_flow": 14699383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6712632862533018, "current_ratio": 1.6703771224704365, "debt_to_equity_ratio": 0.691374066347176, "profit_margin": 0.16987369997887009, "quarter": 1, "return_on_assets": 0.11402997809582377, "return_on_equity": 0.17312581486099227 }, { "asset_turnover_ratio": 0.6829146570968334, "current_ratio": 1.5599486511004024, "debt_to_equity_ratio": 0.6696837576501493, "profit_margin": 0.1874072474370217, "quarter": 2, "return_on_assets": 0.12798315612091507, "return_on_equity": 0.18944555676059083 }, { "asset_turnover_ratio": 0.6947682528331782, "current_ratio": 2.065691571314119, "debt_to_equity_ratio": 0.6615223230882817, "profit_margin": 0.18557513033903303, "quarter": 3, "return_on_assets": 0.1289317090749393, "return_on_equity": 0.18975719351303594 }, { "asset_turnover_ratio": 0.7068276132705176, "current_ratio": 1.411580623437619, "debt_to_equity_ratio": 0.652858723538737, "profit_margin": 0.18470073024131592, "quarter": 4, "return_on_assets": 0.13055157632579104, "return_on_equity": 0.19086551761140944 } ], "income_statement": [ { "depreciation": 2152023, "expenses": 42072067, "income_tax": 3653819, "marketing_expense": 5295641, "net_income": 13010980, "net_profit": 9357161, "operational_expense": 22560890, "product_revenue": 13923693, "quarter": 1, "rd_expense": 7864127, "revenue": 55083047, "salaries_expense": 17076548, "service_revenue": 41159354 }, { "depreciation": 3206553, "expenses": 43806898, "income_tax": 2812954, "marketing_expense": 6146357, "net_income": 13564832, "net_profit": 10751878, "operational_expense": 28548014, "product_revenue": 16212984, "quarter": 2, "rd_expense": 7264428, "revenue": 57371730, "salaries_expense": 21110300, "service_revenue": 41158746 }, { "depreciation": 4013591, "expenses": 45613264, "income_tax": 3053107, "marketing_expense": 6983894, "net_income": 14142243, "net_profit": 11089136, "operational_expense": 30714894, "product_revenue": 21446799, "quarter": 3, "rd_expense": 6188177, "revenue": 59755507, "salaries_expense": 16151036, "service_revenue": 38308708 }, { "depreciation": 3203918, "expenses": 47494115, "income_tax": 3248750, "marketing_expense": 8869077, "net_income": 14744215, "net_profit": 11495465, "operational_expense": 25869415, "product_revenue": 12860100, "quarter": 4, "rd_expense": 8346043, "revenue": 62238330, "salaries_expense": 17407170, "service_revenue": 49378230 } ], "market_conditions": { "gdp_growth": [ 0.0008161182147737788, -0.0023388719147660244, -0.0011023699715204836, 0.0072188730743666645 ], "inflation_rate": [ 0.0284071226049366, 0.029157501770214853, 0.03367901821303968, 0.032138766535057914 ], "interest_rate": [ 0.0586619227454073, 0.05676335772088423, 0.06393308582306141, 0.058815300213784893 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 190069, "billable_hours_per_employee": 125, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 34864075, "net_revenue": 31124483, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 253045 }, { "average_project_size": 60507, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 36712683, "net_revenue": 32421979, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 263593 }, { "average_project_size": 195989, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 39816715, "net_revenue": 33773565, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 274582 }, { "average_project_size": 189659, "billable_hours_per_employee": 89, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 45302208, "net_revenue": 35181494, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 286028 } ], "balance_sheet": [ { "assets": 32350885, "current_assets": 9879175, "current_liabilities": 8104291, "equity": 25311700, "fixed_assets": 22471710, "liabilities": 13638031, "long_term_liabilities": 5533740, "quarter": 1 }, { "assets": 33483325, "current_assets": 12442059, "current_liabilities": 7242536, "equity": 26003647, "fixed_assets": 21041266, "liabilities": 13973113, "long_term_liabilities": 6730577, "quarter": 2 }, { "assets": 34655406, "current_assets": 14805917, "current_liabilities": 8569352, "equity": 27800012, "fixed_assets": 19849489, "liabilities": 14316427, "long_term_liabilities": 5747075, "quarter": 3 }, { "assets": 35868516, "current_assets": 13166955, "current_liabilities": 7234329, "equity": 29216774, "fixed_assets": 22701561, "liabilities": 14668177, "long_term_liabilities": 7433848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36889, "financing_cash_flow": 3538, "investing_cash_flow": -383623, "net_cash_flow": 8336937, "operating_cash_flow": 8560045, "quarter": 1 }, { "change_in_working_capital": 9780, "financing_cash_flow": 37861, "investing_cash_flow": -416215, "net_cash_flow": 8307585, "operating_cash_flow": 8570422, "quarter": 2 }, { "change_in_working_capital": 66804, "financing_cash_flow": 20515, "investing_cash_flow": -391283, "net_cash_flow": 9444799, "operating_cash_flow": 9820619, "quarter": 3 }, { "change_in_working_capital": 50642, "financing_cash_flow": -6016, "investing_cash_flow": -238490, "net_cash_flow": 10094701, "operating_cash_flow": 10159553, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9620906197774806, "current_ratio": 1.2190054626616937, "debt_to_equity_ratio": 0.5388034387259647, "profit_margin": 0.21201463812266375, "quarter": 1, "return_on_assets": 0.20397729459333183, "return_on_equity": 0.26070339013183624 }, { "asset_turnover_ratio": 0.9683022519418247, "current_ratio": 1.7179146917599029, "debt_to_equity_ratio": 0.537352049118341, "profit_margin": 0.20027879852738167, "quarter": 2, "return_on_assets": 0.1939304116302667, "return_on_equity": 0.2497124730234955 }, { "asset_turnover_ratio": 0.9745540133045909, "current_ratio": 1.7277755657603981, "debt_to_equity_ratio": 0.5149791661960433, "profit_margin": 0.22091339780091324, "quarter": 3, "return_on_assets": 0.21529203841963357, "return_on_equity": 0.2683823661658851 }, { "asset_turnover_ratio": 0.9808460991249262, "current_ratio": 1.8200658278051773, "debt_to_equity_ratio": 0.5020464271654359, "profit_margin": 0.2278594251852977, "quarter": 4, "return_on_assets": 0.2234950283418472, "return_on_equity": 0.2743778282982235 } ], "income_statement": [ { "depreciation": 1961199, "expenses": 22413768, "income_tax": 2111869, "marketing_expense": 2428670, "net_income": 8710715, "net_profit": 6598846, "operational_expense": 14866600, "product_revenue": 9556868, "quarter": 1, "rd_expense": 4170555, "revenue": 31124483, "salaries_expense": 9662868, "service_revenue": 21567615 }, { "depreciation": 2076987, "expenses": 23198576, "income_tax": 2729968, "marketing_expense": 3790816, "net_income": 9223403, "net_profit": 6493435, "operational_expense": 14226907, "product_revenue": 6617354, "quarter": 2, "rd_expense": 3096670, "revenue": 32421979, "salaries_expense": 8494486, "service_revenue": 25804625 }, { "depreciation": 2359586, "expenses": 24010864, "income_tax": 2301668, "marketing_expense": 4211793, "net_income": 9762701, "net_profit": 7461033, "operational_expense": 13157610, "product_revenue": 11429598, "quarter": 3, "rd_expense": 4489034, "revenue": 33773565, "salaries_expense": 9323747, "service_revenue": 22343967 }, { "depreciation": 2143118, "expenses": 24851594, "income_tax": 2313465, "marketing_expense": 3406012, "net_income": 10329900, "net_profit": 8016435, "operational_expense": 15551397, "product_revenue": 11834458, "quarter": 4, "rd_expense": 3193320, "revenue": 35181494, "salaries_expense": 12399283, "service_revenue": 23347036 } ], "market_conditions": { "gdp_growth": [ 0.008591628392987098, 0.006449818743914766, 0.004541544108800878, 0.014282383391380547 ], "inflation_rate": [ 0.03500060525381387, 0.02719862807988742, 0.02945355142985293, 0.027488494435280723 ], "interest_rate": [ 0.06010025370059427, 0.05982828386008201, 0.055910024358445186, 0.050591990910287286 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 88280, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 32464321, "net_revenue": 25750298, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 209352 }, { "average_project_size": 91088, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 32281951, "net_revenue": 26766628, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 217615 }, { "average_project_size": 150501, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 33452870, "net_revenue": 27823071, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 226204 }, { "average_project_size": 145123, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 34355392, "net_revenue": 28921211, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 235132 } ], "balance_sheet": [ { "assets": 32919358, "current_assets": 15067164, "current_liabilities": 7273439, "equity": 24336892, "fixed_assets": 17852194, "liabilities": 15721150, "long_term_liabilities": 8447711, "quarter": 1 }, { "assets": 34083747, "current_assets": 16467088, "current_liabilities": 7906445, "equity": 26018539, "fixed_assets": 17616659, "liabilities": 16012887, "long_term_liabilities": 8106442, "quarter": 2 }, { "assets": 35289322, "current_assets": 11235958, "current_liabilities": 6576340, "equity": 26537567, "fixed_assets": 24053364, "liabilities": 16310038, "long_term_liabilities": 9733698, "quarter": 3 }, { "assets": 36537539, "current_assets": 11523756, "current_liabilities": 8950722, "equity": 28131670, "fixed_assets": 25013783, "liabilities": 16612703, "long_term_liabilities": 7661981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41846, "financing_cash_flow": 153215, "investing_cash_flow": -216961, "net_cash_flow": 8406161, "operating_cash_flow": 8529590, "quarter": 1 }, { "change_in_working_capital": 12047, "financing_cash_flow": -63804, "investing_cash_flow": -105003, "net_cash_flow": 8884324, "operating_cash_flow": 9277376, "quarter": 2 }, { "change_in_working_capital": 98106, "financing_cash_flow": -161734, "investing_cash_flow": -275245, "net_cash_flow": 8810185, "operating_cash_flow": 9164486, "quarter": 3 }, { "change_in_working_capital": 13581, "financing_cash_flow": -69025, "investing_cash_flow": -378157, "net_cash_flow": 9469181, "operating_cash_flow": 9756937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7822235779932282, "current_ratio": 2.0715323246678774, "debt_to_equity_ratio": 0.6459801851444301, "profit_margin": 0.2772272383022519, "quarter": 1, "return_on_assets": 0.21685368226196877, "return_on_equity": 0.29332767717422586 }, { "asset_turnover_ratio": 0.7853194075170198, "current_ratio": 2.082742370306756, "debt_to_equity_ratio": 0.6154414358162078, "profit_margin": 0.29692492457398817, "quarter": 2, "return_on_assets": 0.23318090584348017, "return_on_equity": 0.3054621552732073 }, { "asset_turnover_ratio": 0.7884274738970616, "current_ratio": 1.7085427456609603, "debt_to_equity_ratio": 0.6146018585652558, "profit_margin": 0.2716552389202472, "quarter": 3, "return_on_assets": 0.21418045379279319, "return_on_equity": 0.2848144669780768 }, { "asset_turnover_ratio": 0.7915478653337873, "current_ratio": 1.2874666423557786, "debt_to_equity_ratio": 0.5905338360644782, "profit_margin": 0.28376522684337113, "quarter": 4, "return_on_assets": 0.2246137595638283, "return_on_equity": 0.2917293569844947 } ], "income_statement": [ { "depreciation": 1390906, "expenses": 15926262, "income_tax": 2685352, "marketing_expense": 1799439, "net_income": 9824036, "net_profit": 7138684, "operational_expense": 8837523, "product_revenue": 7500951, "quarter": 1, "rd_expense": 1984051, "revenue": 25750298, "salaries_expense": 6298835, "service_revenue": 18249347 }, { "depreciation": 1329697, "expenses": 16538751, "income_tax": 2280198, "marketing_expense": 3218785, "net_income": 10227877, "net_profit": 7947679, "operational_expense": 10761459, "product_revenue": 5459500, "quarter": 2, "rd_expense": 2932606, "revenue": 26766628, "salaries_expense": 6413523, "service_revenue": 21307128 }, { "depreciation": 1606203, "expenses": 17174796, "income_tax": 3089992, "marketing_expense": 2198481, "net_income": 10648275, "net_profit": 7558283, "operational_expense": 9821287, "product_revenue": 7162211, "quarter": 3, "rd_expense": 2993788, "revenue": 27823071, "salaries_expense": 7477992, "service_revenue": 20660860 }, { "depreciation": 1550103, "expenses": 17835302, "income_tax": 2879075, "marketing_expense": 3348999, "net_income": 11085909, "net_profit": 8206834, "operational_expense": 10339239, "product_revenue": 8038899, "quarter": 4, "rd_expense": 2886385, "revenue": 28921211, "salaries_expense": 5953254, "service_revenue": 20882312 } ], "market_conditions": { "gdp_growth": [ -0.02007210987957302, -0.021127219354265238, -0.005079437104678241, -0.007778395256255195 ], "inflation_rate": [ 0.026632281603626934, 0.02574031837143695, 0.02337425725977556, 0.023982646671185905 ], "interest_rate": [ 0.06359073373639693, 0.05755396204370875, 0.05721679514971882, 0.057479779438155035 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 100842, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 54357036, "net_revenue": 42555573, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 345980 }, { "average_project_size": 143438, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 57017755, "net_revenue": 44146527, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 358915 }, { "average_project_size": 140399, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 55499663, "net_revenue": 45796960, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 372333 }, { "average_project_size": 184193, "billable_hours_per_employee": 112, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 54003928, "net_revenue": 47509095, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 386253 } ], "balance_sheet": [ { "assets": 61186471, "current_assets": 19131597, "current_liabilities": 16178888, "equity": 37379649, "fixed_assets": 42054874, "liabilities": 34724103, "long_term_liabilities": 18545215, "quarter": 1 }, { "assets": 63237264, "current_assets": 29253718, "current_liabilities": 20144783, "equity": 40032631, "fixed_assets": 33983546, "liabilities": 35309934, "long_term_liabilities": 15165151, "quarter": 2 }, { "assets": 65356794, "current_assets": 26582815, "current_liabilities": 17856923, "equity": 40912777, "fixed_assets": 38773979, "liabilities": 35905649, "long_term_liabilities": 18048726, "quarter": 3 }, { "assets": 67547364, "current_assets": 28968035, "current_liabilities": 19009658, "equity": 42864329, "fixed_assets": 38579329, "liabilities": 36511413, "long_term_liabilities": 17501755, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22373, "financing_cash_flow": 181300, "investing_cash_flow": -209449, "net_cash_flow": 12918990, "operating_cash_flow": 13437024, "quarter": 1 }, { "change_in_working_capital": 2220, "financing_cash_flow": 170252, "investing_cash_flow": -402948, "net_cash_flow": 13590557, "operating_cash_flow": 13789864, "quarter": 2 }, { "change_in_working_capital": -72611, "financing_cash_flow": -27880, "investing_cash_flow": -290310, "net_cash_flow": 13648435, "operating_cash_flow": 13806934, "quarter": 3 }, { "change_in_working_capital": 91080, "financing_cash_flow": -150752, "investing_cash_flow": -245204, "net_cash_flow": 13109482, "operating_cash_flow": 13472179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6955062500662933, "current_ratio": 1.182503828446059, "debt_to_equity_ratio": 0.9289574388459346, "profit_margin": 0.2565417460129135, "quarter": 1, "return_on_assets": 0.1784263877549009, "return_on_equity": 0.2920648345306827 }, { "asset_turnover_ratio": 0.6981093774075994, "current_ratio": 1.4521733989390702, "debt_to_equity_ratio": 0.8820288129451197, "profit_margin": 0.27420732326237124, "quarter": 2, "return_on_assets": 0.19142670372329834, "return_on_equity": 0.30238584618632736 }, { "asset_turnover_ratio": 0.700722253909823, "current_ratio": 1.4886559683322822, "debt_to_equity_ratio": 0.8776145652493841, "profit_margin": 0.25027058564585947, "quarter": 3, "return_on_assets": 0.17537016886109805, "return_on_equity": 0.2801479840881982 }, { "asset_turnover_ratio": 0.7033449151324395, "current_ratio": 1.5238588195537237, "debt_to_equity_ratio": 0.8517901446678425, "profit_margin": 0.2489708128517287, "quarter": 4, "return_on_assets": 0.1751123552356536, "return_on_equity": 0.27594921642188774 } ], "income_statement": [ { "depreciation": 2519743, "expenses": 27736649, "income_tax": 3901643, "marketing_expense": 5387536, "net_income": 14818924, "net_profit": 10917281, "operational_expense": 15245431, "product_revenue": 10634434, "quarter": 1, "rd_expense": 5275949, "revenue": 42555573, "salaries_expense": 13193604, "service_revenue": 31921139 }, { "depreciation": 1684563, "expenses": 28869866, "income_tax": 3171360, "marketing_expense": 3866681, "net_income": 15276661, "net_profit": 12105301, "operational_expense": 17042884, "product_revenue": 15516804, "quarter": 2, "rd_expense": 3142619, "revenue": 44146527, "salaries_expense": 11732013, "service_revenue": 28629723 }, { "depreciation": 2345302, "expenses": 30049382, "income_tax": 4285946, "marketing_expense": 3920003, "net_income": 15747578, "net_profit": 11461632, "operational_expense": 15483314, "product_revenue": 13436183, "quarter": 3, "rd_expense": 3625243, "revenue": 45796960, "salaries_expense": 10603026, "service_revenue": 32360777 }, { "depreciation": 1643801, "expenses": 31277089, "income_tax": 4403628, "marketing_expense": 5700963, "net_income": 16232006, "net_profit": 11828378, "operational_expense": 17483001, "product_revenue": 18528189, "quarter": 4, "rd_expense": 5805249, "revenue": 47509095, "salaries_expense": 14776474, "service_revenue": 28980906 } ], "market_conditions": { "gdp_growth": [ -0.0024250786741349638, 0.009069821722606232, 0.007478627174674875, 0.004847144556805618 ], "inflation_rate": [ 0.037600109745771645, 0.03426187182073876, 0.03564146894206638, 0.037531266034543105 ], "interest_rate": [ 0.054009862825332156, 0.058618330449722304, 0.05927476262464507, 0.05951587277557641 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 158137, "billable_hours_per_employee": 157, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 25987119, "net_revenue": 20879937, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 169756 }, { "average_project_size": 89557, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 27230198, "net_revenue": 21491436, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 174727 }, { "average_project_size": 60180, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 27872187, "net_revenue": 22120844, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 179844 }, { "average_project_size": 194944, "billable_hours_per_employee": 112, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 29153423, "net_revenue": 22768686, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 185111 } ], "balance_sheet": [ { "assets": 24939498, "current_assets": 11198257, "current_liabilities": 7791038, "equity": 16409994, "fixed_assets": 13741241, "liabilities": 14571815, "long_term_liabilities": 6780777, "quarter": 1 }, { "assets": 25504622, "current_assets": 9943544, "current_liabilities": 6382887, "equity": 16831223, "fixed_assets": 15561078, "liabilities": 14902926, "long_term_liabilities": 8520039, "quarter": 2 }, { "assets": 26082551, "current_assets": 10072010, "current_liabilities": 6754149, "equity": 17105309, "fixed_assets": 16010541, "liabilities": 15241560, "long_term_liabilities": 8487411, "quarter": 3 }, { "assets": 26673576, "current_assets": 11683512, "current_liabilities": 8093336, "equity": 18138961, "fixed_assets": 14990064, "liabilities": 15587890, "long_term_liabilities": 7494554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94309, "financing_cash_flow": -61100, "investing_cash_flow": -227199, "net_cash_flow": 6907161, "operating_cash_flow": 7006232, "quarter": 1 }, { "change_in_working_capital": 24711, "financing_cash_flow": 79106, "investing_cash_flow": -129501, "net_cash_flow": 7177096, "operating_cash_flow": 7526342, "quarter": 2 }, { "change_in_working_capital": 52486, "financing_cash_flow": -119885, "investing_cash_flow": -406583, "net_cash_flow": 7079382, "operating_cash_flow": 7398853, "quarter": 3 }, { "change_in_working_capital": 71037, "financing_cash_flow": 83737, "investing_cash_flow": -205832, "net_cash_flow": 7662098, "operating_cash_flow": 8163639, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8372236281580326, "current_ratio": 1.4373254244171316, "debt_to_equity_ratio": 0.8879841759844641, "profit_margin": 0.2893835838680931, "quarter": 1, "return_on_assets": 0.24227877401541922, "return_on_equity": 0.36820921445796995 }, { "asset_turnover_ratio": 0.8426486775612672, "current_ratio": 1.5578442795556307, "debt_to_equity_ratio": 0.8854333401678535, "profit_margin": 0.28986090087232885, "quarter": 2, "return_on_assets": 0.24425090479678546, "return_on_equity": 0.37011731114251173 }, { "asset_turnover_ratio": 0.848108913886529, "current_ratio": 1.4912330184009859, "debt_to_equity_ratio": 0.8910426581595223, "profit_margin": 0.28318621115903175, "quarter": 3, "return_on_assets": 0.24017274997372765, "return_on_equity": 0.3662206862208686 }, { "asset_turnover_ratio": 0.853604556059525, "current_ratio": 1.443596558946768, "debt_to_equity_ratio": 0.8593595851493369, "profit_margin": 0.3097796245246651, "quarter": 4, "return_on_assets": 0.2644292988686631, "return_on_equity": 0.3888466930382617 } ], "income_statement": [ { "depreciation": 963921, "expenses": 12721237, "income_tax": 2116389, "marketing_expense": 1667559, "net_income": 8158700, "net_profit": 6042311, "operational_expense": 7246854, "product_revenue": 4234224, "quarter": 1, "rd_expense": 2340551, "revenue": 20879937, "salaries_expense": 4779716, "service_revenue": 16645713 }, { "depreciation": 1296815, "expenses": 12992339, "income_tax": 2269570, "marketing_expense": 1641341, "net_income": 8499097, "net_profit": 6229527, "operational_expense": 7330796, "product_revenue": 8529289, "quarter": 2, "rd_expense": 2230597, "revenue": 21491436, "salaries_expense": 5590742, "service_revenue": 12962147 }, { "depreciation": 1134535, "expenses": 13269220, "income_tax": 2587306, "marketing_expense": 2531583, "net_income": 8851624, "net_profit": 6264318, "operational_expense": 7450844, "product_revenue": 6546376, "quarter": 3, "rd_expense": 1883927, "revenue": 22120844, "salaries_expense": 5445052, "service_revenue": 15574468 }, { "depreciation": 1110364, "expenses": 13552001, "income_tax": 2163410, "marketing_expense": 2127060, "net_income": 9216685, "net_profit": 7053275, "operational_expense": 9137372, "product_revenue": 7762621, "quarter": 4, "rd_expense": 1738551, "revenue": 22768686, "salaries_expense": 6534645, "service_revenue": 15006065 } ], "market_conditions": { "gdp_growth": [ -0.0012898896203876603, -0.007703898296499397, -0.01680149760620291, -0.007223485708857778 ], "inflation_rate": [ 0.025747105349358652, 0.028418783037319963, 0.03079648337541873, 0.03219163046600393 ], "interest_rate": [ 0.046903698035396006, 0.0379577191799903, 0.04370434619711538, 0.043605361783858564 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2010, "industry": "Advertising", "location": "Jamesview", "name": "Rasmussen-Ramirez", "num_employees": 112, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.rasmussen-ramirez.com" }

[ { "advertising_kpis": [ { "average_project_size": 101729, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 23474724, "net_revenue": 18438348, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 164628 }, { "average_project_size": 184000, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 22260444, "net_revenue": 18166157, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 162198 }, { "average_project_size": 95665, "billable_hours_per_employee": 155, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 21392512, "net_revenue": 17897985, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 159803 }, { "average_project_size": 94199, "billable_hours_per_employee": 155, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 19873694, "net_revenue": 17633772, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 157444 } ], "balance_sheet": [ { "assets": 22230898, "current_assets": 10729795, "current_liabilities": 6468092, "equity": 12982978, "fixed_assets": 11501103, "liabilities": 12483485, "long_term_liabilities": 6015393, "quarter": 1 }, { "assets": 22985248, "current_assets": 7900731, "current_liabilities": 6112746, "equity": 13647662, "fixed_assets": 15084517, "liabilities": 12681491, "long_term_liabilities": 6568745, "quarter": 2 }, { "assets": 23765194, "current_assets": 9780868, "current_liabilities": 7398563, "equity": 14090455, "fixed_assets": 13984326, "liabilities": 12882638, "long_term_liabilities": 5484075, "quarter": 3 }, { "assets": 24571606, "current_assets": 9734068, "current_liabilities": 7185772, "equity": 14415250, "fixed_assets": 14837538, "liabilities": 13086975, "long_term_liabilities": 5901203, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28424, "financing_cash_flow": 10103, "investing_cash_flow": -378918, "net_cash_flow": 4234830, "operating_cash_flow": 4425106, "quarter": 1 }, { "change_in_working_capital": -612, "financing_cash_flow": 142761, "investing_cash_flow": -281707, "net_cash_flow": 4406969, "operating_cash_flow": 4678947, "quarter": 2 }, { "change_in_working_capital": 40028, "financing_cash_flow": -57596, "investing_cash_flow": -334518, "net_cash_flow": 3979172, "operating_cash_flow": 4007950, "quarter": 3 }, { "change_in_working_capital": -26686, "financing_cash_flow": 165956, "investing_cash_flow": -104458, "net_cash_flow": 3522045, "operating_cash_flow": 3887059, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8294018532224834, "current_ratio": 1.658881011587343, "debt_to_equity_ratio": 0.9615270856963634, "profit_margin": 0.17548020028692377, "quarter": 1, "return_on_assets": 0.14554360332182711, "return_on_equity": 0.24921593489567648 }, { "asset_turnover_ratio": 0.7903398301380086, "current_ratio": 1.2925011116117044, "debt_to_equity_ratio": 0.9292061160365783, "profit_margin": 0.18407332932331258, "quarter": 2, "return_on_assets": 0.14548048383032455, "return_on_equity": 0.24501669223636988 }, { "asset_turnover_ratio": 0.7531175634417291, "current_ratio": 1.3219956361796203, "debt_to_equity_ratio": 0.9142811924810093, "profit_margin": 0.17923241079931623, "quarter": 3, "return_on_assets": 0.1349830765109681, "return_on_equity": 0.22766468506517354 }, { "asset_turnover_ratio": 0.7176483295393878, "current_ratio": 1.3546307898441532, "debt_to_equity_ratio": 0.907856263332235, "profit_margin": 0.16619354044046844, "quarter": 4, "return_on_assets": 0.11926851667733887, "return_on_equity": 0.20329990808345327 } ], "income_statement": [ { "depreciation": 1189541, "expenses": 13932236, "income_tax": 1270547, "marketing_expense": 2460209, "net_income": 4506112, "net_profit": 3235565, "operational_expense": 8155212, "product_revenue": 6925236, "quarter": 1, "rd_expense": 2463060, "revenue": 18438348, "salaries_expense": 4302295, "service_revenue": 11513112 }, { "depreciation": 1335042, "expenses": 13874973, "income_tax": 947279, "marketing_expense": 2483643, "net_income": 4291184, "net_profit": 3343905, "operational_expense": 9046004, "product_revenue": 4213104, "quarter": 2, "rd_expense": 1628527, "revenue": 18166157, "salaries_expense": 6160083, "service_revenue": 13953053 }, { "depreciation": 800051, "expenses": 13817945, "income_tax": 872141, "marketing_expense": 2319979, "net_income": 4080040, "net_profit": 3207899, "operational_expense": 7939777, "product_revenue": 5036615, "quarter": 3, "rd_expense": 2750264, "revenue": 17897985, "salaries_expense": 5486328, "service_revenue": 12861370 }, { "depreciation": 956440, "expenses": 13761152, "income_tax": 942001, "marketing_expense": 2385975, "net_income": 3872620, "net_profit": 2930619, "operational_expense": 8893830, "product_revenue": 6241447, "quarter": 4, "rd_expense": 1432590, "revenue": 17633772, "salaries_expense": 5157320, "service_revenue": 11392325 } ], "market_conditions": { "gdp_growth": [ -0.014750509621025316, -0.016751314629458128, -0.0006459268445102671, 0.0008539925937254989 ], "inflation_rate": [ 0.031780796435124464, 0.034193573486520745, 0.0301865725488732, 0.03316571407899783 ], "interest_rate": [ 0.051144937571053456, 0.05397069555908, 0.0539511441685774, 0.0525018074664195 ], "year": 2010 }, "random_event": { "description": "Rasmussen-Ramirez Partnership with Major Brand in 2010", "impact": -0.01, "type": "Partnership with Major Brand" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 88411, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 14384780, "net_revenue": 11574792, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 103346 }, { "average_project_size": 163912, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 14388027, "net_revenue": 11467017, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 102384 }, { "average_project_size": 150473, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 14518383, "net_revenue": 11360247, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 101431 }, { "average_project_size": 53524, "billable_hours_per_employee": 146, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 12694480, "net_revenue": 11254470, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 100486 } ], "balance_sheet": [ { "assets": 11838541, "current_assets": 4767933, "current_liabilities": 2959418, "equity": 8115286, "fixed_assets": 7070608, "liabilities": 6475258, "long_term_liabilities": 3515840, "quarter": 1 }, { "assets": 12182512, "current_assets": 5706463, "current_liabilities": 3385990, "equity": 8396535, "fixed_assets": 6476049, "liabilities": 6554141, "long_term_liabilities": 3168151, "quarter": 2 }, { "assets": 12536477, "current_assets": 5545600, "current_liabilities": 3083929, "equity": 8647961, "fixed_assets": 6990877, "liabilities": 6633986, "long_term_liabilities": 3550057, "quarter": 3 }, { "assets": 12900727, "current_assets": 6000729, "current_liabilities": 3721420, "equity": 9085781, "fixed_assets": 6899998, "liabilities": 6714803, "long_term_liabilities": 2993383, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73745, "financing_cash_flow": -183254, "investing_cash_flow": -472003, "net_cash_flow": 3050382, "operating_cash_flow": 3202885, "quarter": 1 }, { "change_in_working_capital": -51066, "financing_cash_flow": 83434, "investing_cash_flow": -210647, "net_cash_flow": 2845938, "operating_cash_flow": 3321089, "quarter": 2 }, { "change_in_working_capital": -61140, "financing_cash_flow": 10617, "investing_cash_flow": -109711, "net_cash_flow": 3049531, "operating_cash_flow": 3180357, "quarter": 3 }, { "change_in_working_capital": 78116, "financing_cash_flow": 100890, "investing_cash_flow": -407356, "net_cash_flow": 3383135, "operating_cash_flow": 3655473, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9777211566864532, "current_ratio": 1.6111049537442834, "debt_to_equity_ratio": 0.7979087859626882, "profit_margin": 0.23775831133725772, "quarter": 1, "return_on_assets": 0.23246133117248147, "return_on_equity": 0.33911349519906014 }, { "asset_turnover_ratio": 0.941268680876325, "current_ratio": 1.6853159637210977, "debt_to_equity_ratio": 0.7805768689108067, "profit_margin": 0.24140227576186554, "quarter": 2, "return_on_assets": 0.22722440166691402, "return_on_equity": 0.3296793260553312 }, { "asset_turnover_ratio": 0.9061753952087177, "current_ratio": 1.7982255752321146, "debt_to_equity_ratio": 0.7671156241338276, "profit_margin": 0.24167344248765013, "quarter": 3, "return_on_assets": 0.21899852725769767, "return_on_equity": 0.31747021060802655 }, { "asset_turnover_ratio": 0.8723903699380663, "current_ratio": 1.6124836755862009, "debt_to_equity_ratio": 0.7390452180170313, "profit_margin": 0.2576626886916932, "quarter": 4, "return_on_assets": 0.22478244830698302, "return_on_equity": 0.31916430739415796 } ], "income_statement": [ { "depreciation": 450882, "expenses": 7936585, "income_tax": 886204, "marketing_expense": 1004691, "net_income": 3638207, "net_profit": 2752003, "operational_expense": 4412183, "product_revenue": 4183113, "quarter": 1, "rd_expense": 1113097, "revenue": 11574792, "salaries_expense": 3283007, "service_revenue": 7391679 }, { "depreciation": 552925, "expenses": 7808982, "income_tax": 889871, "marketing_expense": 1029466, "net_income": 3658035, "net_profit": 2768164, "operational_expense": 4491911, "product_revenue": 4495065, "quarter": 2, "rd_expense": 1016648, "revenue": 11467017, "salaries_expense": 2988803, "service_revenue": 6971952 }, { "depreciation": 434887, "expenses": 7683431, "income_tax": 931346, "marketing_expense": 823569, "net_income": 3676816, "net_profit": 2745470, "operational_expense": 4927736, "product_revenue": 4257633, "quarter": 3, "rd_expense": 1484309, "revenue": 11360247, "salaries_expense": 3378141, "service_revenue": 7102614 }, { "depreciation": 755616, "expenses": 7559899, "income_tax": 794714, "marketing_expense": 853846, "net_income": 3694571, "net_profit": 2899857, "operational_expense": 4304989, "product_revenue": 4013996, "quarter": 4, "rd_expense": 1396791, "revenue": 11254470, "salaries_expense": 3223599, "service_revenue": 7240474 } ], "market_conditions": { "gdp_growth": [ 0.006390008285345404, 0.016421523090477202, 0.00900491407170305, 0.012803086148100416 ], "inflation_rate": [ 0.03410492231944332, 0.03091472739093078, 0.03111839440259476, 0.026701161702924723 ], "interest_rate": [ 0.04893247301836282, 0.05054182343035928, 0.05252398989623772, 0.05044838292605873 ], "year": 2011 }, "random_event": { "description": "Rasmussen-Ramirez Introduction of New Service in 2011", "impact": 0, "type": "Introduction of New Service" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 52131, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 23571892, "net_revenue": 19150171, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 170984 }, { "average_project_size": 180188, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 23675631, "net_revenue": 19332870, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 172615 }, { "average_project_size": 131033, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 23336794, "net_revenue": 19517312, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 174262 }, { "average_project_size": 50259, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 24610290, "net_revenue": 19703515, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 175924 } ], "balance_sheet": [ { "assets": 22304725, "current_assets": 7650378, "current_liabilities": 3742325, "equity": 18018738, "fixed_assets": 14654347, "liabilities": 8960284, "long_term_liabilities": 5217959, "quarter": 1 }, { "assets": 22727999, "current_assets": 8855082, "current_liabilities": 5030614, "equity": 18530017, "fixed_assets": 13872917, "liabilities": 9139608, "long_term_liabilities": 4108994, "quarter": 2 }, { "assets": 23159306, "current_assets": 7022689, "current_liabilities": 4573201, "equity": 18774795, "fixed_assets": 16136617, "liabilities": 9322520, "long_term_liabilities": 4749319, "quarter": 3 }, { "assets": 23598797, "current_assets": 8008648, "current_liabilities": 4794658, "equity": 18921801, "fixed_assets": 15590149, "liabilities": 9509094, "long_term_liabilities": 4714436, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40893, "financing_cash_flow": 24608, "investing_cash_flow": -383251, "net_cash_flow": 5621421, "operating_cash_flow": 5714473, "quarter": 1 }, { "change_in_working_capital": -55771, "financing_cash_flow": 106254, "investing_cash_flow": -256659, "net_cash_flow": 5421290, "operating_cash_flow": 5900181, "quarter": 2 }, { "change_in_working_capital": 92858, "financing_cash_flow": 39677, "investing_cash_flow": -161934, "net_cash_flow": 5777891, "operating_cash_flow": 5726790, "quarter": 3 }, { "change_in_working_capital": -44445, "financing_cash_flow": 130227, "investing_cash_flow": -437955, "net_cash_flow": 5228218, "operating_cash_flow": 5733404, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8585701460116635, "current_ratio": 2.0442847694948996, "debt_to_equity_ratio": 0.49727589135265743, "profit_margin": 0.24408643661719784, "quarter": 1, "return_on_assets": 0.20956532752589419, "return_on_equity": 0.25941311761123337 }, { "asset_turnover_ratio": 0.8506190976161165, "current_ratio": 1.760238809815263, "debt_to_equity_ratio": 0.4932325750159862, "profit_margin": 0.25560747059282973, "quarter": 2, "return_on_assets": 0.21742459597961086, "return_on_equity": 0.26668221621167426 }, { "asset_turnover_ratio": 0.842741660738884, "current_ratio": 1.5356178309241164, "debt_to_equity_ratio": 0.4965444363040981, "profit_margin": 0.2530066127958604, "quarter": 3, "return_on_assets": 0.21321921304550318, "return_on_equity": 0.263012672042491 }, { "asset_turnover_ratio": 0.834937263963074, "current_ratio": 1.6703272683891113, "debt_to_equity_ratio": 0.5025469827105782, "profit_margin": 0.24524040507493206, "quarter": 4, "return_on_assets": 0.20476035282645977, "return_on_equity": 0.2553719912813796 } ], "income_statement": [ { "depreciation": 1040176, "expenses": 12949877, "income_tax": 1525997, "marketing_expense": 2102003, "net_income": 6200294, "net_profit": 4674297, "operational_expense": 7171173, "product_revenue": 5359307, "quarter": 1, "rd_expense": 2113878, "revenue": 19150171, "salaries_expense": 4226646, "service_revenue": 13790864 }, { "depreciation": 958555, "expenses": 12950101, "income_tax": 1441143, "marketing_expense": 1382531, "net_income": 6382769, "net_profit": 4941626, "operational_expense": 8494105, "product_revenue": 7211328, "quarter": 2, "rd_expense": 1941876, "revenue": 19332870, "salaries_expense": 4196574, "service_revenue": 12121542 }, { "depreciation": 788781, "expenses": 12950326, "income_tax": 1628977, "marketing_expense": 1305944, "net_income": 6566986, "net_profit": 4938009, "operational_expense": 7427053, "product_revenue": 7151604, "quarter": 3, "rd_expense": 2476435, "revenue": 19517312, "salaries_expense": 5004211, "service_revenue": 12365708 }, { "depreciation": 901306, "expenses": 12950551, "income_tax": 1920866, "marketing_expense": 1579968, "net_income": 6752964, "net_profit": 4832098, "operational_expense": 7045475, "product_revenue": 4067173, "quarter": 4, "rd_expense": 1578768, "revenue": 19703515, "salaries_expense": 4183755, "service_revenue": 15636342 } ], "market_conditions": { "gdp_growth": [ -0.007482303048143285, -0.013270241975928793, -0.003335653322106294, -0.012658158472392756 ], "inflation_rate": [ 0.02711032571254948, 0.03259281930840114, 0.025712333695127078, 0.031989016026317575 ], "interest_rate": [ 0.050391247862851964, 0.051300860245477996, 0.04513424289120962, 0.047709044843340674 ], "year": 2012 }, "random_event": { "description": "Rasmussen-Ramirez Expansion to New Market in 2012", "impact": 0.09, "type": "Expansion to New Market" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 77591, "billable_hours_per_employee": 127, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 22150204, "net_revenue": 17262873, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 154133 }, { "average_project_size": 160757, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 19370551, "net_revenue": 16821725, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 150194 }, { "average_project_size": 118758, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 19890464, "net_revenue": 16391851, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 146356 }, { "average_project_size": 51397, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 18445569, "net_revenue": 15972962, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 142616 } ], "balance_sheet": [ { "assets": 20015944, "current_assets": 6727614, "current_liabilities": 4391837, "equity": 14703144, "fixed_assets": 13288330, "liabilities": 9034887, "long_term_liabilities": 4643050, "quarter": 1 }, { "assets": 20415567, "current_assets": 8798287, "current_liabilities": 4284222, "equity": 14754927, "fixed_assets": 11617280, "liabilities": 9181288, "long_term_liabilities": 4897066, "quarter": 2 }, { "assets": 20823168, "current_assets": 6531238, "current_liabilities": 5108352, "equity": 15059876, "fixed_assets": 14291930, "liabilities": 9330061, "long_term_liabilities": 4221709, "quarter": 3 }, { "assets": 21238908, "current_assets": 8081163, "current_liabilities": 5117985, "equity": 15212854, "fixed_assets": 13157745, "liabilities": 9481245, "long_term_liabilities": 4363260, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59155, "financing_cash_flow": 54144, "investing_cash_flow": -251793, "net_cash_flow": 4387251, "operating_cash_flow": 4533541, "quarter": 1 }, { "change_in_working_capital": 19070, "financing_cash_flow": 158845, "investing_cash_flow": -291901, "net_cash_flow": 4343160, "operating_cash_flow": 4346409, "quarter": 2 }, { "change_in_working_capital": -44263, "financing_cash_flow": 167485, "investing_cash_flow": -321716, "net_cash_flow": 3910430, "operating_cash_flow": 4343944, "quarter": 3 }, { "change_in_working_capital": 24700, "financing_cash_flow": -178036, "investing_cash_flow": -405608, "net_cash_flow": 3698085, "operating_cash_flow": 4369162, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8624560999970823, "current_ratio": 1.531845102630175, "debt_to_equity_ratio": 0.6144867383465741, "profit_margin": 0.21561225643031726, "quarter": 1, "return_on_assets": 0.18595610579246225, "return_on_equity": 0.25314905437911783 }, { "asset_turnover_ratio": 0.8239656042861803, "current_ratio": 2.053648713815484, "debt_to_equity_ratio": 0.6222523500116266, "profit_margin": 0.20929173434947962, "quarter": 2, "return_on_assets": 0.17244919036537168, "return_on_equity": 0.23860829674047185 }, { "asset_turnover_ratio": 0.7871929477781671, "current_ratio": 1.2785411028840612, "debt_to_equity_ratio": 0.6195310638679894, "profit_margin": 0.21759403498726287, "quarter": 3, "return_on_assets": 0.1712884898205691, "return_on_equity": 0.23683920106646297 }, { "asset_turnover_ratio": 0.7520613583334887, "current_ratio": 1.5789735608838245, "debt_to_equity_ratio": 0.6232390713800317, "profit_margin": 0.21631498278152794, "quarter": 4, "return_on_assets": 0.1626821397785611, "return_on_equity": 0.22712312890138825 } ], "income_statement": [ { "depreciation": 811454, "expenses": 12060564, "income_tax": 1480222, "marketing_expense": 2364549, "net_income": 5202309, "net_profit": 3722087, "operational_expense": 6062132, "product_revenue": 4616567, "quarter": 1, "rd_expense": 2260837, "revenue": 17262873, "salaries_expense": 4873057, "service_revenue": 12646306 }, { "depreciation": 825761, "expenses": 11802626, "income_tax": 1498451, "marketing_expense": 1745648, "net_income": 5019099, "net_profit": 3520648, "operational_expense": 7228375, "product_revenue": 4547236, "quarter": 2, "rd_expense": 2118412, "revenue": 16821725, "salaries_expense": 5059206, "service_revenue": 12274489 }, { "depreciation": 777175, "expenses": 11550205, "income_tax": 1274877, "marketing_expense": 1268211, "net_income": 4841646, "net_profit": 3566769, "operational_expense": 7994927, "product_revenue": 3318811, "quarter": 3, "rd_expense": 1608816, "revenue": 16391851, "salaries_expense": 4200928, "service_revenue": 13073040 }, { "depreciation": 913971, "expenses": 11303182, "income_tax": 1214589, "marketing_expense": 1313195, "net_income": 4669780, "net_profit": 3455191, "operational_expense": 6073490, "product_revenue": 5091786, "quarter": 4, "rd_expense": 2198163, "revenue": 15972962, "salaries_expense": 4443891, "service_revenue": 10881176 } ], "market_conditions": { "gdp_growth": [ 0.00161745785622475, 0.003885304353066688, -0.0036130904835565483, 0.007368691228303609 ], "inflation_rate": [ 0.023808725682950824, 0.028519028943920645, 0.024646658480013295, 0.019242871328154002 ], "interest_rate": [ 0.04102638672836198, 0.03913552070543698, 0.03897910516655914, 0.04207483705529321 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 145520, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 23610300, "net_revenue": 19043468, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 170031 }, { "average_project_size": 145072, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 21685816, "net_revenue": 18849900, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 168303 }, { "average_project_size": 90122, "billable_hours_per_employee": 124, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 20587665, "net_revenue": 18658301, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 166592 }, { "average_project_size": 95372, "billable_hours_per_employee": 120, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 21449340, "net_revenue": 18468649, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 164899 } ], "balance_sheet": [ { "assets": 21003248, "current_assets": 7958397, "current_liabilities": 5007075, "equity": 14601416, "fixed_assets": 13044851, "liabilities": 9464491, "long_term_liabilities": 4457416, "quarter": 1 }, { "assets": 21454936, "current_assets": 10263401, "current_liabilities": 4309281, "equity": 14554417, "fixed_assets": 11191535, "liabilities": 9641112, "long_term_liabilities": 5331831, "quarter": 2 }, { "assets": 21916337, "current_assets": 8348154, "current_liabilities": 5390606, "equity": 15104683, "fixed_assets": 13568183, "liabilities": 9821029, "long_term_liabilities": 4430423, "quarter": 3 }, { "assets": 22387661, "current_assets": 10339073, "current_liabilities": 4563095, "equity": 15099911, "fixed_assets": 12048588, "liabilities": 10004304, "long_term_liabilities": 5441209, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26586, "financing_cash_flow": 185245, "investing_cash_flow": -408969, "net_cash_flow": 3746951, "operating_cash_flow": 3976559, "quarter": 1 }, { "change_in_working_capital": -44034, "financing_cash_flow": 193985, "investing_cash_flow": -419704, "net_cash_flow": 3912578, "operating_cash_flow": 4056766, "quarter": 2 }, { "change_in_working_capital": 9724, "financing_cash_flow": -179707, "investing_cash_flow": -252766, "net_cash_flow": 3739358, "operating_cash_flow": 4248272, "quarter": 3 }, { "change_in_working_capital": 11886, "financing_cash_flow": -711, "investing_cash_flow": -348691, "net_cash_flow": 3502217, "operating_cash_flow": 3735958, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9066915745602775, "current_ratio": 1.5894303560461946, "debt_to_equity_ratio": 0.6481899426740529, "profit_margin": 0.16082464601510607, "quarter": 1, "return_on_assets": 0.14581835152353578, "return_on_equity": 0.20975082142718213 }, { "asset_turnover_ratio": 0.8785810407451227, "current_ratio": 2.3816968538371017, "debt_to_equity_ratio": 0.6624182885511662, "profit_margin": 0.14539032037305238, "quarter": 2, "return_on_assets": 0.12773717898762318, "return_on_equity": 0.18829974433190969 }, { "asset_turnover_ratio": 0.8513421289333158, "current_ratio": 1.5486485192944912, "debt_to_equity_ratio": 0.6501976241408045, "profit_margin": 0.16128880116147767, "quarter": 3, "return_on_assets": 0.13731195135391466, "return_on_equity": 0.19923456851097107 }, { "asset_turnover_ratio": 0.8249476798849151, "current_ratio": 2.2658027062772086, "debt_to_equity_ratio": 0.6625405937823077, "profit_margin": 0.14709002266489551, "quarter": 4, "return_on_assets": 0.12134157293162515, "return_on_equity": 0.1799052987795756 } ], "income_statement": [ { "depreciation": 913900, "expenses": 15170013, "income_tax": 810796, "marketing_expense": 1594532, "net_income": 3873455, "net_profit": 3062659, "operational_expense": 10379673, "product_revenue": 6499224, "quarter": 1, "rd_expense": 1930068, "revenue": 19043468, "salaries_expense": 4960621, "service_revenue": 12544244 }, { "depreciation": 1316173, "expenses": 14993911, "income_tax": 1115396, "marketing_expense": 2711843, "net_income": 3855989, "net_profit": 2740593, "operational_expense": 9507784, "product_revenue": 7230399, "quarter": 2, "rd_expense": 2573183, "revenue": 18849900, "salaries_expense": 7423655, "service_revenue": 11619501 }, { "depreciation": 1238897, "expenses": 14819854, "income_tax": 829072, "marketing_expense": 1644020, "net_income": 3838447, "net_profit": 3009375, "operational_expense": 9127158, "product_revenue": 4201903, "quarter": 3, "rd_expense": 2028615, "revenue": 18658301, "salaries_expense": 5815650, "service_revenue": 14456398 }, { "depreciation": 1019404, "expenses": 14647818, "income_tax": 1104277, "marketing_expense": 1946064, "net_income": 3820831, "net_profit": 2716554, "operational_expense": 7894738, "product_revenue": 6870251, "quarter": 4, "rd_expense": 2610522, "revenue": 18468649, "salaries_expense": 6557608, "service_revenue": 11598398 } ], "market_conditions": { "gdp_growth": [ -0.023360970010399856, -0.004479199551748612, -0.019899630672035817, -0.016511882243316373 ], "inflation_rate": [ 0.020352666046194505, 0.025208979325590335, 0.02694248717253213, 0.02035016359883601 ], "interest_rate": [ 0.061334231119482614, 0.05558526356435536, 0.051587446288042065, 0.056659241853663986 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 174316, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 19270272, "net_revenue": 16623893, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 148428 }, { "average_project_size": 108856, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 20314918, "net_revenue": 16466992, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 147027 }, { "average_project_size": 69863, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 19701344, "net_revenue": 16311572, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 145639 }, { "average_project_size": 91795, "billable_hours_per_employee": 84, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 19250274, "net_revenue": 16157619, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 144264 } ], "balance_sheet": [ { "assets": 19015172, "current_assets": 6434420, "current_liabilities": 3947102, "equity": 14602015, "fixed_assets": 12580752, "liabilities": 9125625, "long_term_liabilities": 5178523, "quarter": 1 }, { "assets": 19387709, "current_assets": 6087726, "current_liabilities": 5089800, "equity": 14623592, "fixed_assets": 13299983, "liabilities": 9274541, "long_term_liabilities": 4184741, "quarter": 2 }, { "assets": 19767544, "current_assets": 8967811, "current_liabilities": 5270382, "equity": 14719811, "fixed_assets": 10799733, "liabilities": 9425888, "long_term_liabilities": 4155506, "quarter": 3 }, { "assets": 20154820, "current_assets": 7631409, "current_liabilities": 5647449, "equity": 15153467, "fixed_assets": 12523411, "liabilities": 9579705, "long_term_liabilities": 3932256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45291, "financing_cash_flow": -72293, "investing_cash_flow": -488206, "net_cash_flow": 5154081, "operating_cash_flow": 5382279, "quarter": 1 }, { "change_in_working_capital": -40740, "financing_cash_flow": -32928, "investing_cash_flow": -233347, "net_cash_flow": 4928497, "operating_cash_flow": 5270317, "quarter": 2 }, { "change_in_working_capital": -4423, "financing_cash_flow": -71398, "investing_cash_flow": -242362, "net_cash_flow": 4668458, "operating_cash_flow": 5107729, "quarter": 3 }, { "change_in_working_capital": 64517, "financing_cash_flow": 103742, "investing_cash_flow": -462405, "net_cash_flow": 5077820, "operating_cash_flow": 5159052, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8742436302969019, "current_ratio": 1.6301630918076098, "debt_to_equity_ratio": 0.6249565556534492, "profit_margin": 0.2834755974427891, "quarter": 1, "return_on_assets": 0.2478267354089671, "return_on_equity": 0.3227272400418709 }, { "asset_turnover_ratio": 0.8493521333541781, "current_ratio": 1.196063892490864, "debt_to_equity_ratio": 0.6342177079338647, "profit_margin": 0.2739069770605342, "quarter": 2, "return_on_assets": 0.23264347530695864, "return_on_equity": 0.3084347539236598 }, { "asset_turnover_ratio": 0.8251693786542222, "current_ratio": 1.701548578452188, "debt_to_equity_ratio": 0.6403538741088456, "profit_margin": 0.2684079131061065, "quarter": 3, "return_on_assets": 0.2214819908836424, "return_on_equity": 0.2974328270926848 }, { "asset_turnover_ratio": 0.8016751824129414, "current_ratio": 1.351301977229011, "debt_to_equity_ratio": 0.6321790914250844, "profit_margin": 0.2833556107493313, "quarter": 4, "return_on_assets": 0.2271591609352006, "return_on_equity": 0.3021323107114695 } ], "income_statement": [ { "depreciation": 669811, "expenses": 10424096, "income_tax": 1487329, "marketing_expense": 1863699, "net_income": 6199797, "net_profit": 4712468, "operational_expense": 6419825, "product_revenue": 4959875, "quarter": 1, "rd_expense": 1333604, "revenue": 16623893, "salaries_expense": 4398284, "service_revenue": 11664018 }, { "depreciation": 759893, "expenses": 10350410, "income_tax": 1606158, "marketing_expense": 1519647, "net_income": 6116582, "net_profit": 4510424, "operational_expense": 6332397, "product_revenue": 4071043, "quarter": 2, "rd_expense": 1346428, "revenue": 16466992, "salaries_expense": 3422923, "service_revenue": 12395949 }, { "depreciation": 729574, "expenses": 10277245, "income_tax": 1656172, "marketing_expense": 1802292, "net_income": 6034327, "net_profit": 4378155, "operational_expense": 6238465, "product_revenue": 3561802, "quarter": 3, "rd_expense": 1436629, "revenue": 16311572, "salaries_expense": 4077319, "service_revenue": 12749770 }, { "depreciation": 580700, "expenses": 10204598, "income_tax": 1374669, "marketing_expense": 1214568, "net_income": 5953021, "net_profit": 4578352, "operational_expense": 5955501, "product_revenue": 5544436, "quarter": 4, "rd_expense": 1095927, "revenue": 16157619, "salaries_expense": 3749773, "service_revenue": 10613183 } ], "market_conditions": { "gdp_growth": [ -0.013599667903917013, -0.019041686469938084, -0.015558599389514718, -0.019600746247954944 ], "inflation_rate": [ 0.028029721276409153, 0.02161984367054834, 0.023800279612749276, 0.020142541157049828 ], "interest_rate": [ 0.058772253509400435, 0.05919888949847146, 0.06247434279492828, 0.05960636429055346 ], "year": 2015 }, "random_event": { "description": "Rasmussen-Ramirez Technology Adoption in 2015", "impact": -0.1, "type": "Technology Adoption" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 102523, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 21075115, "net_revenue": 16860439, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 150540 }, { "average_project_size": 108775, "billable_hours_per_employee": 145, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 19654623, "net_revenue": 16998645, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 151774 }, { "average_project_size": 141977, "billable_hours_per_employee": 128, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 20436757, "net_revenue": 17137984, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 153018 }, { "average_project_size": 135641, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 20610486, "net_revenue": 17278465, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 154272 } ], "balance_sheet": [ { "assets": 25276942, "current_assets": 9360709, "current_liabilities": 6405281, "equity": 16113441, "fixed_assets": 15916233, "liabilities": 13663866, "long_term_liabilities": 7258585, "quarter": 1 }, { "assets": 26093967, "current_assets": 11482178, "current_liabilities": 7807222, "equity": 16446993, "fixed_assets": 14611789, "liabilities": 13978757, "long_term_liabilities": 6171535, "quarter": 2 }, { "assets": 26937401, "current_assets": 13430416, "current_liabilities": 7679419, "equity": 17309945, "fixed_assets": 13506985, "liabilities": 14300905, "long_term_liabilities": 6621486, "quarter": 3 }, { "assets": 27808097, "current_assets": 9954166, "current_liabilities": 7123570, "equity": 17359268, "fixed_assets": 17853931, "liabilities": 14630476, "long_term_liabilities": 7506906, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5942, "financing_cash_flow": -148224, "investing_cash_flow": -460660, "net_cash_flow": 5304117, "operating_cash_flow": 5299656, "quarter": 1 }, { "change_in_working_capital": -79653, "financing_cash_flow": -183624, "investing_cash_flow": -482855, "net_cash_flow": 4840890, "operating_cash_flow": 4920403, "quarter": 2 }, { "change_in_working_capital": 84732, "financing_cash_flow": 113916, "investing_cash_flow": -481874, "net_cash_flow": 4959452, "operating_cash_flow": 5436988, "quarter": 3 }, { "change_in_working_capital": 7122, "financing_cash_flow": 52643, "investing_cash_flow": -285858, "net_cash_flow": 4303674, "operating_cash_flow": 4784877, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670284324741498, "current_ratio": 1.4614048938680442, "debt_to_equity_ratio": 0.8479793980689786, "profit_margin": 0.26691861344772816, "quarter": 1, "return_on_assets": 0.17804230432621163, "return_on_equity": 0.27929261043621906 }, { "asset_turnover_ratio": 0.6514396603628724, "current_ratio": 1.4707123737483063, "debt_to_equity_ratio": 0.8499278257125786, "profit_margin": 0.2548310762416651, "quarter": 2, "return_on_assets": 0.16600706975677557, "return_on_equity": 0.2633784181704218 }, { "asset_turnover_ratio": 0.6362152013106238, "current_ratio": 1.7488843882590597, "debt_to_equity_ratio": 0.8261669808887319, "profit_margin": 0.27269537653903747, "quarter": 3, "return_on_assets": 0.1734929438812601, "return_on_equity": 0.269986357553418 }, { "asset_turnover_ratio": 0.6213465452166683, "current_ratio": 1.3973563817018715, "debt_to_equity_ratio": 0.8428048924643596, "profit_margin": 0.24201495908346024, "quarter": 4, "return_on_assets": 0.15037515871726137, "return_on_equity": 0.24088844068770643 } ], "income_statement": [ { "depreciation": 799291, "expenses": 11010493, "income_tax": 1349581, "marketing_expense": 1843319, "net_income": 5849946, "net_profit": 4500365, "operational_expense": 6159127, "product_revenue": 5814881, "quarter": 1, "rd_expense": 1577365, "revenue": 16860439, "salaries_expense": 5343250, "service_revenue": 11045558 }, { "depreciation": 588620, "expenses": 11116951, "income_tax": 1549911, "marketing_expense": 1313060, "net_income": 5881694, "net_profit": 4331783, "operational_expense": 6392803, "product_revenue": 4682628, "quarter": 2, "rd_expense": 2021362, "revenue": 16998645, "salaries_expense": 3934943, "service_revenue": 12316017 }, { "depreciation": 763539, "expenses": 11224438, "income_tax": 1240097, "marketing_expense": 1541237, "net_income": 5913546, "net_profit": 4673449, "operational_expense": 6490087, "product_revenue": 4675024, "quarter": 3, "rd_expense": 1634414, "revenue": 17137984, "salaries_expense": 4953562, "service_revenue": 12462960 }, { "depreciation": 603230, "expenses": 11332965, "income_tax": 1763853, "marketing_expense": 1699647, "net_income": 5945500, "net_profit": 4181647, "operational_expense": 6556043, "product_revenue": 5612353, "quarter": 4, "rd_expense": 1491870, "revenue": 17278465, "salaries_expense": 3974146, "service_revenue": 11666112 } ], "market_conditions": { "gdp_growth": [ -0.022009018309735152, -0.019310637534805147, -0.025714360661697414, -0.01682133532069077 ], "inflation_rate": [ 0.017520939673779785, 0.024455344137472003, 0.017008280736742855, 0.01630028485300437 ], "interest_rate": [ 0.04278573201443491, 0.043667546766412595, 0.040231119212466644, 0.0429703680576961 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 111831, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 11699043, "net_revenue": 10587521, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 94531 }, { "average_project_size": 132526, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 11558327, "net_revenue": 10419552, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 93032 }, { "average_project_size": 187487, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 11697176, "net_revenue": 10254248, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 91556 }, { "average_project_size": 103469, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 11159123, "net_revenue": 10091566, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 90103 } ], "balance_sheet": [ { "assets": 12986080, "current_assets": 5285937, "current_liabilities": 4573925, "equity": 7431140, "fixed_assets": 7700143, "liabilities": 7670174, "long_term_liabilities": 3096249, "quarter": 1 }, { "assets": 13226950, "current_assets": 6301624, "current_liabilities": 3364565, "equity": 7522284, "fixed_assets": 6925326, "liabilities": 7745558, "long_term_liabilities": 4380993, "quarter": 2 }, { "assets": 13472288, "current_assets": 6248189, "current_liabilities": 3428847, "equity": 7780925, "fixed_assets": 7224099, "liabilities": 7821682, "long_term_liabilities": 4392835, "quarter": 3 }, { "assets": 13722176, "current_assets": 6750515, "current_liabilities": 4372091, "equity": 7946921, "fixed_assets": 6971661, "liabilities": 7898555, "long_term_liabilities": 3526464, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30340, "financing_cash_flow": -103644, "investing_cash_flow": -276032, "net_cash_flow": 2367337, "operating_cash_flow": 2721637, "quarter": 1 }, { "change_in_working_capital": 37550, "financing_cash_flow": -11363, "investing_cash_flow": -182346, "net_cash_flow": 2277573, "operating_cash_flow": 2449701, "quarter": 2 }, { "change_in_working_capital": -78897, "financing_cash_flow": -130571, "investing_cash_flow": -397178, "net_cash_flow": 2531537, "operating_cash_flow": 2874016, "quarter": 3 }, { "change_in_working_capital": 6619, "financing_cash_flow": -74663, "investing_cash_flow": -143980, "net_cash_flow": 2478017, "operating_cash_flow": 2591475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.815297687985905, "current_ratio": 1.1556676158878862, "debt_to_equity_ratio": 1.032166531649249, "profit_margin": 0.19978557775705946, "quarter": 1, "return_on_assets": 0.16288471963825882, "return_on_equity": 0.2846446171112373 }, { "asset_turnover_ratio": 0.7877516736662648, "current_ratio": 1.8729387008424565, "debt_to_equity_ratio": 1.0296816764695405, "profit_margin": 0.19587137719548786, "quarter": 2, "return_on_assets": 0.1542980052090618, "return_on_equity": 0.2713128087160761 }, { "asset_turnover_ratio": 0.7611363415033883, "current_ratio": 1.8222419956329343, "debt_to_equity_ratio": 1.0052380661682254, "profit_margin": 0.2077499003339884, "quarter": 3, "return_on_assets": 0.15812599908790548, "return_on_equity": 0.27378737103879036 }, { "asset_turnover_ratio": 0.7354202423872133, "current_ratio": 1.5440014857879216, "debt_to_equity_ratio": 0.9939138692834621, "profit_margin": 0.21040342004402487, "quarter": 4, "return_on_assets": 0.15473493416787543, "return_on_equity": 0.267185240673715 } ], "income_statement": [ { "depreciation": 606403, "expenses": 7683293, "income_tax": 788994, "marketing_expense": 1027918, "net_income": 2904228, "net_profit": 2115234, "operational_expense": 4840791, "product_revenue": 2959072, "quarter": 1, "rd_expense": 877888, "revenue": 10587521, "salaries_expense": 3353954, "service_revenue": 7628449 }, { "depreciation": 408809, "expenses": 7579352, "income_tax": 799308, "marketing_expense": 810104, "net_income": 2840200, "net_profit": 2040892, "operational_expense": 3946100, "product_revenue": 2319429, "quarter": 2, "rd_expense": 1474528, "revenue": 10419552, "salaries_expense": 3136965, "service_revenue": 8100123 }, { "depreciation": 743697, "expenses": 7476818, "income_tax": 647111, "marketing_expense": 1209101, "net_income": 2777430, "net_profit": 2130319, "operational_expense": 3748899, "product_revenue": 3711164, "quarter": 3, "rd_expense": 1221852, "revenue": 10254248, "salaries_expense": 3556271, "service_revenue": 6543084 }, { "depreciation": 468175, "expenses": 7375671, "income_tax": 592595, "marketing_expense": 1457520, "net_income": 2715895, "net_profit": 2123300, "operational_expense": 5018706, "product_revenue": 2256408, "quarter": 4, "rd_expense": 1276652, "revenue": 10091566, "salaries_expense": 3632874, "service_revenue": 7835158 } ], "market_conditions": { "gdp_growth": [ -0.002392196698525908, -0.0035533499965524438, -0.010307677549273158, -0.00655897911942071 ], "inflation_rate": [ 0.03530256239083697, 0.034927912260315906, 0.04110946884192343, 0.034194501606707145 ], "interest_rate": [ 0.05846585573956669, 0.062173327226452475, 0.06000471031967787, 0.055854366222074806 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 155879, "billable_hours_per_employee": 120, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 22959814, "net_revenue": 17848277, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 159360 }, { "average_project_size": 155593, "billable_hours_per_employee": 87, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 22739612, "net_revenue": 17645442, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 157549 }, { "average_project_size": 174631, "billable_hours_per_employee": 99, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 20955776, "net_revenue": 17444912, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 155758 }, { "average_project_size": 130181, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 19097795, "net_revenue": 17246662, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 153988 } ], "balance_sheet": [ { "assets": 23302614, "current_assets": 7311995, "current_liabilities": 5723701, "equity": 17157808, "fixed_assets": 15990619, "liabilities": 11185220, "long_term_liabilities": 5461519, "quarter": 1 }, { "assets": 23854686, "current_assets": 10253342, "current_liabilities": 5392959, "equity": 17331746, "fixed_assets": 13601344, "liabilities": 11440423, "long_term_liabilities": 6047464, "quarter": 2 }, { "assets": 24419839, "current_assets": 11248761, "current_liabilities": 5524309, "equity": 17540025, "fixed_assets": 13171078, "liabilities": 11701448, "long_term_liabilities": 6177139, "quarter": 3 }, { "assets": 24998380, "current_assets": 10407296, "current_liabilities": 7016130, "equity": 17961023, "fixed_assets": 14591084, "liabilities": 11968429, "long_term_liabilities": 4952299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57075, "financing_cash_flow": -89345, "investing_cash_flow": -238874, "net_cash_flow": 5453643, "operating_cash_flow": 5831690, "quarter": 1 }, { "change_in_working_capital": 56895, "financing_cash_flow": -164180, "investing_cash_flow": -173468, "net_cash_flow": 5533699, "operating_cash_flow": 5743332, "quarter": 2 }, { "change_in_working_capital": -94673, "financing_cash_flow": 67304, "investing_cash_flow": -224337, "net_cash_flow": 5224344, "operating_cash_flow": 5647277, "quarter": 3 }, { "change_in_working_capital": -49593, "financing_cash_flow": -112442, "investing_cash_flow": -111113, "net_cash_flow": 5481933, "operating_cash_flow": 5968853, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7659345427942118, "current_ratio": 1.277494229695087, "debt_to_equity_ratio": 0.6519026206611007, "profit_margin": 0.28240339389622876, "quarter": 1, "return_on_assets": 0.2163025143874417, "return_on_equity": 0.2937679451827413 }, { "asset_turnover_ratio": 0.739705481765721, "current_ratio": 1.901246050637507, "debt_to_equity_ratio": 0.6600848523859051, "profit_margin": 0.2786829029275662, "quarter": 2, "return_on_assets": 0.20614327096990503, "return_on_equity": 0.2837269251464913 }, { "asset_turnover_ratio": 0.7143745706103959, "current_ratio": 2.036229508523147, "debt_to_equity_ratio": 0.6671283535798838, "profit_margin": 0.27639199326428243, "quarter": 3, "return_on_assets": 0.1974474115083232, "return_on_equity": 0.2748932227861705 }, { "asset_turnover_ratio": 0.6899111862448687, "current_ratio": 1.4833385356314663, "debt_to_equity_ratio": 0.6663556413239936, "profit_margin": 0.2859145729185161, "quarter": 4, "return_on_assets": 0.1972556621669084, "return_on_equity": 0.2745429366690305 } ], "income_statement": [ { "depreciation": 791276, "expenses": 11019566, "income_tax": 1788297, "marketing_expense": 1561692, "net_income": 6828711, "net_profit": 5040414, "operational_expense": 7111859, "product_revenue": 4767668, "quarter": 1, "rd_expense": 1765895, "revenue": 17848277, "salaries_expense": 3348179, "service_revenue": 13080609 }, { "depreciation": 825849, "expenses": 10871591, "income_tax": 1856368, "marketing_expense": 1486086, "net_income": 6773851, "net_profit": 4917483, "operational_expense": 7503871, "product_revenue": 4895885, "quarter": 2, "rd_expense": 1348666, "revenue": 17645442, "salaries_expense": 3733243, "service_revenue": 12749557 }, { "depreciation": 825643, "expenses": 10725604, "income_tax": 1897674, "marketing_expense": 2131689, "net_income": 6719308, "net_profit": 4821634, "operational_expense": 6644057, "product_revenue": 4945000, "quarter": 3, "rd_expense": 1526128, "revenue": 17444912, "salaries_expense": 4707989, "service_revenue": 12499912 }, { "depreciation": 1037781, "expenses": 10581577, "income_tax": 1734013, "marketing_expense": 1943296, "net_income": 6665085, "net_profit": 4931072, "operational_expense": 5577921, "product_revenue": 6191911, "quarter": 4, "rd_expense": 1223437, "revenue": 17246662, "salaries_expense": 3672753, "service_revenue": 11054751 } ], "market_conditions": { "gdp_growth": [ -0.02132458502397579, -0.009746394804687915, -0.015004403810283368, -0.015485441916763617 ], "inflation_rate": [ 0.02887429048893937, 0.03160300403985708, 0.029649806532731485, 0.02869728048141854 ], "interest_rate": [ 0.05871881253954587, 0.05587129098164615, 0.0614421171565413, 0.06221304513506152 ], "year": 2018 }, "random_event": { "description": "Rasmussen-Ramirez Partnership with Major Brand in 2018", "impact": -0.1, "type": "Partnership with Major Brand" }, "year": 2018 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "Olsonbury", "name": "Edwards Ltd", "num_employees": 873, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.edwardsltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 90706, "billable_hours_per_employee": 94, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 16860005, "net_revenue": 14466799, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16571 }, { "average_project_size": 127817, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 18277043, "net_revenue": 14952398, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 17128 }, { "average_project_size": 65676, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 20006674, "net_revenue": 15454297, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 17703 }, { "average_project_size": 177369, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 20268459, "net_revenue": 15973043, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 18297 } ], "balance_sheet": [ { "assets": 15333766, "current_assets": 4799964, "current_liabilities": 3803083, "equity": 11913857, "fixed_assets": 10533802, "liabilities": 7312935, "long_term_liabilities": 3509852, "quarter": 1 }, { "assets": 15704533, "current_assets": 6112625, "current_liabilities": 3777437, "equity": 12655934, "fixed_assets": 9591908, "liabilities": 7507446, "long_term_liabilities": 3730009, "quarter": 2 }, { "assets": 16084265, "current_assets": 5855650, "current_liabilities": 4080188, "equity": 12662414, "fixed_assets": 10228615, "liabilities": 7707131, "long_term_liabilities": 3626943, "quarter": 3 }, { "assets": 16473179, "current_assets": 8183688, "current_liabilities": 4491047, "equity": 13271781, "fixed_assets": 8289491, "liabilities": 7912127, "long_term_liabilities": 3421080, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26688, "financing_cash_flow": -17677, "investing_cash_flow": -329332, "net_cash_flow": 4508354, "operating_cash_flow": 4746105, "quarter": 1 }, { "change_in_working_capital": -96677, "financing_cash_flow": -113852, "investing_cash_flow": -267711, "net_cash_flow": 4920156, "operating_cash_flow": 5386843, "quarter": 2 }, { "change_in_working_capital": -91345, "financing_cash_flow": 138527, "investing_cash_flow": -460841, "net_cash_flow": 4787077, "operating_cash_flow": 5242360, "quarter": 3 }, { "change_in_working_capital": -90643, "financing_cash_flow": 110620, "investing_cash_flow": -244621, "net_cash_flow": 4880049, "operating_cash_flow": 5226373, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9434602693167484, "current_ratio": 1.2621244395665305, "debt_to_equity_ratio": 0.613817590726496, "profit_margin": 0.2691007181339839, "quarter": 1, "return_on_assets": 0.2538858360040188, "return_on_equity": 0.32676453981275755 }, { "asset_turnover_ratio": 0.9521071400212919, "current_ratio": 1.6181937647140112, "debt_to_equity_ratio": 0.5931957293709023, "profit_margin": 0.2982028033229185, "quarter": 2, "return_on_assets": 0.2839210182181158, "return_on_equity": 0.3523127570039477 }, { "asset_turnover_ratio": 0.9608332740103449, "current_ratio": 1.4351422042317659, "debt_to_equity_ratio": 0.6086620608045196, "profit_margin": 0.27728728133023456, "quarter": 3, "return_on_assets": 0.26642684636195685, "return_on_equity": 0.33842520075555893 }, { "asset_turnover_ratio": 0.9696393756177846, "current_ratio": 1.822222746722535, "debt_to_equity_ratio": 0.5961616605940077, "profit_margin": 0.29491744309459383, "quarter": 4, "return_on_assets": 0.28596356538103546, "return_on_equity": 0.35494324386455745 } ], "income_statement": [ { "depreciation": 853079, "expenses": 8959770, "income_tax": 1614003, "marketing_expense": 1071301, "net_income": 5507029, "net_profit": 3893026, "operational_expense": 4594546, "product_revenue": 4179539, "quarter": 1, "rd_expense": 1686426, "revenue": 14466799, "salaries_expense": 3062552, "service_revenue": 10287260 }, { "depreciation": 927996, "expenses": 9292361, "income_tax": 1201190, "marketing_expense": 1413627, "net_income": 5660037, "net_profit": 4458847, "operational_expense": 5849054, "product_revenue": 5228394, "quarter": 2, "rd_expense": 1360289, "revenue": 14952398, "salaries_expense": 4126608, "service_revenue": 9724004 }, { "depreciation": 957080, "expenses": 9637299, "income_tax": 1531718, "marketing_expense": 1007447, "net_income": 5816998, "net_profit": 4285280, "operational_expense": 5962184, "product_revenue": 5526089, "quarter": 3, "rd_expense": 1343745, "revenue": 15454297, "salaries_expense": 3529640, "service_revenue": 9928208 }, { "depreciation": 515644, "expenses": 9995041, "income_tax": 1267273, "marketing_expense": 1326758, "net_income": 5978002, "net_profit": 4710729, "operational_expense": 5755112, "product_revenue": 4869368, "quarter": 4, "rd_expense": 1165537, "revenue": 15973043, "salaries_expense": 4471292, "service_revenue": 11103675 } ], "market_conditions": { "gdp_growth": [ 0.035934487449260505, 0.03775505409002839, 0.03215332813645687, 0.036002884287201685 ], "inflation_rate": [ 0.010542730106817545, 0.011338078585371057, 0.013057173161203004, 0.009854803786851534 ], "interest_rate": [ 0.009996837246664595, 0.011365331822353112, 0.01292058249742876, 0.01782130402960242 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 68512, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 9221636, "net_revenue": 7770758, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8901 }, { "average_project_size": 67749, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 9179037, "net_revenue": 8027263, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 9195 }, { "average_project_size": 127904, "billable_hours_per_employee": 95, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 10535089, "net_revenue": 8292235, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 9499 }, { "average_project_size": 171082, "billable_hours_per_employee": 125, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 9889161, "net_revenue": 8565954, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 9812 } ], "balance_sheet": [ { "assets": 7809375, "current_assets": 2584904, "current_liabilities": 1667626, "equity": 6293049, "fixed_assets": 5224471, "liabilities": 3449312, "long_term_liabilities": 1781686, "quarter": 1 }, { "assets": 7966333, "current_assets": 3892022, "current_liabilities": 1563405, "equity": 6454717, "fixed_assets": 4074311, "liabilities": 3509677, "long_term_liabilities": 1946272, "quarter": 2 }, { "assets": 8126446, "current_assets": 3216943, "current_liabilities": 1761588, "equity": 6690472, "fixed_assets": 4909503, "liabilities": 3571099, "long_term_liabilities": 1809511, "quarter": 3 }, { "assets": 8289777, "current_assets": 3655762, "current_liabilities": 1956785, "equity": 6833010, "fixed_assets": 4634015, "liabilities": 3633596, "long_term_liabilities": 1676811, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45386, "financing_cash_flow": -105306, "investing_cash_flow": -413845, "net_cash_flow": 1750825, "operating_cash_flow": 2260074, "quarter": 1 }, { "change_in_working_capital": -57017, "financing_cash_flow": 73792, "investing_cash_flow": -492490, "net_cash_flow": 2082659, "operating_cash_flow": 2372131, "quarter": 2 }, { "change_in_working_capital": 25092, "financing_cash_flow": 19383, "investing_cash_flow": -441006, "net_cash_flow": 2247033, "operating_cash_flow": 2456013, "quarter": 3 }, { "change_in_working_capital": 70011, "financing_cash_flow": -121611, "investing_cash_flow": -454208, "net_cash_flow": 2074921, "operating_cash_flow": 2513281, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9950550460184073, "current_ratio": 1.550050191109997, "debt_to_equity_ratio": 0.5481145943722987, "profit_margin": 0.24875128011964856, "quarter": 1, "return_on_assets": 0.24752121648659464, "return_on_equity": 0.3071620767612011 }, { "asset_turnover_ratio": 1.0076484374931352, "current_ratio": 2.489452189291962, "debt_to_equity_ratio": 0.5437383234617412, "profit_margin": 0.24890937297058785, "quarter": 2, "return_on_assets": 0.25081314075120886, "return_on_equity": 0.3095505194108433 }, { "asset_turnover_ratio": 1.020401169219607, "current_ratio": 1.8261608276169001, "debt_to_equity_ratio": 0.5337589037066444, "profit_margin": 0.25748486385154307, "quarter": 3, "return_on_assets": 0.2627378561304659, "return_on_equity": 0.31912920344035517 }, { "asset_turnover_ratio": 1.0333153714508847, "current_ratio": 1.8682491944694997, "debt_to_equity_ratio": 0.5317709179409953, "profit_margin": 0.25412569341371666, "quarter": 4, "return_on_assets": 0.26259198528500827, "return_on_equity": 0.3185754155196612 } ], "income_statement": [ { "depreciation": 327088, "expenses": 5203130, "income_tax": 634642, "marketing_expense": 854133, "net_income": 2567628, "net_profit": 1932986, "operational_expense": 2921696, "product_revenue": 2339315, "quarter": 1, "rd_expense": 816099, "revenue": 7770758, "salaries_expense": 2058154, "service_revenue": 5431443 }, { "depreciation": 374070, "expenses": 5319344, "income_tax": 709858, "marketing_expense": 749069, "net_income": 2707919, "net_profit": 1998061, "operational_expense": 3408027, "product_revenue": 1953645, "quarter": 2, "rd_expense": 929165, "revenue": 8027263, "salaries_expense": 2186572, "service_revenue": 6073618 }, { "depreciation": 320888, "expenses": 5438155, "income_tax": 718955, "marketing_expense": 882375, "net_income": 2854080, "net_profit": 2135125, "operational_expense": 3656706, "product_revenue": 3253131, "quarter": 3, "rd_expense": 931122, "revenue": 8292235, "salaries_expense": 2485397, "service_revenue": 5039104 }, { "depreciation": 336452, "expenses": 5559619, "income_tax": 829506, "marketing_expense": 706911, "net_income": 3006335, "net_profit": 2176829, "operational_expense": 3472193, "product_revenue": 2368332, "quarter": 4, "rd_expense": 627049, "revenue": 8565954, "salaries_expense": 2677924, "service_revenue": 6197622 } ], "market_conditions": { "gdp_growth": [ 0.03066742329617045, 0.03647163919857462, 0.030743388862038125, 0.036935065101213756 ], "inflation_rate": [ 0.009225347240187667, 0.013699657646487739, 0.008871054107046463, 0.009291196809779974 ], "interest_rate": [ 0.019048167257083134, 0.017980480423915764, 0.01925277387600392, 0.014019535701966322 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 139402, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 17633945, "net_revenue": 13825990, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15837 }, { "average_project_size": 161926, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 15737267, "net_revenue": 14148088, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 16206 }, { "average_project_size": 115769, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 17653987, "net_revenue": 14477691, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 16584 }, { "average_project_size": 173122, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 18826851, "net_revenue": 14814972, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 16970 } ], "balance_sheet": [ { "assets": 15878742, "current_assets": 5893079, "current_liabilities": 3988737, "equity": 9103829, "fixed_assets": 9985663, "liabilities": 8893743, "long_term_liabilities": 4905006, "quarter": 1 }, { "assets": 16075457, "current_assets": 7061643, "current_liabilities": 3964055, "equity": 9149326, "fixed_assets": 9013814, "liabilities": 9142740, "long_term_liabilities": 5178685, "quarter": 2 }, { "assets": 16274609, "current_assets": 5913309, "current_liabilities": 4041054, "equity": 8892587, "fixed_assets": 10361300, "liabilities": 9398707, "long_term_liabilities": 5357653, "quarter": 3 }, { "assets": 16476229, "current_assets": 8192512, "current_liabilities": 4353201, "equity": 8809380, "fixed_assets": 8283717, "liabilities": 9661841, "long_term_liabilities": 5308640, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66515, "financing_cash_flow": 84766, "investing_cash_flow": -211051, "net_cash_flow": 2873437, "operating_cash_flow": 3000871, "quarter": 1 }, { "change_in_working_capital": 47939, "financing_cash_flow": -106217, "investing_cash_flow": -158914, "net_cash_flow": 2886226, "operating_cash_flow": 3167481, "quarter": 2 }, { "change_in_working_capital": -65637, "financing_cash_flow": 7795, "investing_cash_flow": -117864, "net_cash_flow": 2595042, "operating_cash_flow": 2882191, "quarter": 3 }, { "change_in_working_capital": -3557, "financing_cash_flow": -103292, "investing_cash_flow": -371760, "net_cash_flow": 2676321, "operating_cash_flow": 2983813, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8707232600668239, "current_ratio": 1.4774298230241802, "debt_to_equity_ratio": 0.9769233363236501, "profit_margin": 0.15324978536799172, "quarter": 1, "return_on_assets": 0.13343815272015883, "return_on_equity": 0.23274053148406018 }, { "asset_turnover_ratio": 0.8801048704245236, "current_ratio": 1.781419026728943, "debt_to_equity_ratio": 0.9992801655553644, "profit_margin": 0.1566719828149217, "quarter": 2, "return_on_assets": 0.13788777513447983, "return_on_equity": 0.24227019564064065 }, { "asset_turnover_ratio": 0.889587639248353, "current_ratio": 1.463308582364898, "debt_to_equity_ratio": 1.0569148213000334, "profit_margin": 0.13929603829781972, "quarter": 3, "return_on_assets": 0.12391603386600562, "return_on_equity": 0.22678271238729517 }, { "asset_turnover_ratio": 0.8991724987556315, "current_ratio": 1.8819512354242316, "debt_to_equity_ratio": 1.0967674229060387, "profit_margin": 0.13466053125176342, "quarter": 4, "return_on_assets": 0.12108304636940892, "return_on_equity": 0.22646224819453808 } ], "income_statement": [ { "depreciation": 882041, "expenses": 10921891, "income_tax": 785269, "marketing_expense": 1554046, "net_income": 2904099, "net_profit": 2118830, "operational_expense": 7411382, "product_revenue": 3265751, "quarter": 1, "rd_expense": 1411425, "revenue": 13825990, "salaries_expense": 4339252, "service_revenue": 10560239 }, { "depreciation": 950872, "expenses": 11265729, "income_tax": 665750, "marketing_expense": 1612673, "net_income": 2882359, "net_profit": 2216609, "operational_expense": 6307681, "product_revenue": 3719292, "quarter": 2, "rd_expense": 1367410, "revenue": 14148088, "salaries_expense": 4056218, "service_revenue": 10428796 }, { "depreciation": 865506, "expenses": 11620392, "income_tax": 840614, "marketing_expense": 1448833, "net_income": 2857299, "net_profit": 2016685, "operational_expense": 7704794, "product_revenue": 3784773, "quarter": 3, "rd_expense": 1240438, "revenue": 14477691, "salaries_expense": 4616285, "service_revenue": 10692918 }, { "depreciation": 988821, "expenses": 11986221, "income_tax": 833759, "marketing_expense": 2366960, "net_income": 2828751, "net_profit": 1994992, "operational_expense": 6298016, "product_revenue": 3201148, "quarter": 4, "rd_expense": 1386733, "revenue": 14814972, "salaries_expense": 4687642, "service_revenue": 11613824 } ], "market_conditions": { "gdp_growth": [ 0.028582173831696825, 0.043365923753035655, 0.043440817947801774, 0.03362802283640223 ], "inflation_rate": [ 0.004977702420561698, 0.0010282923959073677, 0.010566765336117081, 0.003648268356069321 ], "interest_rate": [ 0.014820348858714687, 0.018582735565660674, 0.019922805608254185, 0.01919083529868459 ], "year": 2004 }, "random_event": { "description": "Edwards Ltd Senior Leadership Change in 2004", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 122669, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 13121971, "net_revenue": 10866001, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 12447 }, { "average_project_size": 63148, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 14555473, "net_revenue": 11388969, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 13046 }, { "average_project_size": 94507, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 14072385, "net_revenue": 11937108, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 13674 }, { "average_project_size": 94377, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 14403793, "net_revenue": 12511628, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 14332 } ], "balance_sheet": [ { "assets": 15489699, "current_assets": 7587001, "current_liabilities": 3533135, "equity": 10176768, "fixed_assets": 7902698, "liabilities": 7100030, "long_term_liabilities": 3566895, "quarter": 1 }, { "assets": 15920483, "current_assets": 6349308, "current_liabilities": 3880614, "equity": 10651196, "fixed_assets": 9571175, "liabilities": 7172993, "long_term_liabilities": 3292379, "quarter": 2 }, { "assets": 16363247, "current_assets": 7542851, "current_liabilities": 3267408, "equity": 11190202, "fixed_assets": 8820396, "liabilities": 7246705, "long_term_liabilities": 3979297, "quarter": 3 }, { "assets": 16818325, "current_assets": 5977169, "current_liabilities": 4067167, "equity": 11647584, "fixed_assets": 10841156, "liabilities": 7321174, "long_term_liabilities": 3254007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60492, "financing_cash_flow": 96122, "investing_cash_flow": -420348, "net_cash_flow": 2210511, "operating_cash_flow": 2527115, "quarter": 1 }, { "change_in_working_capital": -45781, "financing_cash_flow": -131882, "investing_cash_flow": -253551, "net_cash_flow": 2033000, "operating_cash_flow": 2367689, "quarter": 2 }, { "change_in_working_capital": 18561, "financing_cash_flow": 4088, "investing_cash_flow": -351168, "net_cash_flow": 2395888, "operating_cash_flow": 2754656, "quarter": 3 }, { "change_in_working_capital": -22774, "financing_cash_flow": -173856, "investing_cash_flow": -355388, "net_cash_flow": 2362743, "operating_cash_flow": 2853520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7014985249229181, "current_ratio": 2.147384971137531, "debt_to_equity_ratio": 0.697670419528086, "profit_margin": 0.16446703805751536, "quarter": 1, "return_on_assets": 0.11537338459578847, "return_on_equity": 0.17560575223882474 }, { "asset_turnover_ratio": 0.7153657963769064, "current_ratio": 1.6361606694198392, "debt_to_equity_ratio": 0.6734448413117174, "profit_margin": 0.16715349738856958, "quarter": 2, "return_on_assets": 0.11957589477655924, "return_on_equity": 0.17873166543926147 }, { "asset_turnover_ratio": 0.729507291554054, "current_ratio": 2.3085121294922457, "debt_to_equity_ratio": 0.6475937610420258, "profit_margin": 0.17371544263484925, "quarter": 3, "return_on_assets": 0.12672668205766252, "return_on_equity": 0.18531032773134926 }, { "asset_turnover_ratio": 0.7439283043941652, "current_ratio": 1.4696148449276856, "debt_to_equity_ratio": 0.6285573042443824, "profit_margin": 0.171874755227697, "quarter": 4, "return_on_assets": 0.1278624952247028, "return_on_equity": 0.18462481146304677 } ], "income_statement": [ { "depreciation": 740016, "expenses": 8580607, "income_tax": 498295, "marketing_expense": 978862, "net_income": 2285394, "net_profit": 1787099, "operational_expense": 4614441, "product_revenue": 3398100, "quarter": 1, "rd_expense": 1097535, "revenue": 10866001, "salaries_expense": 3804762, "service_revenue": 7467901 }, { "depreciation": 463983, "expenses": 8938207, "income_tax": 547056, "marketing_expense": 1719357, "net_income": 2450762, "net_profit": 1903706, "operational_expense": 5966557, "product_revenue": 4082247, "quarter": 2, "rd_expense": 1000899, "revenue": 11388969, "salaries_expense": 4249489, "service_revenue": 7306722 }, { "depreciation": 680996, "expenses": 9310712, "income_tax": 552736, "marketing_expense": 1138064, "net_income": 2626396, "net_profit": 2073660, "operational_expense": 5325196, "product_revenue": 3542114, "quarter": 3, "rd_expense": 1748312, "revenue": 11937108, "salaries_expense": 2940727, "service_revenue": 8394994 }, { "depreciation": 703087, "expenses": 9698740, "income_tax": 662455, "marketing_expense": 1520038, "net_income": 2812888, "net_profit": 2150433, "operational_expense": 6123398, "product_revenue": 3942059, "quarter": 4, "rd_expense": 1403497, "revenue": 12511628, "salaries_expense": 4321831, "service_revenue": 8569569 } ], "market_conditions": { "gdp_growth": [ 0.03284430602901322, 0.03216183441200905, 0.02822719401176249, 0.04263505359996314 ], "inflation_rate": [ 0.0059106586506946545, 0.014598820613032859, 0.007858517757464167, 0.007416467362735717 ], "interest_rate": [ 0.015481134216163208, 0.01849372885519958, 0.019045582756781483, 0.0204740736715694 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 90680, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 10928840, "net_revenue": 8942776, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 10244 }, { "average_project_size": 149508, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 11283077, "net_revenue": 9350870, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 10711 }, { "average_project_size": 103774, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 12507566, "net_revenue": 9777588, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 11200 }, { "average_project_size": 167773, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 13050070, "net_revenue": 10223778, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 11711 } ], "balance_sheet": [ { "assets": 11785102, "current_assets": 3927712, "current_liabilities": 2735792, "equity": 9005535, "fixed_assets": 7857390, "liabilities": 5300162, "long_term_liabilities": 2564370, "quarter": 1 }, { "assets": 11941227, "current_assets": 4566023, "current_liabilities": 3077672, "equity": 9461730, "fixed_assets": 7375204, "liabilities": 5354364, "long_term_liabilities": 2276692, "quarter": 2 }, { "assets": 12099421, "current_assets": 5147338, "current_liabilities": 2887805, "equity": 9611073, "fixed_assets": 6952083, "liabilities": 5409119, "long_term_liabilities": 2521314, "quarter": 3 }, { "assets": 12259710, "current_assets": 5347930, "current_liabilities": 3121879, "equity": 9803846, "fixed_assets": 6911780, "liabilities": 5464435, "long_term_liabilities": 2342556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16768, "financing_cash_flow": 21042, "investing_cash_flow": -373567, "net_cash_flow": 2437924, "operating_cash_flow": 2817966, "quarter": 1 }, { "change_in_working_capital": -31749, "financing_cash_flow": -74267, "investing_cash_flow": -406513, "net_cash_flow": 2825633, "operating_cash_flow": 3214535, "quarter": 2 }, { "change_in_working_capital": -52112, "financing_cash_flow": -171248, "investing_cash_flow": -411644, "net_cash_flow": 3204483, "operating_cash_flow": 3249058, "quarter": 3 }, { "change_in_working_capital": 75674, "financing_cash_flow": -128266, "investing_cash_flow": -215886, "net_cash_flow": 3341312, "operating_cash_flow": 3525646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7588204158097231, "current_ratio": 1.4356763964511923, "debt_to_equity_ratio": 0.5885449337546298, "profit_margin": 0.2818582283621998, "quarter": 1, "return_on_assets": 0.2138797780451964, "return_on_equity": 0.279893976315677 }, { "asset_turnover_ratio": 0.7830744696503968, "current_ratio": 1.4835963676441155, "debt_to_equity_ratio": 0.5658969342815743, "profit_margin": 0.30744379934701266, "quarter": 2, "return_on_assets": 0.24075139012096497, "return_on_equity": 0.3038415807679991 }, { "asset_turnover_ratio": 0.808103792735206, "current_ratio": 1.7824396037821113, "debt_to_equity_ratio": 0.5628007403543809, "profit_margin": 0.29872101381240446, "quarter": 3, "return_on_assets": 0.24139758423150992, "return_on_equity": 0.3038964536009663 }, { "asset_turnover_ratio": 0.8339331028221711, "current_ratio": 1.7130484557537304, "debt_to_equity_ratio": 0.5573766662593436, "profit_margin": 0.2942719413508392, "quarter": 4, "return_on_assets": 0.2454031131242093, "return_on_equity": 0.30687660740488987 } ], "income_statement": [ { "depreciation": 297371, "expenses": 5496977, "income_tax": 925204, "marketing_expense": 768080, "net_income": 3445799, "net_profit": 2520595, "operational_expense": 3382796, "product_revenue": 3345331, "quarter": 1, "rd_expense": 994282, "revenue": 8942776, "salaries_expense": 2023091, "service_revenue": 5597445 }, { "depreciation": 339668, "expenses": 5741530, "income_tax": 734473, "marketing_expense": 997782, "net_income": 3609340, "net_profit": 2874867, "operational_expense": 3156299, "product_revenue": 2939533, "quarter": 2, "rd_expense": 1075285, "revenue": 9350870, "salaries_expense": 2698369, "service_revenue": 6411337 }, { "depreciation": 328287, "expenses": 5996964, "income_tax": 859853, "marketing_expense": 1174739, "net_income": 3780624, "net_profit": 2920771, "operational_expense": 3702189, "product_revenue": 3169097, "quarter": 3, "rd_expense": 845342, "revenue": 9777588, "salaries_expense": 1842630, "service_revenue": 6608491 }, { "depreciation": 517075, "expenses": 6263762, "income_tax": 951445, "marketing_expense": 692916, "net_income": 3960016, "net_profit": 3008571, "operational_expense": 4305589, "product_revenue": 2405531, "quarter": 4, "rd_expense": 701213, "revenue": 10223778, "salaries_expense": 1972189, "service_revenue": 7818247 } ], "market_conditions": { "gdp_growth": [ 0.04947968419916401, 0.060545089542075506, 0.05639512346730447, 0.06239902535476184 ], "inflation_rate": [ 0.009905164460226467, 0.006672604902099228, 0.0033142233777633152, 0.010811887984390589 ], "interest_rate": [ 0.008773122622248608, 0.008158554351167607, 0.010444267060985685, 0.008652163778971551 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1990, "industry": "Advertising", "location": "Huntertown", "name": "Baker-Lawrence", "num_employees": 854, "region": "Latin America", "revenue_size": "Medium", "website": "www.baker-lawrence.com" }

[ { "advertising_kpis": [ { "average_project_size": 193497, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 23184044, "net_revenue": 18723242, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 21924 }, { "average_project_size": 145150, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 21924242, "net_revenue": 19175122, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 22453 }, { "average_project_size": 170036, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 23831689, "net_revenue": 19637908, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 22995 }, { "average_project_size": 60373, "billable_hours_per_employee": 143, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 24903485, "net_revenue": 20111863, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 23550 } ], "balance_sheet": [ { "assets": 24391357, "current_assets": 8258649, "current_liabilities": 4573956, "equity": 16421898, "fixed_assets": 16132708, "liabilities": 11179897, "long_term_liabilities": 6605941, "quarter": 1 }, { "assets": 24864670, "current_assets": 10380959, "current_liabilities": 5759740, "equity": 16551151, "fixed_assets": 14483711, "liabilities": 11331244, "long_term_liabilities": 5571504, "quarter": 2 }, { "assets": 25347167, "current_assets": 8238546, "current_liabilities": 5170295, "equity": 16894126, "fixed_assets": 17108621, "liabilities": 11484640, "long_term_liabilities": 6314345, "quarter": 3 }, { "assets": 25839027, "current_assets": 11211457, "current_liabilities": 4939567, "equity": 17446346, "fixed_assets": 14627570, "liabilities": 11640112, "long_term_liabilities": 6700545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31279, "financing_cash_flow": 162482, "investing_cash_flow": -437676, "net_cash_flow": 3912599, "operating_cash_flow": 4192658, "quarter": 1 }, { "change_in_working_capital": -67522, "financing_cash_flow": -20520, "investing_cash_flow": -454180, "net_cash_flow": 4023770, "operating_cash_flow": 3922828, "quarter": 2 }, { "change_in_working_capital": 77114, "financing_cash_flow": 70333, "investing_cash_flow": -138806, "net_cash_flow": 4039859, "operating_cash_flow": 4081939, "quarter": 3 }, { "change_in_working_capital": -5203, "financing_cash_flow": 25624, "investing_cash_flow": -401585, "net_cash_flow": 4014261, "operating_cash_flow": 4324388, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.767617890222344, "current_ratio": 1.8055812080396052, "debt_to_equity_ratio": 0.6807920132009101, "profit_margin": 0.17146806092662797, "quarter": 1, "return_on_assets": 0.1316219511690145, "return_on_equity": 0.19549737795229272 }, { "asset_turnover_ratio": 0.7711794284822602, "current_ratio": 1.8023311816158367, "debt_to_equity_ratio": 0.6846196980500027, "profit_margin": 0.1573770951757178, "quarter": 2, "return_on_assets": 0.12136597831380831, "return_on_equity": 0.18232719887577606 }, { "asset_turnover_ratio": 0.7747575103758144, "current_ratio": 1.5934382854363243, "debt_to_equity_ratio": 0.67980077809293, "profit_margin": 0.15437484481544572, "quarter": 3, "return_on_assets": 0.11960307043386742, "return_on_equity": 0.17944692729295378 }, { "asset_turnover_ratio": 0.7783521802117394, "current_ratio": 2.2697246540030735, "debt_to_equity_ratio": 0.6671948383919475, "profit_margin": 0.16146843283488954, "quarter": 4, "return_on_assets": 0.12567930673240907, "return_on_equity": 0.18613817472151475 } ], "income_statement": [ { "depreciation": 982220, "expenses": 14693281, "income_tax": 819523, "marketing_expense": 1788919, "net_income": 4029961, "net_profit": 3210438, "operational_expense": 8383289, "product_revenue": 7177989, "quarter": 1, "rd_expense": 2405723, "revenue": 18723242, "salaries_expense": 5540559, "service_revenue": 11545253 }, { "depreciation": 905103, "expenses": 15065978, "income_tax": 1091419, "marketing_expense": 1639608, "net_income": 4109144, "net_profit": 3017725, "operational_expense": 8675485, "product_revenue": 4022504, "quarter": 2, "rd_expense": 2940315, "revenue": 19175122, "salaries_expense": 7532890, "service_revenue": 15152618 }, { "depreciation": 1050340, "expenses": 15448129, "income_tax": 1158180, "marketing_expense": 3077444, "net_income": 4189779, "net_profit": 3031599, "operational_expense": 8937333, "product_revenue": 5367042, "quarter": 3, "rd_expense": 2875277, "revenue": 19637908, "salaries_expense": 7533673, "service_revenue": 14270866 }, { "depreciation": 1076957, "expenses": 15839974, "income_tax": 1024458, "marketing_expense": 2019641, "net_income": 4271889, "net_profit": 3247431, "operational_expense": 8013418, "product_revenue": 7659899, "quarter": 4, "rd_expense": 1766800, "revenue": 20111863, "salaries_expense": 5687872, "service_revenue": 12451964 } ], "market_conditions": { "gdp_growth": [ 0.002298367522951073, 0.01924271551311088, 0.011129270807491577, 0.005920893424242202 ], "inflation_rate": [ 0.030679946570044147, 0.031586297635740085, 0.03094930032160465, 0.02962086858467442 ], "interest_rate": [ 0.041022429709343326, 0.04309375084116224, 0.04307850840835942, 0.040099081912891604 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 150939, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 21304551, "net_revenue": 18695280, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 21891 }, { "average_project_size": 196972, "billable_hours_per_employee": 155, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 22592168, "net_revenue": 19223710, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 22510 }, { "average_project_size": 78399, "billable_hours_per_employee": 82, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 23761923, "net_revenue": 19767077, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 23146 }, { "average_project_size": 137654, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 23074938, "net_revenue": 20325803, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 23801 } ], "balance_sheet": [ { "assets": 19766886, "current_assets": 6302509, "current_liabilities": 3845442, "equity": 14453032, "fixed_assets": 13464377, "liabilities": 8612928, "long_term_liabilities": 4767486, "quarter": 1 }, { "assets": 20202831, "current_assets": 9029070, "current_liabilities": 3789071, "equity": 14900984, "fixed_assets": 11173761, "liabilities": 8715101, "long_term_liabilities": 4926030, "quarter": 2 }, { "assets": 20648390, "current_assets": 6459108, "current_liabilities": 4520950, "equity": 15484625, "fixed_assets": 14189282, "liabilities": 8818486, "long_term_liabilities": 4297536, "quarter": 3 }, { "assets": 21103775, "current_assets": 6944010, "current_liabilities": 5276026, "equity": 16086751, "fixed_assets": 14159765, "liabilities": 8923097, "long_term_liabilities": 3647071, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46198, "financing_cash_flow": 175958, "investing_cash_flow": -222947, "net_cash_flow": 4605144, "operating_cash_flow": 4595490, "quarter": 1 }, { "change_in_working_capital": -30907, "financing_cash_flow": -60474, "investing_cash_flow": -183408, "net_cash_flow": 4064932, "operating_cash_flow": 4466015, "quarter": 2 }, { "change_in_working_capital": -6886, "financing_cash_flow": 93459, "investing_cash_flow": -226281, "net_cash_flow": 4651803, "operating_cash_flow": 5090990, "quarter": 3 }, { "change_in_working_capital": 83442, "financing_cash_flow": 124639, "investing_cash_flow": -172075, "net_cash_flow": 4880532, "operating_cash_flow": 5285520, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9457878190828843, "current_ratio": 1.6389556779168688, "debt_to_equity_ratio": 0.5959253394028325, "profit_margin": 0.1764656105712244, "quarter": 1, "return_on_assets": 0.1668990249652879, "return_on_equity": 0.22826172390678995 }, { "asset_turnover_ratio": 0.9515354556002572, "current_ratio": 2.382924468820985, "debt_to_equity_ratio": 0.5848674825769895, "profit_margin": 0.17755438466352227, "quarter": 2, "return_on_assets": 0.168949292304628, "return_on_equity": 0.2290623223271698 }, { "asset_turnover_ratio": 0.9573180766151743, "current_ratio": 1.4287059135801103, "debt_to_equity_ratio": 0.5694994873947544, "profit_margin": 0.18488929850376967, "quarter": 3, "return_on_assets": 0.17699786763035763, "return_on_equity": 0.23602257077585023 }, { "asset_turnover_ratio": 0.9631358844566908, "current_ratio": 1.3161440068718389, "debt_to_equity_ratio": 0.55468608919228, "profit_margin": 0.19217312103241382, "quarter": 4, "return_on_assets": 0.18508882889435657, "return_on_equity": 0.2428130453439604 } ], "income_statement": [ { "depreciation": 1296416, "expenses": 14288544, "income_tax": 1107662, "marketing_expense": 2573450, "net_income": 4406736, "net_profit": 3299074, "operational_expense": 8678025, "product_revenue": 4221725, "quarter": 1, "rd_expense": 1612770, "revenue": 18695280, "salaries_expense": 6306780, "service_revenue": 14473555 }, { "depreciation": 1052761, "expenses": 14609807, "income_tax": 1200649, "marketing_expense": 2327568, "net_income": 4613903, "net_profit": 3413254, "operational_expense": 9858840, "product_revenue": 6554489, "quarter": 2, "rd_expense": 2759886, "revenue": 19223710, "salaries_expense": 7007839, "service_revenue": 12669221 }, { "depreciation": 1436269, "expenses": 14938293, "income_tax": 1174063, "marketing_expense": 2928639, "net_income": 4828784, "net_profit": 3654721, "operational_expense": 9155566, "product_revenue": 6938181, "quarter": 3, "rd_expense": 2049926, "revenue": 19767077, "salaries_expense": 4636502, "service_revenue": 12828896 }, { "depreciation": 1379447, "expenses": 15274165, "income_tax": 1145565, "marketing_expense": 2224288, "net_income": 5051638, "net_profit": 3906073, "operational_expense": 9046719, "product_revenue": 8031739, "quarter": 4, "rd_expense": 1916447, "revenue": 20325803, "salaries_expense": 5503137, "service_revenue": 12294064 } ], "market_conditions": { "gdp_growth": [ -0.007204297931961952, -0.006590731220181273, -0.02049572717663408, -0.009763647949927129 ], "inflation_rate": [ 0.031237228007515355, 0.026024766313268118, 0.030313456195750228, 0.02610815166432893 ], "interest_rate": [ 0.05462858502106523, 0.05046601040961932, 0.05335353397857141, 0.05444753218160189 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 106203, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 8756436, "net_revenue": 7382360, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 8644 }, { "average_project_size": 93753, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 8988876, "net_revenue": 7714787, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 9034 }, { "average_project_size": 137383, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 9181398, "net_revenue": 8062183, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 9440 }, { "average_project_size": 170055, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 10045905, "net_revenue": 8425223, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9866 } ], "balance_sheet": [ { "assets": 9778811, "current_assets": 3752846, "current_liabilities": 2465332, "equity": 5323529, "fixed_assets": 6025965, "liabilities": 5863681, "long_term_liabilities": 3398349, "quarter": 1 }, { "assets": 10114309, "current_assets": 4715203, "current_liabilities": 2507167, "equity": 5552782, "fixed_assets": 5399106, "liabilities": 5951848, "long_term_liabilities": 3444681, "quarter": 2 }, { "assets": 10461316, "current_assets": 4290106, "current_liabilities": 2422918, "equity": 5948373, "fixed_assets": 6171210, "liabilities": 6041341, "long_term_liabilities": 3618423, "quarter": 3 }, { "assets": 10820230, "current_assets": 3288714, "current_liabilities": 2664047, "equity": 6327632, "fixed_assets": 7531516, "liabilities": 6132179, "long_term_liabilities": 3468132, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11631, "financing_cash_flow": 170332, "investing_cash_flow": -382308, "net_cash_flow": 1573485, "operating_cash_flow": 1933177, "quarter": 1 }, { "change_in_working_capital": 67856, "financing_cash_flow": 56233, "investing_cash_flow": -299282, "net_cash_flow": 1382792, "operating_cash_flow": 1691650, "quarter": 2 }, { "change_in_working_capital": 32737, "financing_cash_flow": 6118, "investing_cash_flow": -383907, "net_cash_flow": 1772720, "operating_cash_flow": 1955648, "quarter": 3 }, { "change_in_working_capital": 54731, "financing_cash_flow": 74277, "investing_cash_flow": -134875, "net_cash_flow": 1766173, "operating_cash_flow": 2123566, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7549343166566979, "current_ratio": 1.5222477134925438, "debt_to_equity_ratio": 1.101465024422709, "profit_margin": 0.19077896499222471, "quarter": 1, "return_on_assets": 0.14402558756887723, "return_on_equity": 0.26456115858484097 }, { "asset_turnover_ratio": 0.7627596704826796, "current_ratio": 1.880689638943078, "debt_to_equity_ratio": 1.0718677592601331, "profit_margin": 0.18021508565304525, "quarter": 2, "return_on_assets": 0.13746079934872465, "return_on_equity": 0.2503827810996362 }, { "asset_turnover_ratio": 0.7706662335790259, "current_ratio": 1.7706360677497133, "debt_to_equity_ratio": 1.0156291476677741, "profit_margin": 0.18957619791066513, "quarter": 3, "return_on_assets": 0.1460999744200443, "return_on_equity": 0.25694387356004744 }, { "asset_turnover_ratio": 0.778654705121795, "current_ratio": 1.234480472754422, "debt_to_equity_ratio": 0.9691111935713076, "profit_margin": 0.1946038698322881, "quarter": 4, "return_on_assets": 0.1515292188798205, "return_on_equity": 0.25911446809801836 } ], "income_statement": [ { "depreciation": 524778, "expenses": 5601225, "income_tax": 372736, "marketing_expense": 702857, "net_income": 1781135, "net_profit": 1408399, "operational_expense": 3773976, "product_revenue": 1747165, "quarter": 1, "rd_expense": 878437, "revenue": 7382360, "salaries_expense": 2547421, "service_revenue": 5635195 }, { "depreciation": 301329, "expenses": 5806944, "income_tax": 517522, "marketing_expense": 810212, "net_income": 1907843, "net_profit": 1390321, "operational_expense": 3354066, "product_revenue": 2921886, "quarter": 2, "rd_expense": 922366, "revenue": 7714787, "salaries_expense": 2635669, "service_revenue": 4792901 }, { "depreciation": 427250, "expenses": 6020219, "income_tax": 513566, "marketing_expense": 716854, "net_income": 2041964, "net_profit": 1528398, "operational_expense": 3079279, "product_revenue": 2088799, "quarter": 3, "rd_expense": 995323, "revenue": 8062183, "salaries_expense": 2100533, "service_revenue": 5973384 }, { "depreciation": 483985, "expenses": 6241327, "income_tax": 544315, "marketing_expense": 774064, "net_income": 2183896, "net_profit": 1639581, "operational_expense": 3444619, "product_revenue": 1794245, "quarter": 4, "rd_expense": 754332, "revenue": 8425223, "salaries_expense": 2196738, "service_revenue": 6630978 } ], "market_conditions": { "gdp_growth": [ 0.009541626757647574, 0.006570567463396068, 0.011418632145228242, 0.00022009778055252262 ], "inflation_rate": [ 0.03539921688110439, 0.04263135478311735, 0.044159701220253124, 0.03904770186485518 ], "interest_rate": [ 0.059476754537306276, 0.055855869082907225, 0.05418163440691463, 0.05563549316465785 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 112174, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 10760012, "net_revenue": 9021218, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 10563 }, { "average_project_size": 186537, "billable_hours_per_employee": 107, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 11211870, "net_revenue": 9360534, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 10961 }, { "average_project_size": 87971, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 11023627, "net_revenue": 9712613, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 11373 }, { "average_project_size": 198259, "billable_hours_per_employee": 128, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 11427141, "net_revenue": 10077936, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11801 } ], "balance_sheet": [ { "assets": 12933478, "current_assets": 4767016, "current_liabilities": 3018404, "equity": 9846311, "fixed_assets": 8166462, "liabilities": 5698586, "long_term_liabilities": 2680182, "quarter": 1 }, { "assets": 13143453, "current_assets": 3965620, "current_liabilities": 3100352, "equity": 9955396, "fixed_assets": 9177833, "liabilities": 5763866, "long_term_liabilities": 2663514, "quarter": 2 }, { "assets": 13356838, "current_assets": 4130900, "current_liabilities": 3302105, "equity": 10223838, "fixed_assets": 9225938, "liabilities": 5829894, "long_term_liabilities": 2527789, "quarter": 3 }, { "assets": 13573687, "current_assets": 5183153, "current_liabilities": 3115460, "equity": 10461272, "fixed_assets": 8390534, "liabilities": 5896679, "long_term_liabilities": 2781219, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38743, "financing_cash_flow": -37031, "investing_cash_flow": -490267, "net_cash_flow": 2953220, "operating_cash_flow": 3123087, "quarter": 1 }, { "change_in_working_capital": -59372, "financing_cash_flow": 27398, "investing_cash_flow": -420266, "net_cash_flow": 2604242, "operating_cash_flow": 2986988, "quarter": 2 }, { "change_in_working_capital": 17578, "financing_cash_flow": -140954, "investing_cash_flow": -413613, "net_cash_flow": 3228031, "operating_cash_flow": 3171704, "quarter": 3 }, { "change_in_working_capital": -45360, "financing_cash_flow": 114749, "investing_cash_flow": -388118, "net_cash_flow": 3198686, "operating_cash_flow": 3181160, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6975090536358434, "current_ratio": 1.579316751501787, "debt_to_equity_ratio": 0.578753403178104, "profit_margin": 0.28947521277060373, "quarter": 1, "return_on_assets": 0.20191158171065818, "return_on_equity": 0.26521800905943355 }, { "asset_turnover_ratio": 0.7121822553023167, "current_ratio": 1.2790870197964619, "debt_to_equity_ratio": 0.5789690334769204, "profit_margin": 0.2751775699976091, "quarter": 2, "return_on_assets": 0.19597658240950838, "return_on_equity": 0.25873496142192637 }, { "asset_turnover_ratio": 0.7271640937772847, "current_ratio": 1.2509898988675405, "debt_to_equity_ratio": 0.5702255845603187, "profit_margin": 0.2776692533718784, "quarter": 3, "return_on_assets": 0.2019111109979772, "return_on_equity": 0.26378489174026426 }, { "asset_turnover_ratio": 0.7424612045349211, "current_ratio": 1.6636878663182966, "debt_to_equity_ratio": 0.5636674966485911, "profit_margin": 0.27627323690088923, "quarter": 4, "return_on_assets": 0.20512216025019583, "return_on_equity": 0.2661496613413742 } ], "income_statement": [ { "depreciation": 511668, "expenses": 5515956, "income_tax": 893843, "marketing_expense": 588485, "net_income": 3505262, "net_profit": 2611419, "operational_expense": 3125882, "product_revenue": 2093020, "quarter": 1, "rd_expense": 863291, "revenue": 9021218, "salaries_expense": 1968572, "service_revenue": 6928198 }, { "depreciation": 411179, "expenses": 5711228, "income_tax": 1073497, "marketing_expense": 1091489, "net_income": 3649306, "net_profit": 2575809, "operational_expense": 3506114, "product_revenue": 2596172, "quarter": 2, "rd_expense": 713485, "revenue": 9360534, "salaries_expense": 2431212, "service_revenue": 6764362 }, { "depreciation": 474810, "expenses": 5913414, "income_tax": 1102305, "marketing_expense": 1176067, "net_income": 3799199, "net_profit": 2696894, "operational_expense": 3270850, "product_revenue": 3774195, "quarter": 3, "rd_expense": 638362, "revenue": 9712613, "salaries_expense": 2912037, "service_revenue": 5938418 }, { "depreciation": 396896, "expenses": 6122757, "income_tax": 1170915, "marketing_expense": 844351, "net_income": 3955179, "net_profit": 2784264, "operational_expense": 4190923, "product_revenue": 2874361, "quarter": 4, "rd_expense": 941974, "revenue": 10077936, "salaries_expense": 2641420, "service_revenue": 7203575 } ], "market_conditions": { "gdp_growth": [ 0.006232393480923472, 0.003723952635736213, 0.011118106347105089, -0.0028971888731217305 ], "inflation_rate": [ 0.02486501409581397, 0.019136430814590898, 0.02477673354093046, 0.025899925261430836 ], "interest_rate": [ 0.04206956198208692, 0.04431323931024987, 0.039292681700080725, 0.042830547540639335 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 123931, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 8959232, "net_revenue": 7922393, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 9277 }, { "average_project_size": 120549, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 9932771, "net_revenue": 8154465, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 9549 }, { "average_project_size": 185532, "billable_hours_per_employee": 152, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 10028186, "net_revenue": 8393337, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 9828 }, { "average_project_size": 57944, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 10356494, "net_revenue": 8639205, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 10116 } ], "balance_sheet": [ { "assets": 11551027, "current_assets": 3953800, "current_liabilities": 2892468, "equity": 8101663, "fixed_assets": 7597227, "liabilities": 5675612, "long_term_liabilities": 2783144, "quarter": 1 }, { "assets": 11697300, "current_assets": 5801784, "current_liabilities": 2583714, "equity": 8168934, "fixed_assets": 5895516, "liabilities": 5813752, "long_term_liabilities": 3230038, "quarter": 2 }, { "assets": 11845426, "current_assets": 5499715, "current_liabilities": 2716217, "equity": 8160287, "fixed_assets": 6345711, "liabilities": 5955255, "long_term_liabilities": 3239038, "quarter": 3 }, { "assets": 11995427, "current_assets": 4343347, "current_liabilities": 2841627, "equity": 8148753, "fixed_assets": 7652080, "liabilities": 6100201, "long_term_liabilities": 3258574, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87990, "financing_cash_flow": 39045, "investing_cash_flow": -303396, "net_cash_flow": 2384505, "operating_cash_flow": 2490758, "quarter": 1 }, { "change_in_working_capital": -13981, "financing_cash_flow": -158031, "investing_cash_flow": -493641, "net_cash_flow": 2339798, "operating_cash_flow": 2784540, "quarter": 2 }, { "change_in_working_capital": -69978, "financing_cash_flow": 1043, "investing_cash_flow": -275224, "net_cash_flow": 2338161, "operating_cash_flow": 2601728, "quarter": 3 }, { "change_in_working_capital": 22205, "financing_cash_flow": -2594, "investing_cash_flow": -262316, "net_cash_flow": 2173768, "operating_cash_flow": 2556551, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6858604866909237, "current_ratio": 1.3669295563511852, "debt_to_equity_ratio": 0.7005490107401406, "profit_margin": 0.2810070139161236, "quarter": 1, "return_on_assets": 0.19273160732807568, "return_on_equity": 0.27478901553915536 }, { "asset_turnover_ratio": 0.6971236952117156, "current_ratio": 2.245520982585534, "debt_to_equity_ratio": 0.7116904115028962, "profit_margin": 0.28026191785727206, "quarter": 2, "return_on_assets": 0.19537722380378378, "return_on_equity": 0.2797655116322399 }, { "asset_turnover_ratio": 0.708571983818902, "current_ratio": 2.0247701122553905, "debt_to_equity_ratio": 0.7297849940817033, "profit_margin": 0.27046644260798774, "quarter": 3, "return_on_assets": 0.19164494379518304, "return_on_equity": 0.27819070579257815 }, { "asset_turnover_ratio": 0.7202082093451113, "current_ratio": 1.5284718930387415, "debt_to_equity_ratio": 0.7486054614736758, "profit_margin": 0.2608488859796706, "quarter": 4, "return_on_assets": 0.18786550908108565, "return_on_equity": 0.2765486940149002 } ], "income_statement": [ { "depreciation": 264510, "expenses": 4991515, "income_tax": 704630, "marketing_expense": 875730, "net_income": 2930878, "net_profit": 2226248, "operational_expense": 3009912, "product_revenue": 3103712, "quarter": 1, "rd_expense": 803342, "revenue": 7922393, "salaries_expense": 2300971, "service_revenue": 4818681 }, { "depreciation": 499154, "expenses": 5135237, "income_tax": 733842, "marketing_expense": 641066, "net_income": 3019228, "net_profit": 2285386, "operational_expense": 2826592, "product_revenue": 2856447, "quarter": 2, "rd_expense": 953387, "revenue": 8154465, "salaries_expense": 1628137, "service_revenue": 5298018 }, { "depreciation": 331612, "expenses": 5283097, "income_tax": 840124, "marketing_expense": 921218, "net_income": 3110240, "net_profit": 2270116, "operational_expense": 2874153, "product_revenue": 1862550, "quarter": 3, "rd_expense": 595730, "revenue": 8393337, "salaries_expense": 1753150, "service_revenue": 6530787 }, { "depreciation": 303024, "expenses": 5435215, "income_tax": 950463, "marketing_expense": 1056230, "net_income": 3203990, "net_profit": 2253527, "operational_expense": 3183425, "product_revenue": 2829691, "quarter": 4, "rd_expense": 573929, "revenue": 8639205, "salaries_expense": 2693443, "service_revenue": 5809514 } ], "market_conditions": { "gdp_growth": [ 0.002154702262681151, -0.0023640286910820906, 0.002051758706508677, -0.0024210643732507885 ], "inflation_rate": [ 0.026813120927441144, 0.029121616345215488, 0.02257513460447085, 0.03186997379279502 ], "interest_rate": [ 0.05340055373637394, 0.056888701713965664, 0.05915792947718958, 0.06098672607762603 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 148574, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 9478507, "net_revenue": 7685670, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9000 }, { "average_project_size": 69346, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 10092202, "net_revenue": 7960032, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 9321 }, { "average_project_size": 60760, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 9113015, "net_revenue": 8244189, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 9654 }, { "average_project_size": 114806, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 9750962, "net_revenue": 8538489, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 9998 } ], "balance_sheet": [ { "assets": 10701847, "current_assets": 3607212, "current_liabilities": 3174873, "equity": 6761639, "fixed_assets": 7094635, "liabilities": 5330099, "long_term_liabilities": 2155226, "quarter": 1 }, { "assets": 11053485, "current_assets": 5499907, "current_liabilities": 2813128, "equity": 7152259, "fixed_assets": 5553578, "liabilities": 5430112, "long_term_liabilities": 2616984, "quarter": 2 }, { "assets": 11416676, "current_assets": 4442458, "current_liabilities": 2646938, "equity": 7324157, "fixed_assets": 6974218, "liabilities": 5532002, "long_term_liabilities": 2885064, "quarter": 3 }, { "assets": 11791800, "current_assets": 4639025, "current_liabilities": 3115612, "equity": 7656523, "fixed_assets": 7152775, "liabilities": 5635803, "long_term_liabilities": 2520191, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63835, "financing_cash_flow": -10996, "investing_cash_flow": -124674, "net_cash_flow": 1734371, "operating_cash_flow": 1916237, "quarter": 1 }, { "change_in_working_capital": -69476, "financing_cash_flow": 55373, "investing_cash_flow": -279015, "net_cash_flow": 1601473, "operating_cash_flow": 1945642, "quarter": 2 }, { "change_in_working_capital": -4171, "financing_cash_flow": -139892, "investing_cash_flow": -353454, "net_cash_flow": 1565469, "operating_cash_flow": 1819669, "quarter": 3 }, { "change_in_working_capital": 14397, "financing_cash_flow": 49355, "investing_cash_flow": -405061, "net_cash_flow": 1520847, "operating_cash_flow": 1905010, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7181629488816277, "current_ratio": 1.136175210787959, "debt_to_equity_ratio": 0.7882850592881401, "profit_margin": 0.18084187845692049, "quarter": 1, "return_on_assets": 0.1298739367139149, "return_on_equity": 0.20555533946725046 }, { "asset_turnover_ratio": 0.7201377665053148, "current_ratio": 1.9550859399216816, "debt_to_equity_ratio": 0.7592163538820392, "profit_margin": 0.19207033338559443, "quarter": 2, "return_on_assets": 0.13831710089623317, "return_on_equity": 0.2137626727443735 }, { "asset_turnover_ratio": 0.7221181541807791, "current_ratio": 1.6783385179403523, "debt_to_equity_ratio": 0.7553090410268376, "profit_margin": 0.1746057738365775, "quarter": 3, "return_on_assets": 0.1260859991121759, "return_on_equity": 0.1965390692744571 }, { "asset_turnover_ratio": 0.724103953594871, "current_ratio": 1.4889610773100117, "debt_to_equity_ratio": 0.7360786351716047, "profit_margin": 0.1757367140720097, "quarter": 4, "return_on_assets": 0.12725164945131362, "return_on_equity": 0.1959800812979991 } ], "income_statement": [ { "depreciation": 526346, "expenses": 5839567, "income_tax": 456212, "marketing_expense": 778298, "net_income": 1846103, "net_profit": 1389891, "operational_expense": 2989033, "product_revenue": 2609583, "quarter": 1, "rd_expense": 651321, "revenue": 7685670, "salaries_expense": 2029980, "service_revenue": 5076087 }, { "depreciation": 416756, "expenses": 6024228, "income_tax": 406918, "marketing_expense": 657066, "net_income": 1935804, "net_profit": 1528886, "operational_expense": 3085777, "product_revenue": 2053323, "quarter": 2, "rd_expense": 977169, "revenue": 7960032, "salaries_expense": 1864460, "service_revenue": 5906709 }, { "depreciation": 380186, "expenses": 6214729, "income_tax": 589977, "marketing_expense": 792728, "net_income": 2029460, "net_profit": 1439483, "operational_expense": 3460492, "product_revenue": 2494334, "quarter": 3, "rd_expense": 840482, "revenue": 8244189, "salaries_expense": 2255733, "service_revenue": 5749855 }, { "depreciation": 404484, "expenses": 6411255, "income_tax": 626708, "marketing_expense": 759374, "net_income": 2127234, "net_profit": 1500526, "operational_expense": 4481512, "product_revenue": 2730424, "quarter": 4, "rd_expense": 1201505, "revenue": 8538489, "salaries_expense": 2538337, "service_revenue": 5808065 } ], "market_conditions": { "gdp_growth": [ -0.0043117787313479245, -0.004935516892660028, 0.0038401372854992583, -0.006171183394049994 ], "inflation_rate": [ 0.035176668927627386, 0.03911804027205945, 0.03734002697606723, 0.03807428438172206 ], "interest_rate": [ 0.042852066560464225, 0.0417634887132397, 0.04145904996463265, 0.042059375967885115 ], "year": 1995 }, "random_event": null, "year": 1995 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2003, "industry": "Advertising", "location": "Morganhaven", "name": "Bell, Lester and Bradford", "num_employees": 895, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.bell,lesterandbradford.com" }

[ { "advertising_kpis": [ { "average_project_size": 153223, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 59146006, "net_revenue": 48150165, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 53799 }, { "average_project_size": 138205, "billable_hours_per_employee": 132, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 58890776, "net_revenue": 48087402, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 53729 }, { "average_project_size": 117821, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 60433024, "net_revenue": 48024721, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 53659 }, { "average_project_size": 64094, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 55340799, "net_revenue": 47962122, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 53589 } ], "balance_sheet": [ { "assets": 52262151, "current_assets": 24648239, "current_liabilities": 10441920, "equity": 34969535, "fixed_assets": 27613912, "liabilities": 25813786, "long_term_liabilities": 15371866, "quarter": 1 }, { "assets": 53469915, "current_assets": 21613995, "current_liabilities": 14488423, "equity": 35926730, "fixed_assets": 31855920, "liabilities": 26231279, "long_term_liabilities": 11742856, "quarter": 2 }, { "assets": 54705590, "current_assets": 23351150, "current_liabilities": 14763689, "equity": 36377378, "fixed_assets": 31354440, "liabilities": 26655525, "long_term_liabilities": 11891836, "quarter": 3 }, { "assets": 55969821, "current_assets": 21761743, "current_liabilities": 15079834, "equity": 37150663, "fixed_assets": 34208078, "liabilities": 27086632, "long_term_liabilities": 12006798, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47092, "financing_cash_flow": 159346, "investing_cash_flow": -101118, "net_cash_flow": 10364874, "operating_cash_flow": 10535260, "quarter": 1 }, { "change_in_working_capital": -89686, "financing_cash_flow": -152266, "investing_cash_flow": -452344, "net_cash_flow": 10623767, "operating_cash_flow": 11013979, "quarter": 2 }, { "change_in_working_capital": -27383, "financing_cash_flow": 36084, "investing_cash_flow": -237947, "net_cash_flow": 11868173, "operating_cash_flow": 11984689, "quarter": 3 }, { "change_in_working_capital": 21754, "financing_cash_flow": -62597, "investing_cash_flow": -423900, "net_cash_flow": 10397431, "operating_cash_flow": 10795591, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9213200007783836, "current_ratio": 2.3605083164781955, "debt_to_equity_ratio": 0.7381792751891039, "profit_margin": 0.17697073312209832, "quarter": 1, "return_on_assets": 0.16304667597780276, "return_on_equity": 0.24367410089954014 }, { "asset_turnover_ratio": 0.8993356731537725, "current_ratio": 1.4918114276481298, "debt_to_equity_ratio": 0.7301326616700156, "profit_margin": 0.1806729754291987, "quarter": 2, "return_on_assets": 0.1624856519783134, "return_on_equity": 0.24182813186727542 }, { "asset_turnover_ratio": 0.8778759355305372, "current_ratio": 1.5816609249896825, "debt_to_equity_ratio": 0.7327500349255518, "profit_margin": 0.17339638474942937, "quarter": 3, "return_on_assets": 0.15222051347951826, "return_on_equity": 0.22891460181654655 }, { "asset_turnover_ratio": 0.8569282721129303, "current_ratio": 1.4431022914443223, "debt_to_equity_ratio": 0.7291022504766604, "profit_margin": 0.17237506714152473, "quarter": 4, "return_on_assets": 0.14771306844093712, "return_on_equity": 0.22253907016410449 } ], "income_statement": [ { "depreciation": 2014090, "expenses": 37008769, "income_tax": 2620226, "marketing_expense": 6683867, "net_income": 11141396, "net_profit": 8521170, "operational_expense": 25775153, "product_revenue": 10392144, "quarter": 1, "rd_expense": 4468211, "revenue": 48150165, "salaries_expense": 14853363, "service_revenue": 37758021 }, { "depreciation": 2325885, "expenses": 36993188, "income_tax": 2406120, "marketing_expense": 5397745, "net_income": 11094214, "net_profit": 8688094, "operational_expense": 21246982, "product_revenue": 10833804, "quarter": 2, "rd_expense": 6747243, "revenue": 48087402, "salaries_expense": 16544144, "service_revenue": 37253598 }, { "depreciation": 3657376, "expenses": 36977614, "income_tax": 2719794, "marketing_expense": 6973965, "net_income": 11047107, "net_profit": 8327313, "operational_expense": 25198969, "product_revenue": 11194592, "quarter": 3, "rd_expense": 6365443, "revenue": 48024721, "salaries_expense": 14949597, "service_revenue": 36830129 }, { "depreciation": 2528117, "expenses": 36962047, "income_tax": 2732601, "marketing_expense": 4490770, "net_income": 11000075, "net_profit": 8267474, "operational_expense": 25798305, "product_revenue": 11998687, "quarter": 4, "rd_expense": 4701609, "revenue": 47962122, "salaries_expense": 12836394, "service_revenue": 35963435 } ], "market_conditions": { "gdp_growth": [ 0.018560640993881133, 0.01077974855557361, 0.01387274916607547, 0.00628777764791019 ], "inflation_rate": [ 0.018318368937945473, 0.024215772353301676, 0.01644336692587463, 0.018666335128092765 ], "interest_rate": [ 0.026684180104155596, 0.023596483097201703, 0.027073417877716013, 0.02421097624049189 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 155984, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 26009538, "net_revenue": 21501992, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 24025 }, { "average_project_size": 165402, "billable_hours_per_employee": 133, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 24676716, "net_revenue": 21744462, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 24295 }, { "average_project_size": 195879, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 26522657, "net_revenue": 21989666, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24569 }, { "average_project_size": 145880, "billable_hours_per_employee": 108, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 25854995, "net_revenue": 22237636, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 24847 } ], "balance_sheet": [ { "assets": 22497079, "current_assets": 10365245, "current_liabilities": 5517223, "equity": 18139715, "fixed_assets": 12131834, "liabilities": 10137882, "long_term_liabilities": 4620659, "quarter": 1 }, { "assets": 23070532, "current_assets": 11160368, "current_liabilities": 5700153, "equity": 18715413, "fixed_assets": 11910164, "liabilities": 10310836, "long_term_liabilities": 4610683, "quarter": 2 }, { "assets": 23658603, "current_assets": 8595198, "current_liabilities": 4983271, "equity": 19789793, "fixed_assets": 15063405, "liabilities": 10486740, "long_term_liabilities": 5503469, "quarter": 3 }, { "assets": 24261664, "current_assets": 7911063, "current_liabilities": 4657656, "equity": 19624583, "fixed_assets": 16350601, "liabilities": 10665645, "long_term_liabilities": 6007989, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42346, "financing_cash_flow": -192939, "investing_cash_flow": -210185, "net_cash_flow": 6883120, "operating_cash_flow": 7082528, "quarter": 1 }, { "change_in_working_capital": 70426, "financing_cash_flow": 132090, "investing_cash_flow": -438275, "net_cash_flow": 6638685, "operating_cash_flow": 6878007, "quarter": 2 }, { "change_in_working_capital": -59285, "financing_cash_flow": 7874, "investing_cash_flow": -412813, "net_cash_flow": 7237090, "operating_cash_flow": 7887879, "quarter": 3 }, { "change_in_working_capital": 87178, "financing_cash_flow": -163785, "investing_cash_flow": -420994, "net_cash_flow": 6831509, "operating_cash_flow": 7213754, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9557681688364965, "current_ratio": 1.8787069146924096, "debt_to_equity_ratio": 0.5588776890926898, "profit_margin": 0.2688363943210471, "quarter": 1, "return_on_assets": 0.2569452683168335, "return_on_equity": 0.3186664178571714 }, { "asset_turnover_ratio": 0.9425210480625241, "current_ratio": 1.9579067439066986, "debt_to_equity_ratio": 0.55092751626694, "profit_margin": 0.2738958085051725, "quarter": 2, "return_on_assets": 0.25815256449222757, "return_on_equity": 0.31822525102705457 }, { "asset_turnover_ratio": 0.929457500089925, "current_ratio": 1.7248104708734484, "debt_to_equity_ratio": 0.5299065028118283, "profit_margin": 0.30095636741367515, "quarter": 3, "return_on_assets": 0.27972615289245945, "return_on_equity": 0.33441127959246464 }, { "asset_turnover_ratio": 0.9165750543738468, "current_ratio": 1.698507360784051, "debt_to_equity_ratio": 0.5434839048554561, "profit_margin": 0.27109734146201514, "quarter": 4, "return_on_assets": 0.2484810604911518, "return_on_equity": 0.3071945019162955 } ], "income_statement": [ { "depreciation": 1302010, "expenses": 13546868, "income_tax": 2174606, "marketing_expense": 2631852, "net_income": 7955124, "net_profit": 5780518, "operational_expense": 7259761, "product_revenue": 7003637, "quarter": 1, "rd_expense": 2370114, "revenue": 21501992, "salaries_expense": 5277419, "service_revenue": 14498355 }, { "depreciation": 922290, "expenses": 13585513, "income_tax": 2203232, "marketing_expense": 2523838, "net_income": 8158949, "net_profit": 5955717, "operational_expense": 7867718, "product_revenue": 7153535, "quarter": 2, "rd_expense": 1915158, "revenue": 21744462, "salaries_expense": 5039401, "service_revenue": 14590927 }, { "depreciation": 1269949, "expenses": 13624269, "income_tax": 1747467, "marketing_expense": 2713939, "net_income": 8365397, "net_profit": 6617930, "operational_expense": 8978078, "product_revenue": 8395439, "quarter": 3, "rd_expense": 1863190, "revenue": 21989666, "salaries_expense": 6638085, "service_revenue": 13594227 }, { "depreciation": 1185190, "expenses": 13663135, "income_tax": 2545937, "marketing_expense": 2623464, "net_income": 8574501, "net_profit": 6028564, "operational_expense": 8728288, "product_revenue": 8337920, "quarter": 4, "rd_expense": 1544522, "revenue": 22237636, "salaries_expense": 4504130, "service_revenue": 13899716 } ], "market_conditions": { "gdp_growth": [ 0.027015956649280075, 0.024317125503362354, 0.02556440558241859, 0.025724373752644268 ], "inflation_rate": [ 0.018824699738676155, 0.014571092793751864, 0.018505639532879634, 0.02068914951440087 ], "interest_rate": [ 0.030650908978243657, 0.03798109695332643, 0.03870584917023322, 0.039954908751039 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 156800, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 43841527, "net_revenue": 36417957, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 40690 }, { "average_project_size": 142934, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 45537292, "net_revenue": 36464527, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 40742 }, { "average_project_size": 152731, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 45995662, "net_revenue": 36511158, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 40795 }, { "average_project_size": 140497, "billable_hours_per_employee": 147, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 46678841, "net_revenue": 36557848, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 40847 } ], "balance_sheet": [ { "assets": 37056399, "current_assets": 13693632, "current_liabilities": 8511781, "equity": 24340747, "fixed_assets": 23362767, "liabilities": 19118319, "long_term_liabilities": 10606538, "quarter": 1 }, { "assets": 37884714, "current_assets": 11881707, "current_liabilities": 8688075, "equity": 24295555, "fixed_assets": 26003007, "liabilities": 19474735, "long_term_liabilities": 10786660, "quarter": 2 }, { "assets": 38731544, "current_assets": 18838333, "current_liabilities": 9465650, "equity": 24713986, "fixed_assets": 19893211, "liabilities": 19837797, "long_term_liabilities": 10372147, "quarter": 3 }, { "assets": 39597304, "current_assets": 16481870, "current_liabilities": 10139628, "equity": 24722067, "fixed_assets": 23115434, "liabilities": 20207627, "long_term_liabilities": 10067999, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74107, "financing_cash_flow": 128325, "investing_cash_flow": -348386, "net_cash_flow": 7828849, "operating_cash_flow": 8058325, "quarter": 1 }, { "change_in_working_capital": 38777, "financing_cash_flow": 111524, "investing_cash_flow": -255533, "net_cash_flow": 7187107, "operating_cash_flow": 7408752, "quarter": 2 }, { "change_in_working_capital": -84131, "financing_cash_flow": 12012, "investing_cash_flow": -273822, "net_cash_flow": 7087350, "operating_cash_flow": 7342526, "quarter": 3 }, { "change_in_working_capital": -70025, "financing_cash_flow": -77636, "investing_cash_flow": -259128, "net_cash_flow": 7900220, "operating_cash_flow": 8155142, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9827710728179497, "current_ratio": 1.6087857523589952, "debt_to_equity_ratio": 0.7854450399570728, "profit_margin": 0.17581071337966597, "quarter": 1, "return_on_assets": 0.1727816834010234, "return_on_equity": 0.26304315968610165 }, { "asset_turnover_ratio": 0.9625129280374137, "current_ratio": 1.3675879869821566, "debt_to_equity_ratio": 0.8015760496107209, "profit_margin": 0.1614055215908875, "quarter": 2, "return_on_assets": 0.1553549011878511, "return_on_equity": 0.2422490863040585 }, { "asset_turnover_ratio": 0.94267241192347, "current_ratio": 1.9901784874784088, "debt_to_equity_ratio": 0.8026951621644521, "profit_margin": 0.15940987136042084, "quarter": 3, "return_on_assets": 0.15027128791973798, "return_on_equity": 0.23550385599473916 }, { "asset_turnover_ratio": 0.9232408347800648, "current_ratio": 1.6254905998523812, "debt_to_equity_ratio": 0.8173922916720515, "profit_margin": 0.14586170389460562, "quarter": 4, "return_on_assets": 0.1346654812660983, "return_on_equity": 0.21569353403985192 } ], "income_statement": [ { "depreciation": 1655658, "expenses": 28401413, "income_tax": 1613877, "marketing_expense": 4040123, "net_income": 8016544, "net_profit": 6402667, "operational_expense": 17978724, "product_revenue": 10024087, "quarter": 1, "rd_expense": 4624809, "revenue": 36417957, "salaries_expense": 10631243, "service_revenue": 26393870 }, { "depreciation": 1523176, "expenses": 28641010, "income_tax": 1937941, "marketing_expense": 3147299, "net_income": 7823517, "net_profit": 5885576, "operational_expense": 16000526, "product_revenue": 9592275, "quarter": 2, "rd_expense": 4149181, "revenue": 36464527, "salaries_expense": 9181814, "service_revenue": 26872252 }, { "depreciation": 1522287, "expenses": 28882628, "income_tax": 1808291, "marketing_expense": 4815937, "net_income": 7628530, "net_profit": 5820239, "operational_expense": 15967334, "product_revenue": 14432744, "quarter": 3, "rd_expense": 3687586, "revenue": 36511158, "salaries_expense": 11373254, "service_revenue": 22078414 }, { "depreciation": 2822752, "expenses": 29126285, "income_tax": 2099173, "marketing_expense": 3853475, "net_income": 7431563, "net_profit": 5332390, "operational_expense": 17484559, "product_revenue": 9561207, "quarter": 4, "rd_expense": 5584271, "revenue": 36557848, "salaries_expense": 10794324, "service_revenue": 26996641 } ], "market_conditions": { "gdp_growth": [ 0.031407754098943474, 0.024223123955324628, 0.02007802805258469, 0.024676270187532504 ], "inflation_rate": [ 0.01571069491647869, 0.007048538332304478, 0.013194958019178995, 0.010336678829133774 ], "interest_rate": [ 0.02448850887142519, 0.02820640188636657, 0.027905694432562217, 0.02388692694299871 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 157625, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 53535405, "net_revenue": 44969330, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 50245 }, { "average_project_size": 157024, "billable_hours_per_employee": 94, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 57033235, "net_revenue": 44754795, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 50005 }, { "average_project_size": 142644, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 56408833, "net_revenue": 44541283, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 49767 }, { "average_project_size": 56608, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 49573189, "net_revenue": 44328791, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 49529 } ], "balance_sheet": [ { "assets": 58494693, "current_assets": 19801144, "current_liabilities": 14869154, "equity": 39904917, "fixed_assets": 38693549, "liabilities": 29768508, "long_term_liabilities": 14899354, "quarter": 1 }, { "assets": 60456820, "current_assets": 20960620, "current_liabilities": 15879621, "equity": 42299708, "fixed_assets": 39496200, "liabilities": 30095240, "long_term_liabilities": 14215619, "quarter": 2 }, { "assets": 62484764, "current_assets": 30317336, "current_liabilities": 16604559, "equity": 43521692, "fixed_assets": 32167428, "liabilities": 30425557, "long_term_liabilities": 13820998, "quarter": 3 }, { "assets": 64580733, "current_assets": 20132845, "current_liabilities": 17172941, "equity": 44582882, "fixed_assets": 44447888, "liabilities": 30759500, "long_term_liabilities": 13586559, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22091, "financing_cash_flow": -102552, "investing_cash_flow": -451901, "net_cash_flow": 12779148, "operating_cash_flow": 13106534, "quarter": 1 }, { "change_in_working_capital": 73380, "financing_cash_flow": 148879, "investing_cash_flow": -481857, "net_cash_flow": 14350455, "operating_cash_flow": 14891109, "quarter": 2 }, { "change_in_working_capital": -21107, "financing_cash_flow": -90089, "investing_cash_flow": -116080, "net_cash_flow": 13037032, "operating_cash_flow": 13057251, "quarter": 3 }, { "change_in_working_capital": 26547, "financing_cash_flow": -165848, "investing_cash_flow": -181255, "net_cash_flow": 11915612, "operating_cash_flow": 12388486, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7687762375297875, "current_ratio": 1.331692710963919, "debt_to_equity_ratio": 0.7459859645867701, "profit_margin": 0.24858569162582586, "quarter": 1, "return_on_assets": 0.19110677271184243, "return_on_equity": 0.2801342000034733 }, { "asset_turnover_ratio": 0.7402770274718385, "current_ratio": 1.319969790210988, "debt_to_equity_ratio": 0.7114763061721372, "profit_margin": 0.2667452280811475, "quarter": 2, "return_on_assets": 0.19746536453620947, "return_on_equity": 0.28222719646197086 }, { "asset_turnover_ratio": 0.712834299894291, "current_ratio": 1.8258440949862023, "debt_to_equity_ratio": 0.699089479333662, "profit_margin": 0.25734519142612033, "quarter": 3, "return_on_assets": 0.1834444793614008, "return_on_equity": 0.26337406643105693 }, { "asset_turnover_ratio": 0.6864089170372222, "current_ratio": 1.1723585960028629, "debt_to_equity_ratio": 0.6899396947913775, "profit_margin": 0.24276883617240994, "quarter": 4, "return_on_assets": 0.16663869392749073, "return_on_equity": 0.2413852249390248 } ], "income_statement": [ { "depreciation": 1927802, "expenses": 29535074, "income_tax": 4255524, "marketing_expense": 5129353, "net_income": 15434256, "net_profit": 11178732, "operational_expense": 16603086, "product_revenue": 16253309, "quarter": 1, "rd_expense": 4370708, "revenue": 44969330, "salaries_expense": 12096026, "service_revenue": 28716021 }, { "depreciation": 2952981, "expenses": 29653040, "income_tax": 3163627, "marketing_expense": 3163986, "net_income": 15101755, "net_profit": 11938128, "operational_expense": 17462721, "product_revenue": 9734008, "quarter": 2, "rd_expense": 4818602, "revenue": 44754795, "salaries_expense": 12963707, "service_revenue": 35020787 }, { "depreciation": 1594766, "expenses": 29771478, "income_tax": 3307320, "marketing_expense": 3210728, "net_income": 14769805, "net_profit": 11462485, "operational_expense": 19243100, "product_revenue": 15301105, "quarter": 3, "rd_expense": 5511899, "revenue": 44541283, "salaries_expense": 13270146, "service_revenue": 29240178 }, { "depreciation": 1626837, "expenses": 29890390, "income_tax": 3676752, "marketing_expense": 5021383, "net_income": 14438401, "net_profit": 10761649, "operational_expense": 17959006, "product_revenue": 15898039, "quarter": 4, "rd_expense": 3440651, "revenue": 44328791, "salaries_expense": 14428437, "service_revenue": 28430752 } ], "market_conditions": { "gdp_growth": [ 0.01799775493246267, 0.019945258098786754, 0.003780285032239721, 0.01354880121083629 ], "inflation_rate": [ 0.011490506809555169, 0.013775820628872908, 0.013585615443646573, 0.017221838424853413 ], "interest_rate": [ 0.021261808036995428, 0.020260590708019423, 0.020170965353756398, 0.020969478434153293 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 68099, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 35890329, "net_revenue": 29734119, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 33222 }, { "average_project_size": 89466, "billable_hours_per_employee": 127, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 38215050, "net_revenue": 30076846, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 33605 }, { "average_project_size": 148216, "billable_hours_per_employee": 145, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 33995023, "net_revenue": 30423523, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 33993 }, { "average_project_size": 74845, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 39730624, "net_revenue": 30774197, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 34385 } ], "balance_sheet": [ { "assets": 32380766, "current_assets": 16029897, "current_liabilities": 7754914, "equity": 24371335, "fixed_assets": 16350869, "liabilities": 15669843, "long_term_liabilities": 7914929, "quarter": 1 }, { "assets": 32953535, "current_assets": 15860606, "current_liabilities": 8304492, "equity": 25575046, "fixed_assets": 17092929, "liabilities": 16013929, "long_term_liabilities": 7709437, "quarter": 2 }, { "assets": 33536435, "current_assets": 14386483, "current_liabilities": 7580199, "equity": 25954869, "fixed_assets": 19149952, "liabilities": 16365570, "long_term_liabilities": 8785371, "quarter": 3 }, { "assets": 34129646, "current_assets": 15850512, "current_liabilities": 9515747, "equity": 26476007, "fixed_assets": 18279134, "liabilities": 16724933, "long_term_liabilities": 7209186, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73346, "financing_cash_flow": 78319, "investing_cash_flow": -312694, "net_cash_flow": 8572978, "operating_cash_flow": 8801533, "quarter": 1 }, { "change_in_working_capital": -74733, "financing_cash_flow": 142107, "investing_cash_flow": -219095, "net_cash_flow": 10027335, "operating_cash_flow": 10291602, "quarter": 2 }, { "change_in_working_capital": -98304, "financing_cash_flow": -34263, "investing_cash_flow": -478095, "net_cash_flow": 9954282, "operating_cash_flow": 10416637, "quarter": 3 }, { "change_in_working_capital": 97931, "financing_cash_flow": 177473, "investing_cash_flow": -468138, "net_cash_flow": 9584114, "operating_cash_flow": 10067006, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.918264842777345, "current_ratio": 2.0670631550523964, "debt_to_equity_ratio": 0.6429620289573796, "profit_margin": 0.2576303673231415, "quarter": 1, "return_on_assets": 0.23657290874465417, "return_on_equity": 0.3143205737396002 }, { "asset_turnover_ratio": 0.9127046916210962, "current_ratio": 1.909882747794808, "debt_to_equity_ratio": 0.626154455401566, "profit_margin": 0.287112551628585, "quarter": 2, "return_on_assets": 0.26204897289471374, "return_on_equity": 0.3376510055934992 }, { "asset_turnover_ratio": 0.9071782078208372, "current_ratio": 1.8979030761593463, "debt_to_equity_ratio": 0.6305394953062564, "profit_margin": 0.28872409023767565, "quarter": 3, "return_on_assets": 0.2619242027365163, "return_on_equity": 0.33843376362254035 }, { "asset_turnover_ratio": 0.9016852093924443, "current_ratio": 1.6657138950835915, "debt_to_equity_ratio": 0.631701487312645, "profit_margin": 0.2947694784692514, "quarter": 4, "return_on_assets": 0.26578927891604853, "return_on_equity": 0.34262319087617704 } ], "income_statement": [ { "depreciation": 1141121, "expenses": 18843343, "income_tax": 3230364, "marketing_expense": 2930379, "net_income": 10890776, "net_profit": 7660412, "operational_expense": 12465245, "product_revenue": 7848243, "quarter": 1, "rd_expense": 3078455, "revenue": 29734119, "salaries_expense": 7432548, "service_revenue": 21885876 }, { "depreciation": 1656162, "expenses": 19038497, "income_tax": 2402909, "marketing_expense": 3605503, "net_income": 11038349, "net_profit": 8635440, "operational_expense": 11351673, "product_revenue": 11223262, "quarter": 2, "rd_expense": 2107093, "revenue": 30076846, "salaries_expense": 7433630, "service_revenue": 18853584 }, { "depreciation": 1632633, "expenses": 19235672, "income_tax": 2403847, "marketing_expense": 2575012, "net_income": 11187851, "net_profit": 8784004, "operational_expense": 13252940, "product_revenue": 6240684, "quarter": 3, "rd_expense": 2268027, "revenue": 30423523, "salaries_expense": 9093558, "service_revenue": 24182839 }, { "depreciation": 995712, "expenses": 19434889, "income_tax": 2268014, "marketing_expense": 3471801, "net_income": 11339308, "net_profit": 9071294, "operational_expense": 13127961, "product_revenue": 8891564, "quarter": 4, "rd_expense": 3366162, "revenue": 30774197, "salaries_expense": 9135254, "service_revenue": 21882633 } ], "market_conditions": { "gdp_growth": [ 0.014145858917957315, 0.023580653904534454, 0.009819052594105692, 0.019505756427041096 ], "inflation_rate": [ 0.014477900343540448, 0.018734063551408664, 0.01811431219185411, 0.014281631420227148 ], "interest_rate": [ 0.031417210784509084, 0.02842911465864099, 0.029349374070035447, 0.03147437613628916 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 181826, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 108979587, "net_revenue": 83874663, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 93715 }, { "average_project_size": 168667, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 98689477, "net_revenue": 83834911, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 93670 }, { "average_project_size": 170267, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 93957161, "net_revenue": 83795178, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 93626 }, { "average_project_size": 118024, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 103371815, "net_revenue": 83755464, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 93582 } ], "balance_sheet": [ { "assets": 105478774, "current_assets": 49633899, "current_liabilities": 22567698, "equity": 71516001, "fixed_assets": 55844875, "liabilities": 51402257, "long_term_liabilities": 28834559, "quarter": 1 }, { "assets": 108331836, "current_assets": 50171008, "current_liabilities": 31075828, "equity": 74115944, "fixed_assets": 58160828, "liabilities": 51920369, "long_term_liabilities": 20844541, "quarter": 2 }, { "assets": 111262069, "current_assets": 54685187, "current_liabilities": 26471625, "equity": 74781338, "fixed_assets": 56576882, "liabilities": 52443704, "long_term_liabilities": 25972079, "quarter": 3 }, { "assets": 114271560, "current_assets": 55175142, "current_liabilities": 27716814, "equity": 77540235, "fixed_assets": 59096418, "liabilities": 52972314, "long_term_liabilities": 25255500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2664, "financing_cash_flow": 37020, "investing_cash_flow": -371687, "net_cash_flow": 23306406, "operating_cash_flow": 23599726, "quarter": 1 }, { "change_in_working_capital": 42335, "financing_cash_flow": 20149, "investing_cash_flow": -183198, "net_cash_flow": 21529912, "operating_cash_flow": 21933549, "quarter": 2 }, { "change_in_working_capital": 3304, "financing_cash_flow": -99707, "investing_cash_flow": -160442, "net_cash_flow": 20932436, "operating_cash_flow": 21086134, "quarter": 3 }, { "change_in_working_capital": -69673, "financing_cash_flow": -51524, "investing_cash_flow": -358569, "net_cash_flow": 20436495, "operating_cash_flow": 21024805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7951804881615329, "current_ratio": 2.199333711395819, "debt_to_equity_ratio": 0.718751835690589, "profit_margin": 0.20792314837676307, "quarter": 1, "return_on_assets": 0.16533643062631728, "return_on_equity": 0.24385429492904673 }, { "asset_turnover_ratio": 0.7738714130165762, "current_ratio": 1.6144705138669193, "debt_to_equity_ratio": 0.7005290116793224, "profit_margin": 0.21118263010978802, "quarter": 2, "return_on_assets": 0.16342820036761863, "return_on_equity": 0.23887541660401707 }, { "asset_turnover_ratio": 0.7531333791752516, "current_ratio": 2.0658039315682357, "debt_to_equity_ratio": 0.7012940046619652, "profit_margin": 0.19049989964816352, "quarter": 3, "return_on_assets": 0.1434718331545677, "return_on_equity": 0.21346198700001864 }, { "asset_turnover_ratio": 0.7329510859920001, "current_ratio": 1.9906740363448698, "debt_to_equity_ratio": 0.6831590592935397, "profit_margin": 0.19390960570644084, "quarter": 4, "return_on_assets": 0.14212625608681637, "return_on_equity": 0.20945240880428076 } ], "income_statement": [ { "depreciation": 6160242, "expenses": 61830172, "income_tax": 4605007, "marketing_expense": 7395130, "net_income": 22044491, "net_profit": 17439484, "operational_expense": 31980244, "product_revenue": 33184102, "quarter": 1, "rd_expense": 10865376, "revenue": 83874663, "salaries_expense": 20995997, "service_revenue": 50690561 }, { "depreciation": 4229072, "expenses": 61681223, "income_tax": 4449211, "marketing_expense": 10682717, "net_income": 22153688, "net_profit": 17704477, "operational_expense": 43151174, "product_revenue": 25398009, "quarter": 2, "rd_expense": 10181280, "revenue": 83834911, "salaries_expense": 20637204, "service_revenue": 58436902 }, { "depreciation": 5123161, "expenses": 61532634, "income_tax": 6299571, "marketing_expense": 11115047, "net_income": 22262544, "net_profit": 15962973, "operational_expense": 33571103, "product_revenue": 27303667, "quarter": 3, "rd_expense": 8443627, "revenue": 83795178, "salaries_expense": 26707711, "service_revenue": 56491511 }, { "depreciation": 4783816, "expenses": 61384402, "income_tax": 6130073, "marketing_expense": 11041511, "net_income": 22371062, "net_profit": 16240989, "operational_expense": 36394488, "product_revenue": 27918257, "quarter": 4, "rd_expense": 12184834, "revenue": 83755464, "salaries_expense": 26131068, "service_revenue": 55837207 } ], "market_conditions": { "gdp_growth": [ 0.012142286949980865, 0.014117450811939457, 0.020278657707253924, 0.0193431381822289 ], "inflation_rate": [ 0.01641592526851334, 0.016472685939919976, 0.014651821021081365, 0.010150935204175674 ], "interest_rate": [ 0.036698242678766486, 0.032833788883144865, 0.03582159901311574, 0.03522521217254718 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 184709, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 61242526, "net_revenue": 49503954, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 55312 }, { "average_project_size": 96931, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 60215579, "net_revenue": 48773765, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 54496 }, { "average_project_size": 166756, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 56019593, "net_revenue": 48054346, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 53692 }, { "average_project_size": 117294, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 52191442, "net_revenue": 47345539, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 52900 } ], "balance_sheet": [ { "assets": 72469948, "current_assets": 28193984, "current_liabilities": 15858096, "equity": 51183791, "fixed_assets": 44275964, "liabilities": 29223190, "long_term_liabilities": 13365094, "quarter": 1 }, { "assets": 74733964, "current_assets": 25248835, "current_liabilities": 17515170, "equity": 52850482, "fixed_assets": 49485129, "liabilities": 29584277, "long_term_liabilities": 12069107, "quarter": 2 }, { "assets": 77068710, "current_assets": 36064066, "current_liabilities": 16877337, "equity": 55184219, "fixed_assets": 41004644, "liabilities": 29949826, "long_term_liabilities": 13072489, "quarter": 3 }, { "assets": 79476395, "current_assets": 32126631, "current_liabilities": 17626483, "equity": 57064744, "fixed_assets": 47349764, "liabilities": 30319892, "long_term_liabilities": 12693409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51063, "financing_cash_flow": 192942, "investing_cash_flow": -307221, "net_cash_flow": 9551561, "operating_cash_flow": 10024165, "quarter": 1 }, { "change_in_working_capital": -21983, "financing_cash_flow": 146602, "investing_cash_flow": -160980, "net_cash_flow": 10284113, "operating_cash_flow": 10381775, "quarter": 2 }, { "change_in_working_capital": -97118, "financing_cash_flow": -4334, "investing_cash_flow": -142233, "net_cash_flow": 11505352, "operating_cash_flow": 11651469, "quarter": 3 }, { "change_in_working_capital": 58921, "financing_cash_flow": -17941, "investing_cash_flow": -416616, "net_cash_flow": 9631127, "operating_cash_flow": 9877120, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830963091073282, "current_ratio": 1.7778921252589213, "debt_to_equity_ratio": 0.570946180989212, "profit_margin": 0.160331293940682, "quarter": 1, "return_on_assets": 0.109521715125282, "return_on_equity": 0.15506926792507417 }, { "asset_turnover_ratio": 0.6526318475492615, "current_ratio": 1.4415409613495045, "debt_to_equity_ratio": 0.5597730783231079, "profit_margin": 0.1578880572373283, "quarter": 2, "return_on_assets": 0.10304277450076113, "return_on_equity": 0.1457090779228844 }, { "asset_turnover_ratio": 0.6235260198334707, "current_ratio": 2.1368339092832005, "debt_to_equity_ratio": 0.5427244698343924, "profit_margin": 0.16783778516099251, "quarter": 3, "return_on_assets": 0.1046512261590988, "return_on_equity": 0.14615292462506355 }, { "asset_turnover_ratio": 0.5957182506831117, "current_ratio": 1.8226342146643775, "debt_to_equity_ratio": 0.531324419855454, "profit_margin": 0.16703244206386583, "quarter": 4, "return_on_assets": 0.09950427419361434, "return_on_equity": 0.13858365858961882 } ], "income_statement": [ { "depreciation": 2087132, "expenses": 38245749, "income_tax": 3321172, "marketing_expense": 5508410, "net_income": 11258205, "net_profit": 7937033, "operational_expense": 22434649, "product_revenue": 18044802, "quarter": 1, "rd_expense": 4945985, "revenue": 49503954, "salaries_expense": 12838370, "service_revenue": 31459152 }, { "depreciation": 2680980, "expenses": 37869653, "income_tax": 3203317, "marketing_expense": 4361347, "net_income": 10904112, "net_profit": 7700795, "operational_expense": 23955038, "product_revenue": 11957322, "quarter": 2, "rd_expense": 4724907, "revenue": 48773765, "salaries_expense": 13005556, "service_revenue": 36816443 }, { "depreciation": 3586134, "expenses": 37497255, "income_tax": 2491756, "marketing_expense": 4324972, "net_income": 10557091, "net_profit": 8065335, "operational_expense": 25137744, "product_revenue": 13632344, "quarter": 3, "rd_expense": 6120598, "revenue": 48054346, "salaries_expense": 16189307, "service_revenue": 34422002 }, { "depreciation": 1968879, "expenses": 37128520, "income_tax": 2308778, "marketing_expense": 6741060, "net_income": 10217019, "net_profit": 7908241, "operational_expense": 22321402, "product_revenue": 9980376, "quarter": 4, "rd_expense": 4933155, "revenue": 47345539, "salaries_expense": 12179942, "service_revenue": 37365163 } ], "market_conditions": { "gdp_growth": [ 0.02201469175906614, 0.019537799916528674, 0.01710628054226202, 0.021270909452240288 ], "inflation_rate": [ 0.0117892103769037, 0.016109581570341668, 0.008697243108832839, 0.01572781954592534 ], "interest_rate": [ 0.0158182839935651, 0.02534230707224526, 0.02332747951942453, 0.02400874168653588 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 180952, "billable_hours_per_employee": 81, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 93858750, "net_revenue": 85225579, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 95224 }, { "average_project_size": 64334, "billable_hours_per_employee": 133, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 105020617, "net_revenue": 83391184, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 93175 }, { "average_project_size": 120614, "billable_hours_per_employee": 157, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 96718327, "net_revenue": 81596272, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 91169 }, { "average_project_size": 106339, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 88879773, "net_revenue": 79839995, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 89207 } ], "balance_sheet": [ { "assets": 92069248, "current_assets": 40133720, "current_liabilities": 26306498, "equity": 62035418, "fixed_assets": 51935528, "liabilities": 43964487, "long_term_liabilities": 17657989, "quarter": 1 }, { "assets": 95093625, "current_assets": 46673966, "current_liabilities": 25531551, "equity": 63979344, "fixed_assets": 48419659, "liabilities": 44559698, "long_term_liabilities": 19028147, "quarter": 2 }, { "assets": 98217349, "current_assets": 40440988, "current_liabilities": 18206840, "equity": 66519191, "fixed_assets": 57776361, "liabilities": 45162968, "long_term_liabilities": 26956128, "quarter": 3 }, { "assets": 101443683, "current_assets": 48354866, "current_liabilities": 26251294, "equity": 67830599, "fixed_assets": 53088817, "liabilities": 45774404, "long_term_liabilities": 19523110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24352, "financing_cash_flow": 15095, "investing_cash_flow": -400353, "net_cash_flow": 17034855, "operating_cash_flow": 17291852, "quarter": 1 }, { "change_in_working_capital": 99858, "financing_cash_flow": 35314, "investing_cash_flow": -118745, "net_cash_flow": 18023521, "operating_cash_flow": 18046430, "quarter": 2 }, { "change_in_working_capital": 27975, "financing_cash_flow": 74011, "investing_cash_flow": -464155, "net_cash_flow": 17555498, "operating_cash_flow": 17998077, "quarter": 3 }, { "change_in_working_capital": -51232, "financing_cash_flow": 161284, "investing_cash_flow": -435529, "net_cash_flow": 16791002, "operating_cash_flow": 17033418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9256682426688225, "current_ratio": 1.5256200198141159, "debt_to_equity_ratio": 0.70869977856843, "profit_margin": 0.16345629051109176, "quarter": 1, "return_on_assets": 0.15130629719056682, "return_on_equity": 0.22455973456969372 }, { "asset_turnover_ratio": 0.8769376916696572, "current_ratio": 1.828089723182113, "debt_to_equity_ratio": 0.6964700669641126, "profit_margin": 0.16123307470967194, "quarter": 2, "return_on_assets": 0.1413913603567011, "return_on_equity": 0.210152467333832 }, { "asset_turnover_ratio": 0.830772494175138, "current_ratio": 2.2211975279620186, "debt_to_equity_ratio": 0.6789464411856723, "profit_margin": 0.16501746550381616, "quarter": 3, "return_on_assets": 0.13709197139906515, "return_on_equity": 0.20241993021232024 }, { "asset_turnover_ratio": 0.7870376216525972, "current_ratio": 1.841999331537714, "debt_to_equity_ratio": 0.6748341408572848, "profit_margin": 0.15232115182371941, "quarter": 4, "return_on_assets": 0.11988247705872429, "return_on_equity": 0.1792895858106752 } ], "income_statement": [ { "depreciation": 3361195, "expenses": 66754430, "income_tax": 4540492, "marketing_expense": 11223911, "net_income": 18471149, "net_profit": 13930657, "operational_expense": 41321292, "product_revenue": 21030029, "quarter": 1, "rd_expense": 9524385, "revenue": 85225579, "salaries_expense": 21115602, "service_revenue": 64195550 }, { "depreciation": 4601013, "expenses": 65460862, "income_tax": 4484905, "marketing_expense": 10499584, "net_income": 17930322, "net_profit": 13445417, "operational_expense": 36124112, "product_revenue": 24793792, "quarter": 2, "rd_expense": 7854135, "revenue": 83391184, "salaries_expense": 22919449, "service_revenue": 58597392 }, { "depreciation": 4533267, "expenses": 64192361, "income_tax": 3939101, "marketing_expense": 10518066, "net_income": 17403911, "net_profit": 13464810, "operational_expense": 43014662, "product_revenue": 30295490, "quarter": 3, "rd_expense": 7483777, "revenue": 81596272, "salaries_expense": 27060755, "service_revenue": 51300782 }, { "depreciation": 4872098, "expenses": 62948442, "income_tax": 4730233, "marketing_expense": 11390614, "net_income": 16891553, "net_profit": 12161320, "operational_expense": 31666312, "product_revenue": 16976952, "quarter": 4, "rd_expense": 11367645, "revenue": 79839995, "salaries_expense": 25641160, "service_revenue": 62863043 } ], "market_conditions": { "gdp_growth": [ 0.026226222797321806, 0.013538305762203794, 0.0308122277058039, 0.021729400671416675 ], "inflation_rate": [ 0.014682290636000031, 0.021528338485238725, 0.014340241846514066, 0.015957307690778917 ], "interest_rate": [ 0.019180811323022257, 0.02271467665593313, 0.028083710390308148, 0.02876127192047966 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 186709, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 106505310, "net_revenue": 86298592, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 96423 }, { "average_project_size": 92693, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 96068204, "net_revenue": 86483463, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 96630 }, { "average_project_size": 85828, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 100766114, "net_revenue": 86668731, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 96837 }, { "average_project_size": 125796, "billable_hours_per_employee": 100, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 97057315, "net_revenue": 86854395, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 97044 } ], "balance_sheet": [ { "assets": 104365520, "current_assets": 34044704, "current_liabilities": 30015668, "equity": 72965552, "fixed_assets": 70320816, "liabilities": 57673536, "long_term_liabilities": 27657868, "quarter": 1 }, { "assets": 106113695, "current_assets": 51254504, "current_liabilities": 26785878, "equity": 72271939, "fixed_assets": 54859191, "liabilities": 58715580, "long_term_liabilities": 31929702, "quarter": 2 }, { "assets": 107891153, "current_assets": 49184228, "current_liabilities": 28487453, "equity": 75361743, "fixed_assets": 58706925, "liabilities": 59776453, "long_term_liabilities": 31289000, "quarter": 3 }, { "assets": 109698384, "current_assets": 52604154, "current_liabilities": 28762422, "equity": 75636487, "fixed_assets": 57094230, "liabilities": 60856493, "long_term_liabilities": 32094071, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86684, "financing_cash_flow": 105371, "investing_cash_flow": -421390, "net_cash_flow": 30116486, "operating_cash_flow": 30407606, "quarter": 1 }, { "change_in_working_capital": 34729, "financing_cash_flow": 150176, "investing_cash_flow": -112992, "net_cash_flow": 27204362, "operating_cash_flow": 27615906, "quarter": 2 }, { "change_in_working_capital": 22806, "financing_cash_flow": -28400, "investing_cash_flow": -431180, "net_cash_flow": 31041736, "operating_cash_flow": 31278911, "quarter": 3 }, { "change_in_working_capital": 44899, "financing_cash_flow": 65204, "investing_cash_flow": -115205, "net_cash_flow": 29385162, "operating_cash_flow": 29590600, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.826887960698131, "current_ratio": 1.134231095573152, "debt_to_equity_ratio": 0.7904214306499044, "profit_margin": 0.30444955579344796, "quarter": 1, "return_on_assets": 0.251745672325496, "return_on_equity": 0.3600818095640529 }, { "asset_turnover_ratio": 0.8150075539260037, "current_ratio": 1.913489787417086, "debt_to_equity_ratio": 0.812425691249269, "profit_margin": 0.287613644703381, "quarter": 2, "return_on_assets": 0.23440729304544528, "return_on_equity": 0.34416987207164873 }, { "asset_turnover_ratio": 0.8032978477855363, "current_ratio": 1.7265224799142276, "debt_to_equity_ratio": 0.7931936101849449, "profit_margin": 0.31438146936753925, "quarter": 3, "return_on_assets": 0.25254195772659876, "return_on_equity": 0.36155006393628664 }, { "asset_turnover_ratio": 0.7917563762835376, "current_ratio": 1.8289194839015992, "debt_to_equity_ratio": 0.8045917441935134, "profit_margin": 0.308500174343509, "quarter": 4, "return_on_assets": 0.2442569801210563, "return_on_equity": 0.35425489816839323 } ], "income_statement": [ { "depreciation": 4134038, "expenses": 51928040, "income_tax": 8096984, "marketing_expense": 5475100, "net_income": 34370552, "net_profit": 26273568, "operational_expense": 35439876, "product_revenue": 32983034, "quarter": 1, "rd_expense": 8145094, "revenue": 86298592, "salaries_expense": 21019027, "service_revenue": 53315558 }, { "depreciation": 2742082, "expenses": 51678801, "income_tax": 9930838, "marketing_expense": 9872857, "net_income": 34804662, "net_profit": 24873824, "operational_expense": 35929040, "product_revenue": 23367286, "quarter": 2, "rd_expense": 5791486, "revenue": 86483463, "salaries_expense": 21548366, "service_revenue": 63116177 }, { "depreciation": 4031868, "expenses": 51430759, "income_tax": 7990929, "marketing_expense": 6495190, "net_income": 35237972, "net_profit": 27247043, "operational_expense": 33050993, "product_revenue": 20888698, "quarter": 3, "rd_expense": 6325544, "revenue": 86668731, "salaries_expense": 21918409, "service_revenue": 65780033 }, { "depreciation": 2796004, "expenses": 51183907, "income_tax": 8875892, "marketing_expense": 6233062, "net_income": 35670488, "net_profit": 26794596, "operational_expense": 29240299, "product_revenue": 25342278, "quarter": 4, "rd_expense": 7033064, "revenue": 86854395, "salaries_expense": 15812510, "service_revenue": 61512117 } ], "market_conditions": { "gdp_growth": [ 0.022589341479508928, 0.022579137145167502, 0.02959379181518442, 0.016361749484985488 ], "inflation_rate": [ 0.019844501315428663, 0.022194209384493974, 0.02033686033965528, 0.020489703066685225 ], "interest_rate": [ 0.03173764746196766, 0.03729428380971032, 0.03373332842573966, 0.03406375054616066 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "North Anthony", "name": "Gibson and Sons", "num_employees": 352, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.gibsonandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 93721, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 22534082, "net_revenue": 19204694, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 54559 }, { "average_project_size": 87866, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 20809579, "net_revenue": 18855127, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 53566 }, { "average_project_size": 55044, "billable_hours_per_employee": 116, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 20818801, "net_revenue": 18511923, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 52591 }, { "average_project_size": 140106, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 22969004, "net_revenue": 18174966, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 51633 } ], "balance_sheet": [ { "assets": 21538087, "current_assets": 9790290, "current_liabilities": 5565215, "equity": 15809382, "fixed_assets": 11747797, "liabilities": 10696407, "long_term_liabilities": 5131192, "quarter": 1 }, { "assets": 21918086, "current_assets": 7469518, "current_liabilities": 5165598, "equity": 16529578, "fixed_assets": 14448568, "liabilities": 10778577, "long_term_liabilities": 5612979, "quarter": 2 }, { "assets": 22304790, "current_assets": 10664755, "current_liabilities": 4940630, "equity": 16642494, "fixed_assets": 11640035, "liabilities": 10861377, "long_term_liabilities": 5920747, "quarter": 3 }, { "assets": 22698316, "current_assets": 9754866, "current_liabilities": 5772009, "equity": 16661566, "fixed_assets": 12943450, "liabilities": 10944814, "long_term_liabilities": 5172805, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54216, "financing_cash_flow": -90573, "investing_cash_flow": -289332, "net_cash_flow": 6107123, "operating_cash_flow": 6144765, "quarter": 1 }, { "change_in_working_capital": 83889, "financing_cash_flow": 167073, "investing_cash_flow": -297481, "net_cash_flow": 5591444, "operating_cash_flow": 5994383, "quarter": 2 }, { "change_in_working_capital": -44751, "financing_cash_flow": -183542, "investing_cash_flow": -197379, "net_cash_flow": 5968956, "operating_cash_flow": 6121179, "quarter": 3 }, { "change_in_working_capital": 32839, "financing_cash_flow": 29982, "investing_cash_flow": -218904, "net_cash_flow": 5676953, "operating_cash_flow": 6010919, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8916620125083532, "current_ratio": 1.759193490278453, "debt_to_equity_ratio": 0.6765860297385439, "profit_margin": 0.25867123943760834, "quarter": 1, "return_on_assets": 0.23064731793496795, "return_on_equity": 0.31422493301762205 }, { "asset_turnover_ratio": 0.8602542667274871, "current_ratio": 1.446012252598828, "debt_to_equity_ratio": 0.652078171626644, "profit_margin": 0.2858675520986944, "quarter": 2, "return_on_assets": 0.2459187814118441, "return_on_equity": 0.32608630419965956 }, { "asset_turnover_ratio": 0.8299528038596193, "current_ratio": 2.1585820027000606, "debt_to_equity_ratio": 0.6526291672389968, "profit_margin": 0.2808504011171611, "quarter": 3, "return_on_assets": 0.23309257787228663, "return_on_equity": 0.31239794949002236 }, { "asset_turnover_ratio": 0.800718696488321, "current_ratio": 1.6900295893509523, "debt_to_equity_ratio": 0.6568898745772156, "profit_margin": 0.2700452919691844, "quarter": 4, "return_on_assets": 0.2162303141783734, "return_on_equity": 0.2945739914243355 } ], "income_statement": [ { "depreciation": 1177063, "expenses": 12131001, "income_tax": 2105991, "marketing_expense": 2178755, "net_income": 7073693, "net_profit": 4967702, "operational_expense": 8295270, "product_revenue": 6043526, "quarter": 1, "rd_expense": 1704710, "revenue": 19204694, "salaries_expense": 4819396, "service_revenue": 13161168 }, { "depreciation": 604314, "expenses": 11924841, "income_tax": 1540217, "marketing_expense": 2283133, "net_income": 6930286, "net_profit": 5390069, "operational_expense": 7351546, "product_revenue": 5705257, "quarter": 2, "rd_expense": 1678228, "revenue": 18855127, "salaries_expense": 5099257, "service_revenue": 13149870 }, { "depreciation": 922098, "expenses": 11722186, "income_tax": 1590656, "marketing_expense": 1315430, "net_income": 6789737, "net_profit": 5199081, "operational_expense": 7316908, "product_revenue": 5702404, "quarter": 3, "rd_expense": 1668347, "revenue": 18511923, "salaries_expense": 5164886, "service_revenue": 12809519 }, { "depreciation": 1102855, "expenses": 11522974, "income_tax": 1743928, "marketing_expense": 2248266, "net_income": 6651992, "net_profit": 4908064, "operational_expense": 7782723, "product_revenue": 4540760, "quarter": 4, "rd_expense": 1366068, "revenue": 18174966, "salaries_expense": 3477287, "service_revenue": 13634206 } ], "market_conditions": { "gdp_growth": [ 0.024656136088058864, 0.028366187860237486, 0.029487365217127658, 0.023308214268730428 ], "inflation_rate": [ 0.015491937431461359, 0.014842772916542981, 0.019277629322638688, 0.019246399807549545 ], "interest_rate": [ 0.028052219458739272, 0.03381122154186686, 0.03360100696386077, 0.026087935714291983 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 94872, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 14410652, "net_revenue": 12819138, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 36418 }, { "average_project_size": 99017, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 15088240, "net_revenue": 12700574, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 36081 }, { "average_project_size": 189910, "billable_hours_per_employee": 120, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 15907252, "net_revenue": 12583107, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 35747 }, { "average_project_size": 130700, "billable_hours_per_employee": 111, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 14829701, "net_revenue": 12466727, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 35417 } ], "balance_sheet": [ { "assets": 19045415, "current_assets": 6933050, "current_liabilities": 5430999, "equity": 11659990, "fixed_assets": 12112365, "liabilities": 10083439, "long_term_liabilities": 4652440, "quarter": 1 }, { "assets": 19543300, "current_assets": 7534375, "current_liabilities": 5102881, "equity": 11703513, "fixed_assets": 12008925, "liabilities": 10307203, "long_term_liabilities": 5204322, "quarter": 2 }, { "assets": 20054201, "current_assets": 7925041, "current_liabilities": 5950368, "equity": 11882074, "fixed_assets": 12129160, "liabilities": 10535933, "long_term_liabilities": 4585565, "quarter": 3 }, { "assets": 20578458, "current_assets": 8019525, "current_liabilities": 5973310, "equity": 12122287, "fixed_assets": 12558933, "liabilities": 10769739, "long_term_liabilities": 4796429, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23682, "financing_cash_flow": 171334, "investing_cash_flow": -162559, "net_cash_flow": 3120699, "operating_cash_flow": 3215190, "quarter": 1 }, { "change_in_working_capital": 73460, "financing_cash_flow": 165102, "investing_cash_flow": -152105, "net_cash_flow": 2742127, "operating_cash_flow": 2995056, "quarter": 2 }, { "change_in_working_capital": -33681, "financing_cash_flow": 138029, "investing_cash_flow": -392134, "net_cash_flow": 3054838, "operating_cash_flow": 3213342, "quarter": 3 }, { "change_in_working_capital": -10743, "financing_cash_flow": -152081, "investing_cash_flow": -176477, "net_cash_flow": 2396439, "operating_cash_flow": 3029449, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6730826290737167, "current_ratio": 1.2765699275584474, "debt_to_equity_ratio": 0.8647896782072712, "profit_margin": 0.21046766171017114, "quarter": 1, "return_on_assets": 0.14166212707887962, "return_on_equity": 0.2313907644860759 }, { "asset_turnover_ratio": 0.6498684459635783, "current_ratio": 1.476494356815297, "debt_to_equity_ratio": 0.8806930876224942, "profit_margin": 0.19427594374868412, "quarter": 2, "return_on_assets": 0.1262538056520649, "return_on_equity": 0.21082695426578327 }, { "asset_turnover_ratio": 0.6274549158054216, "current_ratio": 1.3318572901709609, "debt_to_equity_ratio": 0.8867082463886355, "profit_margin": 0.18785551136138318, "quarter": 3, "return_on_assets": 0.11787086406484108, "return_on_equity": 0.19893883845530672 }, { "asset_turnover_ratio": 0.6058144395464422, "current_ratio": 1.3425596528557868, "debt_to_equity_ratio": 0.888424684220065, "profit_margin": 0.1855794227306012, "quarter": 4, "return_on_assets": 0.11242669397289146, "return_on_equity": 0.1908524356831347 } ], "income_statement": [ { "depreciation": 517176, "expenses": 9411871, "income_tax": 709253, "marketing_expense": 1434579, "net_income": 3407267, "net_profit": 2698014, "operational_expense": 4944765, "product_revenue": 3432808, "quarter": 1, "rd_expense": 1162474, "revenue": 12819138, "salaries_expense": 4611831, "service_revenue": 9386330 }, { "depreciation": 527640, "expenses": 9367203, "income_tax": 865955, "marketing_expense": 1419270, "net_income": 3333371, "net_profit": 2467416, "operational_expense": 5114243, "product_revenue": 4467249, "quarter": 2, "rd_expense": 1376426, "revenue": 12700574, "salaries_expense": 2859893, "service_revenue": 8233325 }, { "depreciation": 849536, "expenses": 9322747, "income_tax": 896554, "marketing_expense": 1051435, "net_income": 3260360, "net_profit": 2363806, "operational_expense": 4837505, "product_revenue": 2687994, "quarter": 3, "rd_expense": 1574031, "revenue": 12583107, "salaries_expense": 3742474, "service_revenue": 9895113 }, { "depreciation": 715881, "expenses": 9278503, "income_tax": 874656, "marketing_expense": 1226836, "net_income": 3188224, "net_profit": 2313568, "operational_expense": 5594259, "product_revenue": 4185952, "quarter": 4, "rd_expense": 1671999, "revenue": 12466727, "salaries_expense": 3649206, "service_revenue": 8280775 } ], "market_conditions": { "gdp_growth": [ 0.018856112462954013, 0.03529312323237724, 0.030805304869767933, 0.026725391290563227 ], "inflation_rate": [ 0.01303416561326096, 0.0074756012387521475, 0.010596574176526489, 0.009034199812694122 ], "interest_rate": [ 0.021579829274148338, 0.022071481962344788, 0.024869189916889644, 0.020402984441486128 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 119357, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 15470043, "net_revenue": 13400715, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 38070 }, { "average_project_size": 107442, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 16367657, "net_revenue": 13583483, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 38589 }, { "average_project_size": 173865, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 16514791, "net_revenue": 13768744, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 39116 }, { "average_project_size": 77228, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 16518208, "net_revenue": 13956531, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 39649 } ], "balance_sheet": [ { "assets": 17687062, "current_assets": 8480529, "current_liabilities": 3313018, "equity": 12499338, "fixed_assets": 9206533, "liabilities": 7411887, "long_term_liabilities": 4098869, "quarter": 1 }, { "assets": 18050778, "current_assets": 7529723, "current_liabilities": 4218058, "equity": 12863483, "fixed_assets": 10521055, "liabilities": 7576394, "long_term_liabilities": 3358336, "quarter": 2 }, { "assets": 18421974, "current_assets": 8561605, "current_liabilities": 3825374, "equity": 13128079, "fixed_assets": 9860369, "liabilities": 7744551, "long_term_liabilities": 3919177, "quarter": 3 }, { "assets": 18800803, "current_assets": 5869927, "current_liabilities": 4493707, "equity": 13277802, "fixed_assets": 12930876, "liabilities": 7916441, "long_term_liabilities": 3422734, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84451, "financing_cash_flow": -140232, "investing_cash_flow": -377191, "net_cash_flow": 3101438, "operating_cash_flow": 3229330, "quarter": 1 }, { "change_in_working_capital": -95004, "financing_cash_flow": 187137, "investing_cash_flow": -226598, "net_cash_flow": 2858827, "operating_cash_flow": 3144728, "quarter": 2 }, { "change_in_working_capital": 59276, "financing_cash_flow": 41956, "investing_cash_flow": -134361, "net_cash_flow": 2915125, "operating_cash_flow": 3061222, "quarter": 3 }, { "change_in_working_capital": 1366, "financing_cash_flow": 75274, "investing_cash_flow": -388807, "net_cash_flow": 2656967, "operating_cash_flow": 3098280, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7576563592076513, "current_ratio": 2.5597594096983474, "debt_to_equity_ratio": 0.5929823643460158, "profit_margin": 0.16597345738641558, "quarter": 1, "return_on_assets": 0.12575084544849788, "return_on_equity": 0.1779424638328846 }, { "asset_turnover_ratio": 0.7525150993491804, "current_ratio": 1.7851160415527714, "debt_to_equity_ratio": 0.5889846474706734, "profit_margin": 0.1758826510107901, "quarter": 2, "return_on_assets": 0.13235435059918194, "return_on_equity": 0.18572722488924656 }, { "asset_turnover_ratio": 0.7474087196084416, "current_ratio": 2.23810926722459, "debt_to_equity_ratio": 0.5899226383387851, "profit_margin": 0.1779868955367316, "quarter": 3, "return_on_assets": 0.13302895770019, "return_on_equity": 0.18667285594487967 }, { "asset_turnover_ratio": 0.742336962947806, "current_ratio": 1.3062549471961569, "debt_to_equity_ratio": 0.5962162261494787, "profit_margin": 0.17149247187571182, "quarter": 4, "return_on_assets": 0.12730520074062793, "return_on_equity": 0.18025875065767663 } ], "income_statement": [ { "depreciation": 1005167, "expenses": 10266973, "income_tax": 909579, "marketing_expense": 1171199, "net_income": 3133742, "net_profit": 2224163, "operational_expense": 5242976, "product_revenue": 3930123, "quarter": 1, "rd_expense": 1497230, "revenue": 13400715, "salaries_expense": 3579003, "service_revenue": 9470592 }, { "depreciation": 755629, "expenses": 10402106, "income_tax": 792278, "marketing_expense": 1830635, "net_income": 3181377, "net_profit": 2389099, "operational_expense": 6963142, "product_revenue": 4434560, "quarter": 2, "rd_expense": 1741676, "revenue": 13583483, "salaries_expense": 3124307, "service_revenue": 9148923 }, { "depreciation": 610566, "expenses": 10539017, "income_tax": 779071, "marketing_expense": 1577867, "net_income": 3229727, "net_profit": 2450656, "operational_expense": 6420304, "product_revenue": 3291979, "quarter": 3, "rd_expense": 1067835, "revenue": 13768744, "salaries_expense": 4528826, "service_revenue": 10476765 }, { "depreciation": 704840, "expenses": 10677731, "income_tax": 885360, "marketing_expense": 1490656, "net_income": 3278800, "net_profit": 2393440, "operational_expense": 7134753, "product_revenue": 5228658, "quarter": 4, "rd_expense": 1425755, "revenue": 13956531, "salaries_expense": 4883089, "service_revenue": 8727873 } ], "market_conditions": { "gdp_growth": [ 0.01476221046083181, 0.02574596687097204, 0.022315021099312552, 0.0152253876245018 ], "inflation_rate": [ 0.013559686153101467, 0.010519452902248956, 0.0065191116848228835, 0.008082309334754614 ], "interest_rate": [ 0.03322750165373009, 0.02928064944377649, 0.028878358887692173, 0.027751441817294997 ], "year": 1992 }, "random_event": { "description": "Gibson and Sons Award Nomination in 1992", "impact": -0.01, "type": "Award Nomination" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 63210, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 12959226, "net_revenue": 11706702, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 33258 }, { "average_project_size": 131700, "billable_hours_per_employee": 157, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 14078042, "net_revenue": 11375803, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 32318 }, { "average_project_size": 81165, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 12860206, "net_revenue": 11054257, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 31404 }, { "average_project_size": 173168, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 11944319, "net_revenue": 10741800, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 30516 } ], "balance_sheet": [ { "assets": 13230271, "current_assets": 6131661, "current_liabilities": 3757988, "equity": 8317856, "fixed_assets": 7098610, "liabilities": 6897466, "long_term_liabilities": 3139478, "quarter": 1 }, { "assets": 13415156, "current_assets": 6702608, "current_liabilities": 3941160, "equity": 8155377, "fixed_assets": 6712548, "liabilities": 7086847, "long_term_liabilities": 3145687, "quarter": 2 }, { "assets": 13602625, "current_assets": 4713957, "current_liabilities": 4052485, "equity": 7955591, "fixed_assets": 8888668, "liabilities": 7281427, "long_term_liabilities": 3228942, "quarter": 3 }, { "assets": 13792713, "current_assets": 4905653, "current_liabilities": 3868946, "equity": 7933535, "fixed_assets": 8887060, "liabilities": 7481350, "long_term_liabilities": 3612404, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52989, "financing_cash_flow": -116645, "investing_cash_flow": -131566, "net_cash_flow": 2622102, "operating_cash_flow": 2743845, "quarter": 1 }, { "change_in_working_capital": -95335, "financing_cash_flow": -66935, "investing_cash_flow": -443550, "net_cash_flow": 2397932, "operating_cash_flow": 2579845, "quarter": 2 }, { "change_in_working_capital": 75532, "financing_cash_flow": -2365, "investing_cash_flow": -433326, "net_cash_flow": 1932658, "operating_cash_flow": 2135379, "quarter": 3 }, { "change_in_working_capital": -24683, "financing_cash_flow": -177400, "investing_cash_flow": -263296, "net_cash_flow": 1678002, "operating_cash_flow": 2066248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8848421925748913, "current_ratio": 1.6316340020244875, "debt_to_equity_ratio": 0.8292360435189068, "profit_margin": 0.16956534812281032, "quarter": 1, "return_on_assets": 0.15003857441771223, "return_on_equity": 0.23864935868089085 }, { "asset_turnover_ratio": 0.8479814174356228, "current_ratio": 1.700668838616042, "debt_to_equity_ratio": 0.8689784665993981, "profit_margin": 0.16061002462859106, "quarter": 2, "return_on_assets": 0.13619431633892293, "return_on_equity": 0.22403231634785248 }, { "asset_turnover_ratio": 0.812656160116154, "current_ratio": 1.1632262673396694, "debt_to_equity_ratio": 0.9152590926305789, "profit_margin": 0.1478519089975925, "quarter": 3, "return_on_assets": 0.12015276463182657, "return_on_equity": 0.20543954559755523 }, { "asset_turnover_ratio": 0.7788025459530695, "current_ratio": 1.2679559239131277, "debt_to_equity_ratio": 0.9430033396209886, "profit_margin": 0.15101491370161427, "quarter": 4, "return_on_assets": 0.11761079926770027, "return_on_equity": 0.2044702645163852 } ], "income_statement": [ { "depreciation": 758794, "expenses": 9105392, "income_tax": 616259, "marketing_expense": 1784817, "net_income": 2601310, "net_profit": 1985051, "operational_expense": 4842080, "product_revenue": 4315453, "quarter": 1, "rd_expense": 1427404, "revenue": 11706702, "salaries_expense": 4514690, "service_revenue": 7391249 }, { "depreciation": 752777, "expenses": 8949856, "income_tax": 598879, "marketing_expense": 1379239, "net_income": 2425947, "net_profit": 1827068, "operational_expense": 4520451, "product_revenue": 4453079, "quarter": 2, "rd_expense": 905257, "revenue": 11375803, "salaries_expense": 2911439, "service_revenue": 6922724 }, { "depreciation": 500986, "expenses": 8796976, "income_tax": 622888, "marketing_expense": 1713683, "net_income": 2257281, "net_profit": 1634393, "operational_expense": 5366894, "product_revenue": 4303212, "quarter": 3, "rd_expense": 1298798, "revenue": 11054257, "salaries_expense": 3030251, "service_revenue": 6751045 }, { "depreciation": 444076, "expenses": 8646709, "income_tax": 472919, "marketing_expense": 1277633, "net_income": 2095091, "net_profit": 1622172, "operational_expense": 5776552, "product_revenue": 3787082, "quarter": 4, "rd_expense": 887037, "revenue": 10741800, "salaries_expense": 2973247, "service_revenue": 6954718 } ], "market_conditions": { "gdp_growth": [ 0.004454075640589641, 0.010166694145375924, 0.005855452251823532, 0.010348168366730078 ], "inflation_rate": [ 0.014167395302627384, 0.015318342149022696, 0.011153259243852338, 0.012928198744754156 ], "interest_rate": [ 0.025602170428210017, 0.02214780829627667, 0.026999174637558736, 0.024083522296973126 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 152295, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 14776128, "net_revenue": 12088455, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 34342 }, { "average_project_size": 100987, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 13366799, "net_revenue": 11873488, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 33732 }, { "average_project_size": 143362, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 15038679, "net_revenue": 11662344, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 33132 }, { "average_project_size": 114373, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 14382562, "net_revenue": 11454956, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 32542 } ], "balance_sheet": [ { "assets": 14082702, "current_assets": 5313368, "current_liabilities": 3024324, "equity": 9633407, "fixed_assets": 8769334, "liabilities": 6363424, "long_term_liabilities": 3339100, "quarter": 1 }, { "assets": 14376690, "current_assets": 4973427, "current_liabilities": 2731884, "equity": 10039986, "fixed_assets": 9403263, "liabilities": 6453228, "long_term_liabilities": 3721344, "quarter": 2 }, { "assets": 14676815, "current_assets": 4900223, "current_liabilities": 2989416, "equity": 10180544, "fixed_assets": 9776592, "liabilities": 6544298, "long_term_liabilities": 3554882, "quarter": 3 }, { "assets": 14983205, "current_assets": 6845728, "current_liabilities": 2841097, "equity": 10470380, "fixed_assets": 8137477, "liabilities": 6636654, "long_term_liabilities": 3795557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61397, "financing_cash_flow": -78684, "investing_cash_flow": -439559, "net_cash_flow": 2052822, "operating_cash_flow": 2523285, "quarter": 1 }, { "change_in_working_capital": 94526, "financing_cash_flow": 143947, "investing_cash_flow": -437286, "net_cash_flow": 2195956, "operating_cash_flow": 2793048, "quarter": 2 }, { "change_in_working_capital": 45473, "financing_cash_flow": 50380, "investing_cash_flow": -344393, "net_cash_flow": 2570654, "operating_cash_flow": 2713168, "quarter": 3 }, { "change_in_working_capital": -49810, "financing_cash_flow": -136952, "investing_cash_flow": -285910, "net_cash_flow": 2324988, "operating_cash_flow": 2700095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8583903145859367, "current_ratio": 1.756877900648211, "debt_to_equity_ratio": 0.6605579936568651, "profit_margin": 0.15834356003310596, "quarter": 1, "return_on_assets": 0.135920578309475, "return_on_equity": 0.1986969926631357 }, { "asset_turnover_ratio": 0.8258846786012636, "current_ratio": 1.8205117786846001, "debt_to_equity_ratio": 0.6427526890973753, "profit_margin": 0.17825629671752732, "quarter": 2, "return_on_assets": 0.1472191443232065, "return_on_equity": 0.21080945730402412 }, { "asset_turnover_ratio": 0.794610002238224, "current_ratio": 1.6391907315676373, "debt_to_equity_ratio": 0.6428239984032288, "profit_margin": 0.1756102375302941, "quarter": 3, "return_on_assets": 0.13954165123700205, "return_on_equity": 0.2011706840027409 }, { "asset_turnover_ratio": 0.7645197406028951, "current_ratio": 2.409536879592636, "debt_to_equity_ratio": 0.6338503473608408, "profit_margin": 0.18540699763491017, "quarter": 4, "return_on_assets": 0.14174730973780308, "return_on_equity": 0.20284163516510384 } ], "income_statement": [ { "depreciation": 609156, "expenses": 9359503, "income_tax": 814823, "marketing_expense": 1499662, "net_income": 2728952, "net_profit": 1914129, "operational_expense": 5838258, "product_revenue": 3672262, "quarter": 1, "rd_expense": 1682860, "revenue": 12088455, "salaries_expense": 3101668, "service_revenue": 8416193 }, { "depreciation": 676524, "expenses": 9159850, "income_tax": 597114, "marketing_expense": 1449057, "net_income": 2713638, "net_profit": 2116524, "operational_expense": 6356159, "product_revenue": 3863669, "quarter": 2, "rd_expense": 1251641, "revenue": 11873488, "salaries_expense": 3657389, "service_revenue": 8009819 }, { "depreciation": 665141, "expenses": 8964456, "income_tax": 649861, "marketing_expense": 1252714, "net_income": 2697888, "net_profit": 2048027, "operational_expense": 5995326, "product_revenue": 4222797, "quarter": 3, "rd_expense": 1524134, "revenue": 11662344, "salaries_expense": 4331721, "service_revenue": 7439547 }, { "depreciation": 576266, "expenses": 8773231, "income_tax": 557896, "marketing_expense": 1610443, "net_income": 2681725, "net_profit": 2123829, "operational_expense": 4721342, "product_revenue": 3681924, "quarter": 4, "rd_expense": 1368459, "revenue": 11454956, "salaries_expense": 2714837, "service_revenue": 7773032 } ], "market_conditions": { "gdp_growth": [ 0.028421348915282744, 0.024206935713607998, 0.021222178147492384, 0.018186542060267555 ], "inflation_rate": [ 0.01874629949705768, 0.011203061447443643, 0.015852670255069923, 0.01910268729994306 ], "interest_rate": [ 0.02109147676172636, 0.024365419709362526, 0.019516906137494013, 0.027169289031778912 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 55138, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 18610155, "net_revenue": 14949519, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 42470 }, { "average_project_size": 114445, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 17128388, "net_revenue": 14717366, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 41811 }, { "average_project_size": 135891, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 17142284, "net_revenue": 14488818, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 41161 }, { "average_project_size": 53786, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 18374759, "net_revenue": 14263820, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 40522 } ], "balance_sheet": [ { "assets": 19704608, "current_assets": 8150923, "current_liabilities": 4740640, "equity": 14441952, "fixed_assets": 11553685, "liabilities": 8646131, "long_term_liabilities": 3905491, "quarter": 1 }, { "assets": 20091654, "current_assets": 6078280, "current_liabilities": 4595976, "equity": 14609317, "fixed_assets": 14013374, "liabilities": 8713921, "long_term_liabilities": 4117945, "quarter": 2 }, { "assets": 20486302, "current_assets": 10210220, "current_liabilities": 4059291, "equity": 15086988, "fixed_assets": 10276082, "liabilities": 8782241, "long_term_liabilities": 4722950, "quarter": 3 }, { "assets": 20888701, "current_assets": 10203651, "current_liabilities": 3981044, "equity": 15044044, "fixed_assets": 10685050, "liabilities": 8851098, "long_term_liabilities": 4870054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60115, "financing_cash_flow": 190727, "investing_cash_flow": -178416, "net_cash_flow": 3950703, "operating_cash_flow": 3985976, "quarter": 1 }, { "change_in_working_capital": 55978, "financing_cash_flow": 39260, "investing_cash_flow": -495790, "net_cash_flow": 4017252, "operating_cash_flow": 4183439, "quarter": 2 }, { "change_in_working_capital": -96896, "financing_cash_flow": -67236, "investing_cash_flow": -225355, "net_cash_flow": 3587426, "operating_cash_flow": 4033119, "quarter": 3 }, { "change_in_working_capital": -3020, "financing_cash_flow": 42209, "investing_cash_flow": -240309, "net_cash_flow": 3424967, "operating_cash_flow": 3633621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.758681370367784, "current_ratio": 1.7193718569644605, "debt_to_equity_ratio": 0.5986816048135322, "profit_margin": 0.2263266798082266, "quarter": 1, "return_on_assets": 0.17170983558769604, "return_on_equity": 0.23428100301122728 }, { "asset_turnover_ratio": 0.7325114199159511, "current_ratio": 1.3225221367561537, "debt_to_equity_ratio": 0.5964632706648778, "profit_margin": 0.21957624754320848, "quarter": 2, "return_on_assets": 0.16084210886769204, "return_on_equity": 0.2212002107969866 }, { "asset_turnover_ratio": 0.7072441868717937, "current_ratio": 2.515271755584904, "debt_to_equity_ratio": 0.5821069785433647, "profit_margin": 0.23348536781951434, "quarter": 3, "return_on_assets": 0.16513116910997408, "return_on_equity": 0.22422812293613542 }, { "asset_turnover_ratio": 0.6828485888136366, "current_ratio": 2.5630590870133565, "debt_to_equity_ratio": 0.5883456602493319, "profit_margin": 0.21077390208233138, "quarter": 4, "return_on_assets": 0.1439266615956636, "return_on_equity": 0.19984260880917393 } ], "income_statement": [ { "depreciation": 602501, "expenses": 10369913, "income_tax": 1196131, "marketing_expense": 1249659, "net_income": 4579606, "net_profit": 3383475, "operational_expense": 5704794, "product_revenue": 4857377, "quarter": 1, "rd_expense": 2067744, "revenue": 14949519, "salaries_expense": 4854392, "service_revenue": 10092142 }, { "depreciation": 951855, "expenses": 10308170, "income_tax": 1177612, "marketing_expense": 1699542, "net_income": 4409196, "net_profit": 3231584, "operational_expense": 6184759, "product_revenue": 4792597, "quarter": 2, "rd_expense": 1915135, "revenue": 14717366, "salaries_expense": 4260501, "service_revenue": 9924769 }, { "depreciation": 650192, "expenses": 10246795, "income_tax": 859096, "marketing_expense": 1559002, "net_income": 4242023, "net_profit": 3382927, "operational_expense": 6092622, "product_revenue": 3300480, "quarter": 3, "rd_expense": 1203792, "revenue": 14488818, "salaries_expense": 4823090, "service_revenue": 11188338 }, { "depreciation": 627180, "expenses": 10185785, "income_tax": 1071594, "marketing_expense": 1957620, "net_income": 4078035, "net_profit": 3006441, "operational_expense": 6010499, "product_revenue": 3964456, "quarter": 4, "rd_expense": 2003470, "revenue": 14263820, "salaries_expense": 3365684, "service_revenue": 10299364 } ], "market_conditions": { "gdp_growth": [ 0.021004660035260577, 0.021445764083247817, 0.02722148243752577, 0.025032728975258618 ], "inflation_rate": [ 0.01277104034855733, 0.01928936529644285, 0.01978273539416727, 0.01373683558572561 ], "interest_rate": [ 0.03813755607094757, 0.03885661645737544, 0.03379093170495213, 0.04147583021509658 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 195144, "billable_hours_per_employee": 147, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 17434113, "net_revenue": 14614108, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 41517 }, { "average_project_size": 125853, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 17200144, "net_revenue": 14673732, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 41687 }, { "average_project_size": 170701, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 17395415, "net_revenue": 14733600, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 41857 }, { "average_project_size": 98639, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 17111107, "net_revenue": 14793712, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 42028 } ], "balance_sheet": [ { "assets": 17410887, "current_assets": 8622065, "current_liabilities": 3224630, "equity": 12401597, "fixed_assets": 8788822, "liabilities": 7639165, "long_term_liabilities": 4414535, "quarter": 1 }, { "assets": 18013610, "current_assets": 5772613, "current_liabilities": 4219243, "equity": 12920912, "fixed_assets": 12240997, "liabilities": 7739806, "long_term_liabilities": 3520563, "quarter": 2 }, { "assets": 18637197, "current_assets": 8126873, "current_liabilities": 3559302, "equity": 13439727, "fixed_assets": 10510324, "liabilities": 7841773, "long_term_liabilities": 4282471, "quarter": 3 }, { "assets": 19282372, "current_assets": 7753771, "current_liabilities": 4211659, "equity": 14103027, "fixed_assets": 11528601, "liabilities": 7945083, "long_term_liabilities": 3733424, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86321, "financing_cash_flow": -173015, "investing_cash_flow": -330562, "net_cash_flow": 2741343, "operating_cash_flow": 3212210, "quarter": 1 }, { "change_in_working_capital": -64054, "financing_cash_flow": 154141, "investing_cash_flow": -214314, "net_cash_flow": 3474855, "operating_cash_flow": 3683872, "quarter": 2 }, { "change_in_working_capital": -98073, "financing_cash_flow": 175917, "investing_cash_flow": -377770, "net_cash_flow": 3337258, "operating_cash_flow": 3478705, "quarter": 3 }, { "change_in_working_capital": 77307, "financing_cash_flow": -149838, "investing_cash_flow": -268275, "net_cash_flow": 3004792, "operating_cash_flow": 3638179, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8393660816935978, "current_ratio": 2.6738152904364223, "debt_to_equity_ratio": 0.6159823609814123, "profit_margin": 0.1799545343444841, "quarter": 1, "return_on_assets": 0.1510477323757256, "return_on_equity": 0.2120593823521277 }, { "asset_turnover_ratio": 0.8145914117159192, "current_ratio": 1.3681631989435072, "debt_to_equity_ratio": 0.5990139086157386, "profit_margin": 0.18039773385530006, "quarter": 2, "return_on_assets": 0.14695044469154156, "return_on_equity": 0.2048700587079302 }, { "asset_turnover_ratio": 0.7905480636385397, "current_ratio": 2.283277170636265, "debt_to_equity_ratio": 0.5834771048548828, "profit_margin": 0.1794743307813433, "quarter": 3, "return_on_assets": 0.14188308467201372, "return_on_equity": 0.19675273165890944 }, { "asset_turnover_ratio": 0.7672143240468549, "current_ratio": 1.8410253536670467, "debt_to_equity_ratio": 0.5633601211995127, "profit_margin": 0.18695361921335227, "quarter": 4, "return_on_assets": 0.14343349459288515, "return_on_equity": 0.19610953024481909 } ], "income_statement": [ { "depreciation": 582335, "expenses": 11047575, "income_tax": 936658, "marketing_expense": 1300666, "net_income": 3566533, "net_profit": 2629875, "operational_expense": 7464677, "product_revenue": 4234284, "quarter": 1, "rd_expense": 2033604, "revenue": 14614108, "salaries_expense": 4309962, "service_revenue": 10379824 }, { "depreciation": 1036764, "expenses": 11065135, "income_tax": 961489, "marketing_expense": 2182286, "net_income": 3608597, "net_profit": 2647108, "operational_expense": 6268104, "product_revenue": 4175752, "quarter": 2, "rd_expense": 1373851, "revenue": 14673732, "salaries_expense": 3543093, "service_revenue": 10497980 }, { "depreciation": 834402, "expenses": 11082723, "income_tax": 1006574, "marketing_expense": 2192706, "net_income": 3650877, "net_profit": 2644303, "operational_expense": 5550206, "product_revenue": 5154532, "quarter": 3, "rd_expense": 1710443, "revenue": 14733600, "salaries_expense": 4851164, "service_revenue": 9579068 }, { "depreciation": 872441, "expenses": 11100340, "income_tax": 927634, "marketing_expense": 1147197, "net_income": 3693372, "net_profit": 2765738, "operational_expense": 6586091, "product_revenue": 3918308, "quarter": 4, "rd_expense": 1240514, "revenue": 14793712, "salaries_expense": 5529170, "service_revenue": 10875404 } ], "market_conditions": { "gdp_growth": [ 0.0203913956738887, 0.02157321903937905, 0.01374956365259255, 0.021818006232815403 ], "inflation_rate": [ 0.014930048290632197, 0.007602533199361025, 0.006510598787596425, 0.008904038450056852 ], "interest_rate": [ 0.033473905724629514, 0.026107253357171928, 0.028204336376596535, 0.032371769743662085 ], "year": 1996 }, "random_event": { "description": "Gibson and Sons Data Privacy Regulation Impact in 1996", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 122219, "billable_hours_per_employee": 133, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 15063607, "net_revenue": 11726017, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 33313 }, { "average_project_size": 141305, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 13459603, "net_revenue": 11447598, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 32522 }, { "average_project_size": 192730, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 12721587, "net_revenue": 11175791, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 31749 }, { "average_project_size": 74376, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 12944039, "net_revenue": 10910437, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 30996 } ], "balance_sheet": [ { "assets": 12116991, "current_assets": 5635019, "current_liabilities": 2261045, "equity": 9391028, "fixed_assets": 6481972, "liabilities": 5472347, "long_term_liabilities": 3211302, "quarter": 1 }, { "assets": 12322303, "current_assets": 4532154, "current_liabilities": 2598995, "equity": 9323266, "fixed_assets": 7790149, "liabilities": 5613839, "long_term_liabilities": 3014844, "quarter": 2 }, { "assets": 12531094, "current_assets": 5361613, "current_liabilities": 2437820, "equity": 9247239, "fixed_assets": 7169481, "liabilities": 5758990, "long_term_liabilities": 3321170, "quarter": 3 }, { "assets": 12743422, "current_assets": 4141171, "current_liabilities": 3252629, "equity": 9432149, "fixed_assets": 8602251, "liabilities": 5907894, "long_term_liabilities": 2655265, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65379, "financing_cash_flow": 30476, "investing_cash_flow": -178388, "net_cash_flow": 2771413, "operating_cash_flow": 3219345, "quarter": 1 }, { "change_in_working_capital": -55133, "financing_cash_flow": -163221, "investing_cash_flow": -151805, "net_cash_flow": 2824535, "operating_cash_flow": 3329168, "quarter": 2 }, { "change_in_working_capital": -64467, "financing_cash_flow": 159967, "investing_cash_flow": -220336, "net_cash_flow": 2609851, "operating_cash_flow": 3233319, "quarter": 3 }, { "change_in_working_capital": 9538, "financing_cash_flow": -184186, "investing_cash_flow": -261273, "net_cash_flow": 2710157, "operating_cash_flow": 3204578, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9677334084014753, "current_ratio": 2.492218863401657, "debt_to_equity_ratio": 0.5827207628387435, "profit_margin": 0.23421286187799317, "quarter": 1, "return_on_assets": 0.2266556111166543, "return_on_equity": 0.2924476425797048 }, { "asset_turnover_ratio": 0.9290144869834803, "current_ratio": 1.7438102035594527, "debt_to_equity_ratio": 0.6021322356350232, "profit_margin": 0.22841490415718652, "quarter": 2, "return_on_assets": 0.21220075500496943, "return_on_equity": 0.28045987318177984 }, { "asset_turnover_ratio": 0.8918447982275131, "current_ratio": 2.1993473677301854, "debt_to_equity_ratio": 0.6227794047498935, "profit_margin": 0.22147291408724448, "quarter": 3, "return_on_assets": 0.19751946637699788, "return_on_equity": 0.2676620556687245 }, { "asset_turnover_ratio": 0.8561622615966104, "current_ratio": 1.2731765596383726, "debt_to_equity_ratio": 0.6263571536030654, "profit_margin": 0.23799422516256682, "quarter": 4, "return_on_assets": 0.20376167406211612, "return_on_equity": 0.275294739300662 } ], "income_statement": [ { "depreciation": 472961, "expenses": 8004357, "income_tax": 975276, "marketing_expense": 804751, "net_income": 3721660, "net_profit": 2746384, "operational_expense": 4005757, "product_revenue": 2653861, "quarter": 1, "rd_expense": 850050, "revenue": 11726017, "salaries_expense": 3574354, "service_revenue": 9072156 }, { "depreciation": 714366, "expenses": 7883915, "income_tax": 948881, "marketing_expense": 901598, "net_income": 3563683, "net_profit": 2614802, "operational_expense": 4530144, "product_revenue": 4254966, "quarter": 2, "rd_expense": 1160484, "revenue": 11447598, "salaries_expense": 3727695, "service_revenue": 7192632 }, { "depreciation": 758184, "expenses": 7765286, "income_tax": 935370, "marketing_expense": 835637, "net_income": 3410505, "net_profit": 2475135, "operational_expense": 4370701, "product_revenue": 3680784, "quarter": 3, "rd_expense": 817739, "revenue": 11175791, "salaries_expense": 3074401, "service_revenue": 7495007 }, { "depreciation": 607957, "expenses": 7648443, "income_tax": 665373, "marketing_expense": 1287301, "net_income": 3261994, "net_profit": 2596621, "operational_expense": 4878559, "product_revenue": 2636226, "quarter": 4, "rd_expense": 1501911, "revenue": 10910437, "salaries_expense": 2979124, "service_revenue": 8274211 } ], "market_conditions": { "gdp_growth": [ 0.010541720490783902, 0.01870024431230068, 0.01959741257034845, 0.027401345449799643 ], "inflation_rate": [ 0.006779845404509667, 0.011744523439847387, 0.011182784850482626, 0.007447127455950702 ], "interest_rate": [ 0.022579934934684312, 0.03053886170849909, 0.029838046958885856, 0.020612491175946795 ], "year": 1997 }, "random_event": { "description": "Gibson and Sons Introduction of New Service in 1997", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 134921, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 13790021, "net_revenue": 11465961, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 32574 }, { "average_project_size": 105342, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 14613158, "net_revenue": 11446032, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 32517 }, { "average_project_size": 57446, "billable_hours_per_employee": 120, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 13782445, "net_revenue": 11426139, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 32461 }, { "average_project_size": 152112, "billable_hours_per_employee": 143, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 14245517, "net_revenue": 11406280, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 32404 } ], "balance_sheet": [ { "assets": 11970469, "current_assets": 5246839, "current_liabilities": 4243039, "equity": 7312522, "fixed_assets": 6723630, "liabilities": 7115226, "long_term_liabilities": 2872187, "quarter": 1 }, { "assets": 12337426, "current_assets": 5291463, "current_liabilities": 4049506, "equity": 7696027, "fixed_assets": 7045963, "liabilities": 7171212, "long_term_liabilities": 3121706, "quarter": 2 }, { "assets": 12715631, "current_assets": 5931233, "current_liabilities": 3521239, "equity": 7900964, "fixed_assets": 6784398, "liabilities": 7227640, "long_term_liabilities": 3706401, "quarter": 3 }, { "assets": 13105431, "current_assets": 6051314, "current_liabilities": 4329028, "equity": 8258834, "fixed_assets": 7054117, "liabilities": 7284511, "long_term_liabilities": 2955483, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95588, "financing_cash_flow": 157638, "investing_cash_flow": -435841, "net_cash_flow": 2404128, "operating_cash_flow": 2910713, "quarter": 1 }, { "change_in_working_capital": -97235, "financing_cash_flow": -103012, "investing_cash_flow": -417378, "net_cash_flow": 3035195, "operating_cash_flow": 3078705, "quarter": 2 }, { "change_in_working_capital": 29069, "financing_cash_flow": 142891, "investing_cash_flow": -398347, "net_cash_flow": 2627733, "operating_cash_flow": 2832187, "quarter": 3 }, { "change_in_working_capital": 44343, "financing_cash_flow": 86871, "investing_cash_flow": -182703, "net_cash_flow": 2674480, "operating_cash_flow": 2966865, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9578539487467033, "current_ratio": 1.2365757184885644, "debt_to_equity_ratio": 0.9730194315996588, "profit_margin": 0.21431077604397922, "quarter": 1, "return_on_assets": 0.20527842309269587, "return_on_equity": 0.33603714286261294 }, { "asset_turnover_ratio": 0.9277487864972808, "current_ratio": 1.3066934584119643, "debt_to_equity_ratio": 0.9318070219867992, "profit_margin": 0.22102096167475332, "quarter": 2, "return_on_assets": 0.20505192898421437, "return_on_equity": 0.3287167521631616 }, { "asset_turnover_ratio": 0.8985900109872644, "current_ratio": 1.6844164795402983, "debt_to_equity_ratio": 0.9147795129809476, "profit_margin": 0.21118008454124354, "quarter": 3, "return_on_assets": 0.18976431448820746, "return_on_equity": 0.3054023534343404 }, { "asset_turnover_ratio": 0.8703475681188967, "current_ratio": 1.3978458905786704, "debt_to_equity_ratio": 0.8820265669463753, "profit_margin": 0.21373436387674158, "quarter": 4, "return_on_assets": 0.1860231838235614, "return_on_equity": 0.2951886428520055 } ], "income_statement": [ { "depreciation": 453434, "expenses": 8289043, "income_tax": 719639, "marketing_expense": 1305971, "net_income": 3176918, "net_profit": 2457279, "operational_expense": 5790431, "product_revenue": 3656474, "quarter": 1, "rd_expense": 1430297, "revenue": 11465961, "salaries_expense": 3620149, "service_revenue": 7809487 }, { "depreciation": 548892, "expenses": 8275233, "income_tax": 640986, "marketing_expense": 968352, "net_income": 3170799, "net_profit": 2529813, "operational_expense": 5307948, "product_revenue": 3706945, "quarter": 2, "rd_expense": 1505712, "revenue": 11446032, "salaries_expense": 3308585, "service_revenue": 7739087 }, { "depreciation": 419214, "expenses": 8261446, "income_tax": 751720, "marketing_expense": 1503010, "net_income": 3164693, "net_profit": 2412973, "operational_expense": 4461991, "product_revenue": 3987220, "quarter": 3, "rd_expense": 1163557, "revenue": 11426139, "salaries_expense": 3486891, "service_revenue": 7438919 }, { "depreciation": 528951, "expenses": 8247682, "income_tax": 720684, "marketing_expense": 1105837, "net_income": 3158598, "net_profit": 2437914, "operational_expense": 4641175, "product_revenue": 4195929, "quarter": 4, "rd_expense": 1023606, "revenue": 11406280, "salaries_expense": 3043733, "service_revenue": 7210351 } ], "market_conditions": { "gdp_growth": [ 0.010507170975875745, 0.009802333222126362, 0.016296188125978245, 0.013342586145654199 ], "inflation_rate": [ 0.014690553125163857, 0.018461353840494136, 0.01886400311954653, 0.010839396591000168 ], "interest_rate": [ 0.04354996185558619, 0.040987960570745274, 0.03826036418945348, 0.039860585118857754 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2000, "industry": "Advertising", "location": "Mirandastad", "name": "Johnston Group", "num_employees": 303, "region": "Latin America", "revenue_size": "Large", "website": "www.johnstongroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 133892, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 40386064, "net_revenue": 36057327, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 119001 }, { "average_project_size": 118026, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 43370477, "net_revenue": 36180461, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 119407 }, { "average_project_size": 173409, "billable_hours_per_employee": 155, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 46952248, "net_revenue": 36304017, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 119815 }, { "average_project_size": 128698, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 46085059, "net_revenue": 36427994, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 120224 } ], "balance_sheet": [ { "assets": 43423940, "current_assets": 19737432, "current_liabilities": 11889779, "equity": 28788477, "fixed_assets": 23686508, "liabilities": 22048570, "long_term_liabilities": 10158791, "quarter": 1 }, { "assets": 44106272, "current_assets": 20735344, "current_liabilities": 11002510, "equity": 28718444, "fixed_assets": 23370928, "liabilities": 22390858, "long_term_liabilities": 11388348, "quarter": 2 }, { "assets": 44799325, "current_assets": 21322811, "current_liabilities": 10545772, "equity": 29795697, "fixed_assets": 23476514, "liabilities": 22738460, "long_term_liabilities": 12192688, "quarter": 3 }, { "assets": 45503269, "current_assets": 21143550, "current_liabilities": 10772461, "equity": 29917660, "fixed_assets": 24359719, "liabilities": 23091458, "long_term_liabilities": 12318997, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59321, "financing_cash_flow": -95583, "investing_cash_flow": -345605, "net_cash_flow": 8362548, "operating_cash_flow": 8891153, "quarter": 1 }, { "change_in_working_capital": -68240, "financing_cash_flow": -26197, "investing_cash_flow": -479813, "net_cash_flow": 8614682, "operating_cash_flow": 9142556, "quarter": 2 }, { "change_in_working_capital": 63211, "financing_cash_flow": 177029, "investing_cash_flow": -207166, "net_cash_flow": 9716153, "operating_cash_flow": 9961192, "quarter": 3 }, { "change_in_working_capital": -38539, "financing_cash_flow": -192910, "investing_cash_flow": -299571, "net_cash_flow": 9662544, "operating_cash_flow": 10023190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.830355951118208, "current_ratio": 1.6600335464603673, "debt_to_equity_ratio": 0.7658817797134596, "profit_margin": 0.20559225036287354, "quarter": 1, "return_on_assets": 0.1707147485925966, "return_on_equity": 0.2575025764648821 }, { "asset_turnover_ratio": 0.8203019516135936, "current_ratio": 1.884601240989556, "debt_to_equity_ratio": 0.7796682160078032, "profit_margin": 0.19355834078509945, "quarter": 2, "return_on_assets": 0.1587762846971061, "return_on_equity": 0.2438513033644859 }, { "asset_turnover_ratio": 0.8103697321332408, "current_ratio": 2.0219298312157705, "debt_to_equity_ratio": 0.7631457656452877, "profit_margin": 0.21305719419424027, "quarter": 3, "return_on_assets": 0.17265510138824636, "return_on_equity": 0.25959560536543247 }, { "asset_turnover_ratio": 0.8005577357530071, "current_ratio": 1.9627409187185731, "debt_to_equity_ratio": 0.7718336928757129, "profit_margin": 0.20604617975944545, "quarter": 4, "return_on_assets": 0.16495186312877871, "return_on_equity": 0.2508835584066401 } ], "income_statement": [ { "depreciation": 1478046, "expenses": 26618962, "income_tax": 2025258, "marketing_expense": 4396284, "net_income": 9438365, "net_profit": 7413107, "operational_expense": 13835745, "product_revenue": 11184382, "quarter": 1, "rd_expense": 4396612, "revenue": 36057327, "salaries_expense": 8646276, "service_revenue": 24872945 }, { "depreciation": 2139526, "expenses": 26604454, "income_tax": 2572977, "marketing_expense": 4234474, "net_income": 9576007, "net_profit": 7003030, "operational_expense": 17127479, "product_revenue": 11993094, "quarter": 2, "rd_expense": 2902450, "revenue": 36180461, "salaries_expense": 12085150, "service_revenue": 24187367 }, { "depreciation": 2226360, "expenses": 26589954, "income_tax": 1979231, "marketing_expense": 5036718, "net_income": 9714063, "net_profit": 7734832, "operational_expense": 16859145, "product_revenue": 8954867, "quarter": 3, "rd_expense": 3537259, "revenue": 36304017, "salaries_expense": 8424753, "service_revenue": 27349150 }, { "depreciation": 2517341, "expenses": 26575462, "income_tax": 2346683, "marketing_expense": 4304104, "net_income": 9852532, "net_profit": 7505849, "operational_expense": 15654310, "product_revenue": 10547471, "quarter": 4, "rd_expense": 3173905, "revenue": 36427994, "salaries_expense": 13252183, "service_revenue": 25880523 } ], "market_conditions": { "gdp_growth": [ 0.05827875218863817, 0.055344913694680475, 0.060571177055579094, 0.05228423278542915 ], "inflation_rate": [ 0.008619039845095289, 0.011315646542837905, 0.004854317189454888, 0.004668153907413689 ], "interest_rate": [ 0.011162364524290503, 0.01741886209211989, 0.01336565669476375, 0.009838238979675264 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 171403, "billable_hours_per_employee": 102, "client_concentration": 0.21, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 36370112, "net_revenue": 31324579, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 103381 }, { "average_project_size": 63278, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 38997780, "net_revenue": 31586723, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 104247 }, { "average_project_size": 95080, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 35442827, "net_revenue": 31851061, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 105119 }, { "average_project_size": 163766, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 41170267, "net_revenue": 32117612, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 105999 } ], "balance_sheet": [ { "assets": 39332373, "current_assets": 16346617, "current_liabilities": 12531478, "equity": 23757739, "fixed_assets": 22985756, "liabilities": 22070462, "long_term_liabilities": 9538984, "quarter": 1 }, { "assets": 40074996, "current_assets": 12794834, "current_liabilities": 13010528, "equity": 24442441, "fixed_assets": 27280162, "liabilities": 22468205, "long_term_liabilities": 9457677, "quarter": 2 }, { "assets": 40831640, "current_assets": 12917857, "current_liabilities": 9706279, "equity": 25132320, "fixed_assets": 27913783, "liabilities": 22873117, "long_term_liabilities": 13166838, "quarter": 3 }, { "assets": 41602570, "current_assets": 14676427, "current_liabilities": 13717682, "equity": 25459050, "fixed_assets": 26926143, "liabilities": 23285326, "long_term_liabilities": 9567644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70293, "financing_cash_flow": -199958, "investing_cash_flow": -371366, "net_cash_flow": 8227125, "operating_cash_flow": 8537099, "quarter": 1 }, { "change_in_working_capital": -35164, "financing_cash_flow": 158060, "investing_cash_flow": -361581, "net_cash_flow": 8351619, "operating_cash_flow": 8398556, "quarter": 2 }, { "change_in_working_capital": 23311, "financing_cash_flow": -131410, "investing_cash_flow": -319135, "net_cash_flow": 8433101, "operating_cash_flow": 8423843, "quarter": 3 }, { "change_in_working_capital": 82703, "financing_cash_flow": 2290, "investing_cash_flow": -147154, "net_cash_flow": 8947345, "operating_cash_flow": 9083682, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.796407046175424, "current_ratio": 1.3044444557936423, "debt_to_equity_ratio": 0.928979899981223, "profit_margin": 0.20737159787526593, "quarter": 1, "return_on_assets": 0.1651522017245184, "return_on_equity": 0.2734194529201621 }, { "asset_turnover_ratio": 0.788190297012132, "current_ratio": 0.9834215798159768, "debt_to_equity_ratio": 0.9192291800970288, "profit_margin": 0.21640896398148043, "quarter": 2, "return_on_assets": 0.17057144559665083, "return_on_equity": 0.27966314821011534 }, { "asset_turnover_ratio": 0.7800583322149196, "current_ratio": 1.330876332732657, "debt_to_equity_ratio": 0.9101076621656894, "profit_margin": 0.22522945154009155, "quarter": 3, "return_on_assets": 0.17569211033404486, "return_on_equity": 0.28544109735989354 }, { "asset_turnover_ratio": 0.7720102868644894, "current_ratio": 1.069891181323492, "debt_to_equity_ratio": 0.9146188094214042, "profit_margin": 0.22236416580410773, "quarter": 4, "return_on_assets": 0.1716674234308121, "return_on_equity": 0.2805213077471469 } ], "income_statement": [ { "depreciation": 2041271, "expenses": 22844574, "income_tax": 1984177, "marketing_expense": 4453850, "net_income": 8480005, "net_profit": 6495828, "operational_expense": 11683335, "product_revenue": 9095310, "quarter": 1, "rd_expense": 3062493, "revenue": 31324579, "salaries_expense": 6908924, "service_revenue": 22229269 }, { "depreciation": 1562906, "expenses": 22823143, "income_tax": 1927930, "marketing_expense": 3052264, "net_income": 8763580, "net_profit": 6835650, "operational_expense": 12510749, "product_revenue": 12464858, "quarter": 2, "rd_expense": 4254893, "revenue": 31586723, "salaries_expense": 8683329, "service_revenue": 19121865 }, { "depreciation": 1250046, "expenses": 22801733, "income_tax": 1875531, "marketing_expense": 3857170, "net_income": 9049328, "net_profit": 7173797, "operational_expense": 11707602, "product_revenue": 6431362, "quarter": 3, "rd_expense": 2647587, "revenue": 31851061, "salaries_expense": 9306664, "service_revenue": 25419699 }, { "depreciation": 1941876, "expenses": 22780343, "income_tax": 2195463, "marketing_expense": 3792219, "net_income": 9337269, "net_profit": 7141806, "operational_expense": 15235893, "product_revenue": 7035074, "quarter": 4, "rd_expense": 4409399, "revenue": 32117612, "salaries_expense": 8358092, "service_revenue": 25082538 } ], "market_conditions": { "gdp_growth": [ 0.053132176111663765, 0.047943280183483, 0.06125586075901521, 0.05586236318446214 ], "inflation_rate": [ 0.008212987286634749, 0.009329275782668116, 0.003239896531528723, 0.011125780342267837 ], "interest_rate": [ 0.022303574937906082, 0.02163988036324492, 0.014706265137001589, 0.018027157954996795 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 122109, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 29649028, "net_revenue": 23731422, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 78322 }, { "average_project_size": 144551, "billable_hours_per_employee": 123, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 29109282, "net_revenue": 23261162, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 76770 }, { "average_project_size": 135299, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 27155644, "net_revenue": 22800221, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 75248 }, { "average_project_size": 173937, "billable_hours_per_employee": 129, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 24593161, "net_revenue": 22348414, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 73757 } ], "balance_sheet": [ { "assets": 26512546, "current_assets": 9869032, "current_liabilities": 4671880, "equity": 20045702, "fixed_assets": 16643514, "liabilities": 11522996, "long_term_liabilities": 6851116, "quarter": 1 }, { "assets": 26968375, "current_assets": 8463595, "current_liabilities": 5560047, "equity": 20297986, "fixed_assets": 18504780, "liabilities": 11836543, "long_term_liabilities": 6276496, "quarter": 2 }, { "assets": 27432041, "current_assets": 12865590, "current_liabilities": 6982215, "equity": 20185294, "fixed_assets": 14566451, "liabilities": 12158622, "long_term_liabilities": 5176407, "quarter": 3 }, { "assets": 27903679, "current_assets": 8589167, "current_liabilities": 6969807, "equity": 19955590, "fixed_assets": 19314512, "liabilities": 12489466, "long_term_liabilities": 5519659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74037, "financing_cash_flow": -181030, "investing_cash_flow": -204790, "net_cash_flow": 5887273, "operating_cash_flow": 6255399, "quarter": 1 }, { "change_in_working_capital": 57106, "financing_cash_flow": 93122, "investing_cash_flow": -434291, "net_cash_flow": 5591606, "operating_cash_flow": 6054882, "quarter": 2 }, { "change_in_working_capital": -3820, "financing_cash_flow": 43629, "investing_cash_flow": -153440, "net_cash_flow": 5809585, "operating_cash_flow": 6082973, "quarter": 3 }, { "change_in_working_capital": 1643, "financing_cash_flow": 93781, "investing_cash_flow": -429005, "net_cash_flow": 5147383, "operating_cash_flow": 5623514, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8951015869996038, "current_ratio": 2.1124326823462933, "debt_to_equity_ratio": 0.574836241704082, "profit_margin": 0.21305727065154376, "quarter": 1, "return_on_assets": 0.19070790108200095, "return_on_equity": 0.25223122642449736 }, { "asset_turnover_ratio": 0.8625348023379236, "current_ratio": 1.5222164488897305, "debt_to_equity_ratio": 0.583138790222833, "profit_margin": 0.22209354803513257, "quarter": 2, "return_on_assets": 0.1915634145550112, "return_on_equity": 0.25451559578373933 }, { "asset_turnover_ratio": 0.8311529207761099, "current_ratio": 1.8426230071689285, "debt_to_equity_ratio": 0.6023505032921492, "profit_margin": 0.2154310258659335, "quarter": 3, "return_on_assets": 0.17905612637426432, "return_on_equity": 0.24333928453060927 }, { "asset_turnover_ratio": 0.8009128115328449, "current_ratio": 1.2323392885914919, "debt_to_equity_ratio": 0.6258630288555738, "profit_margin": 0.20320802183098988, "quarter": 4, "return_on_assets": 0.16275190809068582, "return_on_equity": 0.2275741784632777 } ], "income_statement": [ { "depreciation": 1199247, "expenses": 16524555, "income_tax": 2150715, "marketing_expense": 2128787, "net_income": 7206867, "net_profit": 5056152, "operational_expense": 9284615, "product_revenue": 8165988, "quarter": 1, "rd_expense": 3190249, "revenue": 23731422, "salaries_expense": 7635838, "service_revenue": 15565434 }, { "depreciation": 888728, "expenses": 16303655, "income_tax": 1791353, "marketing_expense": 2538507, "net_income": 6957507, "net_profit": 5166154, "operational_expense": 10661362, "product_revenue": 6721947, "quarter": 2, "rd_expense": 2204966, "revenue": 23261162, "salaries_expense": 7790023, "service_revenue": 16539215 }, { "depreciation": 1171098, "expenses": 16085708, "income_tax": 1802638, "marketing_expense": 2118793, "net_income": 6714513, "net_profit": 4911875, "operational_expense": 8235018, "product_revenue": 8321373, "quarter": 3, "rd_expense": 2159129, "revenue": 22800221, "salaries_expense": 5438995, "service_revenue": 14478848 }, { "depreciation": 1082137, "expenses": 15870675, "income_tax": 1936362, "marketing_expense": 2632169, "net_income": 6477739, "net_profit": 4541377, "operational_expense": 8436482, "product_revenue": 8632791, "quarter": 4, "rd_expense": 1969635, "revenue": 22348414, "salaries_expense": 5300042, "service_revenue": 13715623 } ], "market_conditions": { "gdp_growth": [ 0.06839084869902524, 0.06804313326175605, 0.06408784717448618, 0.06583924306412008 ], "inflation_rate": [ 0.013979462037737853, 0.007611217150602732, 0.004961321276195226, 0.013924779039256301 ], "interest_rate": [ 0.02151520577307548, 0.01670579071819746, 0.01426757186316895, 0.017886227146827048 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 159335, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 39681966, "net_revenue": 33018686, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 108973 }, { "average_project_size": 50555, "billable_hours_per_employee": 125, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 41382124, "net_revenue": 32569373, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 107490 }, { "average_project_size": 55075, "billable_hours_per_employee": 142, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 37642803, "net_revenue": 32126174, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 106027 }, { "average_project_size": 53604, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 35203461, "net_revenue": 31689006, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 104584 } ], "balance_sheet": [ { "assets": 41112723, "current_assets": 16439255, "current_liabilities": 12131151, "equity": 25838684, "fixed_assets": 24673468, "liabilities": 21939534, "long_term_liabilities": 9808383, "quarter": 1 }, { "assets": 42505411, "current_assets": 19613771, "current_liabilities": 12166238, "equity": 26658789, "fixed_assets": 22891640, "liabilities": 22560463, "long_term_liabilities": 10394225, "quarter": 2 }, { "assets": 43945275, "current_assets": 16645360, "current_liabilities": 9403526, "equity": 26895543, "fixed_assets": 27299915, "liabilities": 23198966, "long_term_liabilities": 13795440, "quarter": 3 }, { "assets": 45433915, "current_assets": 20783240, "current_liabilities": 11619080, "equity": 27712845, "fixed_assets": 24650675, "liabilities": 23855540, "long_term_liabilities": 12236460, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60679, "financing_cash_flow": -111433, "investing_cash_flow": -362940, "net_cash_flow": 7859590, "operating_cash_flow": 8188244, "quarter": 1 }, { "change_in_working_capital": 28500, "financing_cash_flow": -24748, "investing_cash_flow": -297871, "net_cash_flow": 7927769, "operating_cash_flow": 8191231, "quarter": 2 }, { "change_in_working_capital": 23954, "financing_cash_flow": -114061, "investing_cash_flow": -269961, "net_cash_flow": 8507670, "operating_cash_flow": 8415852, "quarter": 3 }, { "change_in_working_capital": -29816, "financing_cash_flow": 136875, "investing_cash_flow": -419958, "net_cash_flow": 8096046, "operating_cash_flow": 8414305, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8031257379862676, "current_ratio": 1.3551273906325954, "debt_to_equity_ratio": 0.8490964168298973, "profit_margin": 0.20187038939102545, "quarter": 1, "return_on_assets": 0.16212730545724252, "return_on_equity": 0.25796573076244905 }, { "asset_turnover_ratio": 0.7662406322809112, "current_ratio": 1.6121475677197832, "debt_to_equity_ratio": 0.8462673604566209, "profit_margin": 0.20613970677298576, "quarter": 2, "return_on_assets": 0.15795261925593426, "return_on_equity": 0.25184343519880065 }, { "asset_turnover_ratio": 0.7310495610734032, "current_ratio": 1.7701189957894516, "debt_to_equity_ratio": 0.862558008217198, "profit_margin": 0.19140884936998723, "quarter": 3, "return_on_assets": 0.13992935531749431, "return_on_equity": 0.22863394131882744 }, { "asset_turnover_ratio": 0.6974746948397469, "current_ratio": 1.7887164904622397, "debt_to_equity_ratio": 0.8608116561110921, "profit_margin": 0.19358354124455654, "quarter": 4, "return_on_assets": 0.13501962135554463, "return_on_equity": 0.2213583628819055 } ], "income_statement": [ { "depreciation": 1522749, "expenses": 24373488, "income_tax": 1979703, "marketing_expense": 4657021, "net_income": 8645198, "net_profit": 6665495, "operational_expense": 13004210, "product_revenue": 11102394, "quarter": 1, "rd_expense": 2758783, "revenue": 33018686, "salaries_expense": 10352539, "service_revenue": 21916292 }, { "depreciation": 1477390, "expenses": 24175653, "income_tax": 1679879, "marketing_expense": 3103377, "net_income": 8393720, "net_profit": 6713841, "operational_expense": 14264184, "product_revenue": 8232962, "quarter": 2, "rd_expense": 3653856, "revenue": 32569373, "salaries_expense": 7906210, "service_revenue": 24336411 }, { "depreciation": 2266618, "expenses": 23979424, "income_tax": 1997516, "marketing_expense": 4378765, "net_income": 8146750, "net_profit": 6149234, "operational_expense": 16608019, "product_revenue": 12438019, "quarter": 3, "rd_expense": 4237816, "revenue": 32126174, "salaries_expense": 10113985, "service_revenue": 19688155 }, { "depreciation": 2279835, "expenses": 23784788, "income_tax": 1769748, "marketing_expense": 4514342, "net_income": 7904218, "net_profit": 6134470, "operational_expense": 13604827, "product_revenue": 9667559, "quarter": 4, "rd_expense": 2976024, "revenue": 31689006, "salaries_expense": 7560520, "service_revenue": 22021447 } ], "market_conditions": { "gdp_growth": [ 0.057235501101955064, 0.05231752939505418, 0.042863525191380925, 0.05958292817921288 ], "inflation_rate": [ 0.005896093647251975, 0.012455588993408519, 0.012267076620103116, 0.005921914000778752 ], "interest_rate": [ 0.015794055361808435, 0.016696609521740995, 0.012063626729171394, 0.015838813038462154 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 191966, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 103321247, "net_revenue": 82348256, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 271776 }, { "average_project_size": 183539, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 95286061, "net_revenue": 83669851, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 276138 }, { "average_project_size": 99999, "billable_hours_per_employee": 106, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 100450273, "net_revenue": 85012656, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 280570 }, { "average_project_size": 121305, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 106775826, "net_revenue": 86377012, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 285073 } ], "balance_sheet": [ { "assets": 92528713, "current_assets": 27906504, "current_liabilities": 15336605, "equity": 67613891, "fixed_assets": 64622209, "liabilities": 38113098, "long_term_liabilities": 22776493, "quarter": 1 }, { "assets": 94127649, "current_assets": 40383085, "current_liabilities": 20212693, "equity": 68605657, "fixed_assets": 53744564, "liabilities": 38571510, "long_term_liabilities": 18358817, "quarter": 2 }, { "assets": 95754216, "current_assets": 40937975, "current_liabilities": 16604450, "equity": 69563310, "fixed_assets": 54816241, "liabilities": 39035436, "long_term_liabilities": 22430986, "quarter": 3 }, { "assets": 97408891, "current_assets": 40233847, "current_liabilities": 21608396, "equity": 71709754, "fixed_assets": 57175044, "liabilities": 39504942, "long_term_liabilities": 17896546, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83053, "financing_cash_flow": 25192, "investing_cash_flow": -462301, "net_cash_flow": 19322605, "operating_cash_flow": 19339905, "quarter": 1 }, { "change_in_working_capital": -51128, "financing_cash_flow": 61421, "investing_cash_flow": -174537, "net_cash_flow": 16931037, "operating_cash_flow": 17128688, "quarter": 2 }, { "change_in_working_capital": -10206, "financing_cash_flow": -29616, "investing_cash_flow": -121168, "net_cash_flow": 17838946, "operating_cash_flow": 18282296, "quarter": 3 }, { "change_in_working_capital": -33351, "financing_cash_flow": -76969, "investing_cash_flow": -330943, "net_cash_flow": 18790577, "operating_cash_flow": 18898667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.889975158305725, "current_ratio": 1.8196011437994262, "debt_to_equity_ratio": 0.5636873937635093, "profit_margin": 0.16027389821103194, "quarter": 1, "return_on_assets": 0.14263978793263882, "return_on_equity": 0.19520065780565712 }, { "asset_turnover_ratio": 0.8888977031605241, "current_ratio": 1.997907206130326, "debt_to_equity_ratio": 0.5622205469149577, "profit_margin": 0.15596439869362264, "quarter": 2, "return_on_assets": 0.1386363957735734, "return_on_equity": 0.1902105244761376 }, { "asset_turnover_ratio": 0.8878215451108701, "current_ratio": 2.4654821448467126, "debt_to_equity_ratio": 0.56114977852549, "profit_margin": 0.15108962129121103, "quarter": 3, "return_on_assets": 0.1341406210249792, "return_on_equity": 0.18464518149006998 }, { "asset_turnover_ratio": 0.8867466933793549, "current_ratio": 1.8619543532985974, "debt_to_equity_ratio": 0.5509005371849414, "profit_margin": 0.15983193537650967, "quarter": 4, "return_on_assets": 0.14173044019154268, "return_on_equity": 0.19252339089044984 } ], "income_statement": [ { "depreciation": 6141629, "expenses": 65803261, "income_tax": 3346719, "marketing_expense": 8290454, "net_income": 16544995, "net_profit": 13198276, "operational_expense": 37111523, "product_revenue": 24185036, "quarter": 1, "rd_expense": 6767333, "revenue": 82348256, "salaries_expense": 29978366, "service_revenue": 58163220 }, { "depreciation": 4079170, "expenses": 66799947, "income_tax": 3820386, "marketing_expense": 12652571, "net_income": 16869904, "net_profit": 13049518, "operational_expense": 38798350, "product_revenue": 28431300, "quarter": 2, "rd_expense": 10083098, "revenue": 83669851, "salaries_expense": 21113906, "service_revenue": 55238551 }, { "depreciation": 5437766, "expenses": 67811730, "income_tax": 4356396, "marketing_expense": 11455624, "net_income": 17200926, "net_profit": 12844530, "operational_expense": 41860142, "product_revenue": 17289700, "quarter": 3, "rd_expense": 10996695, "revenue": 85012656, "salaries_expense": 28863718, "service_revenue": 67722956 }, { "depreciation": 5092862, "expenses": 68838837, "income_tax": 3732370, "marketing_expense": 13680831, "net_income": 17538175, "net_profit": 13805805, "operational_expense": 36165417, "product_revenue": 30390903, "quarter": 4, "rd_expense": 9212988, "revenue": 86377012, "salaries_expense": 31314534, "service_revenue": 55986109 } ], "market_conditions": { "gdp_growth": [ 0.043629952405664564, 0.04659538982006518, 0.050046682941721425, 0.045119753913986455 ], "inflation_rate": [ 0.004922884424069857, 0.004324478463245633, 0.00762767798194968, 0.003399443580787712 ], "interest_rate": [ 0.01659268902999385, 0.011680576001391605, 0.01194978324520383, 0.013617527421760228 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 186993, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 72809980, "net_revenue": 65563858, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 216382 }, { "average_project_size": 92602, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 83149068, "net_revenue": 64570168, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 213103 }, { "average_project_size": 147098, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 75058918, "net_revenue": 63591540, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 209873 }, { "average_project_size": 54321, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 79446694, "net_revenue": 62627743, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 206692 } ], "balance_sheet": [ { "assets": 89482643, "current_assets": 32185774, "current_liabilities": 29268906, "equity": 55808487, "fixed_assets": 57296869, "liabilities": 49072589, "long_term_liabilities": 19803683, "quarter": 1 }, { "assets": 91748821, "current_assets": 28509838, "current_liabilities": 26557467, "equity": 55817762, "fixed_assets": 63238983, "liabilities": 49497238, "long_term_liabilities": 22939771, "quarter": 2 }, { "assets": 94072391, "current_assets": 31502976, "current_liabilities": 21694029, "equity": 56935985, "fixed_assets": 62569415, "liabilities": 49925560, "long_term_liabilities": 28231531, "quarter": 3 }, { "assets": 96454806, "current_assets": 41295386, "current_liabilities": 26471139, "equity": 59295961, "fixed_assets": 55159420, "liabilities": 50357590, "long_term_liabilities": 23886451, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18212, "financing_cash_flow": 53488, "investing_cash_flow": -100000, "net_cash_flow": 17974111, "operating_cash_flow": 18216959, "quarter": 1 }, { "change_in_working_capital": 13832, "financing_cash_flow": -48960, "investing_cash_flow": -165793, "net_cash_flow": 15834117, "operating_cash_flow": 16299138, "quarter": 2 }, { "change_in_working_capital": -51001, "financing_cash_flow": 154418, "investing_cash_flow": -189715, "net_cash_flow": 17036803, "operating_cash_flow": 17171727, "quarter": 3 }, { "change_in_working_capital": 70566, "financing_cash_flow": 158368, "investing_cash_flow": -138700, "net_cash_flow": 15301429, "operating_cash_flow": 15577419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7326991671446271, "current_ratio": 1.099657568342322, "debt_to_equity_ratio": 0.8793033396515479, "profit_margin": 0.23486160622213537, "quarter": 1, "return_on_assets": 0.17208290327320797, "return_on_equity": 0.2759156147702051 }, { "asset_turnover_ratio": 0.7037710926007431, "current_ratio": 1.0735149553231111, "debt_to_equity_ratio": 0.8867650050175785, "profit_margin": 0.21009979407208604, "quarter": 2, "return_on_assets": 0.14786216162930313, "return_on_equity": 0.2430441227650797 }, { "asset_turnover_ratio": 0.6759851570053109, "current_ratio": 1.452149621446528, "debt_to_equity_ratio": 0.8768718061169927, "profit_margin": 0.2011140790111389, "quarter": 3, "return_on_assets": 0.13595013227632324, "return_on_equity": 0.2246233906377487 }, { "asset_turnover_ratio": 0.6492962413920567, "current_ratio": 1.5600154568339504, "debt_to_equity_ratio": 0.8492583499911571, "profit_margin": 0.2107491722957348, "quarter": 4, "return_on_assets": 0.1368386454481076, "return_on_equity": 0.22259096197125466 } ], "income_statement": [ { "depreciation": 2818526, "expenses": 45900034, "income_tax": 4265391, "marketing_expense": 5284675, "net_income": 19663824, "net_profit": 15398433, "operational_expense": 27030074, "product_revenue": 22677075, "quarter": 1, "rd_expense": 7625058, "revenue": 65563858, "salaries_expense": 19298563, "service_revenue": 42886783 }, { "depreciation": 2732959, "expenses": 45637767, "income_tax": 5366222, "marketing_expense": 5202321, "net_income": 18932401, "net_profit": 13566179, "operational_expense": 28236531, "product_revenue": 20511738, "quarter": 2, "rd_expense": 7649857, "revenue": 64570168, "salaries_expense": 13926783, "service_revenue": 44058430 }, { "depreciation": 4382573, "expenses": 45376999, "income_tax": 5425387, "marketing_expense": 5594698, "net_income": 18214541, "net_profit": 12789154, "operational_expense": 30608263, "product_revenue": 12996581, "quarter": 3, "rd_expense": 5640025, "revenue": 63591540, "salaries_expense": 22324798, "service_revenue": 50594959 }, { "depreciation": 2378674, "expenses": 45117720, "income_tax": 4311278, "marketing_expense": 6788834, "net_income": 17510023, "net_profit": 13198745, "operational_expense": 23862851, "product_revenue": 14685226, "quarter": 4, "rd_expense": 7086229, "revenue": 62627743, "salaries_expense": 14846477, "service_revenue": 47942517 } ], "market_conditions": { "gdp_growth": [ 0.04014909384862718, 0.04941170841862987, 0.034611475008850735, 0.042901724697420034 ], "inflation_rate": [ 0.003458508606656138, 0.0014247161953100588, 0.008397582550637836, 0.0020558581629714205 ], "interest_rate": [ 0.01079563669043416, 0.011823198125566243, 0.00982742111337219, 0.012817109076361934 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 135106, "billable_hours_per_employee": 105, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 118693862, "net_revenue": 92484437, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 305229 }, { "average_project_size": 116549, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 113170373, "net_revenue": 93092828, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 307237 }, { "average_project_size": 78916, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 114543033, "net_revenue": 93705223, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 309258 }, { "average_project_size": 67062, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 105425166, "net_revenue": 94321645, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 311293 } ], "balance_sheet": [ { "assets": 116906063, "current_assets": 51043114, "current_liabilities": 24236528, "equity": 86977601, "fixed_assets": 65862949, "liabilities": 53386308, "long_term_liabilities": 29149780, "quarter": 1 }, { "assets": 120608285, "current_assets": 36394838, "current_liabilities": 24990779, "equity": 88793335, "fixed_assets": 84213447, "liabilities": 54807353, "long_term_liabilities": 29816574, "quarter": 2 }, { "assets": 124427750, "current_assets": 55733418, "current_liabilities": 23688628, "equity": 91920848, "fixed_assets": 68694332, "liabilities": 56266225, "long_term_liabilities": 32577597, "quarter": 3 }, { "assets": 128368172, "current_assets": 58445728, "current_liabilities": 34370148, "equity": 94299818, "fixed_assets": 69922444, "liabilities": 57763928, "long_term_liabilities": 23393780, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6042, "financing_cash_flow": 38274, "investing_cash_flow": -259849, "net_cash_flow": 27029112, "operating_cash_flow": 27151957, "quarter": 1 }, { "change_in_working_capital": -71937, "financing_cash_flow": 121702, "investing_cash_flow": -491911, "net_cash_flow": 25758835, "operating_cash_flow": 26209374, "quarter": 2 }, { "change_in_working_capital": 48918, "financing_cash_flow": 128660, "investing_cash_flow": -217230, "net_cash_flow": 26829905, "operating_cash_flow": 27218915, "quarter": 3 }, { "change_in_working_capital": 61714, "financing_cash_flow": -156565, "investing_cash_flow": -489291, "net_cash_flow": 27205334, "operating_cash_flow": 27377473, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7911004324899727, "current_ratio": 2.106040683715093, "debt_to_equity_ratio": 0.613793751336048, "profit_margin": 0.2536410098922914, "quarter": 1, "return_on_assets": 0.20065551262298517, "return_on_equity": 0.269699850654653 }, { "asset_turnover_ratio": 0.7718609712425643, "current_ratio": 1.4563306730054313, "debt_to_equity_ratio": 0.6172462493947322, "profit_margin": 0.24698361295888444, "quarter": 2, "return_on_assets": 0.19063701137944214, "return_on_equity": 0.25894289250426283 }, { "asset_turnover_ratio": 0.7530894273986309, "current_ratio": 2.35274993553869, "debt_to_equity_ratio": 0.6121160348738297, "profit_margin": 0.25355388140957735, "quarter": 3, "return_on_assets": 0.190948747365439, "return_on_equity": 0.2584758900396567 }, { "asset_turnover_ratio": 0.7347743878443638, "current_ratio": 1.7004793811187546, "debt_to_equity_ratio": 0.6125560921018957, "profit_margin": 0.2512209578193849, "quarter": 4, "return_on_assets": 0.1845907254954133, "return_on_equity": 0.25127910639233686 } ], "income_statement": [ { "depreciation": 3694111, "expenses": 60869667, "income_tax": 8156924, "marketing_expense": 10180800, "net_income": 31614770, "net_profit": 23457846, "operational_expense": 37194061, "product_revenue": 22606453, "quarter": 1, "rd_expense": 8629016, "revenue": 92484437, "salaries_expense": 19551992, "service_revenue": 69877984 }, { "depreciation": 3216971, "expenses": 61599833, "income_tax": 8500592, "marketing_expense": 8061251, "net_income": 31492995, "net_profit": 22992403, "operational_expense": 40484686, "product_revenue": 20135228, "quarter": 2, "rd_expense": 11895518, "revenue": 93092828, "salaries_expense": 27114931, "service_revenue": 72957600 }, { "depreciation": 3459592, "expenses": 62338757, "income_tax": 7607143, "marketing_expense": 7133873, "net_income": 31366466, "net_profit": 23759323, "operational_expense": 37056085, "product_revenue": 22061609, "quarter": 3, "rd_expense": 12122475, "revenue": 93705223, "salaries_expense": 25829712, "service_revenue": 71643614 }, { "depreciation": 3681899, "expenses": 63086546, "income_tax": 7539525, "marketing_expense": 7513138, "net_income": 31235099, "net_profit": 23695574, "operational_expense": 37905754, "product_revenue": 18914333, "quarter": 4, "rd_expense": 7331962, "revenue": 94321645, "salaries_expense": 20456307, "service_revenue": 75407312 } ], "market_conditions": { "gdp_growth": [ 0.046609212112460864, 0.04725384332513815, 0.053683544574096284, 0.05617339115027159 ], "inflation_rate": [ 0.005660694998232602, 0.011618176536965081, 0.009918496984080394, 0.004245877562034104 ], "interest_rate": [ 0.014734631669269912, 0.017628155098307962, 0.014215386071138765, 0.017216246018254673 ], "year": 2006 }, "random_event": { "description": "Johnston Group Partnership with Major Brand in 2006", "impact": -0.02, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 127359, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 108259837, "net_revenue": 87290826, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 288089 }, { "average_project_size": 81961, "billable_hours_per_employee": 92, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 112429217, "net_revenue": 87173833, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 287702 }, { "average_project_size": 65335, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 101387140, "net_revenue": 87056998, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 287317 }, { "average_project_size": 93756, "billable_hours_per_employee": 91, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 110708503, "net_revenue": 86940319, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 286932 } ], "balance_sheet": [ { "assets": 118368866, "current_assets": 36947852, "current_liabilities": 27932748, "equity": 78710770, "fixed_assets": 81421014, "liabilities": 58264921, "long_term_liabilities": 30332173, "quarter": 1 }, { "assets": 121051508, "current_assets": 55357128, "current_liabilities": 34702557, "equity": 80676636, "fixed_assets": 65694380, "liabilities": 59032738, "long_term_liabilities": 24330181, "quarter": 2 }, { "assets": 123794949, "current_assets": 41233267, "current_liabilities": 26199249, "equity": 83655075, "fixed_assets": 82561682, "liabilities": 59810673, "long_term_liabilities": 33611424, "quarter": 3 }, { "assets": 126600565, "current_assets": 39076277, "current_liabilities": 31109758, "equity": 84522853, "fixed_assets": 87524288, "liabilities": 60598860, "long_term_liabilities": 29489102, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81939, "financing_cash_flow": -81486, "investing_cash_flow": -487441, "net_cash_flow": 24520863, "operating_cash_flow": 24668894, "quarter": 1 }, { "change_in_working_capital": 88466, "financing_cash_flow": 110766, "investing_cash_flow": -267084, "net_cash_flow": 22969368, "operating_cash_flow": 23050663, "quarter": 2 }, { "change_in_working_capital": -6457, "financing_cash_flow": -78100, "investing_cash_flow": -477153, "net_cash_flow": 24439173, "operating_cash_flow": 25099666, "quarter": 3 }, { "change_in_working_capital": 47429, "financing_cash_flow": -47760, "investing_cash_flow": -400825, "net_cash_flow": 21980539, "operating_cash_flow": 22476008, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7374475142813314, "current_ratio": 1.3227431830194436, "debt_to_equity_ratio": 0.7402407701004576, "profit_margin": 0.21315899794555732, "quarter": 1, "return_on_assets": 0.15719357318165064, "return_on_equity": 0.23639490504285499 }, { "asset_turnover_ratio": 0.7201383480493279, "current_ratio": 1.5951887349396183, "debt_to_equity_ratio": 0.7317203706907165, "profit_margin": 0.21403057956623292, "quarter": 2, "return_on_assets": 0.1541316280008672, "return_on_equity": 0.23126727792666021 }, { "asset_turnover_ratio": 0.7032354607618119, "current_ratio": 1.5738339293618684, "debt_to_equity_ratio": 0.7149676573716538, "profit_margin": 0.22595310488422768, "quarter": 3, "return_on_assets": 0.15889823582382187, "return_on_equity": 0.23514172929735583 }, { "asset_turnover_ratio": 0.6867293127799232, "current_ratio": 1.2560778196988867, "debt_to_equity_ratio": 0.7169523726322868, "profit_margin": 0.21303289673919876, "quarter": 4, "return_on_assets": 0.1462959347772263, "return_on_equity": 0.21912592089147773 } ], "income_statement": [ { "depreciation": 6062069, "expenses": 61087681, "income_tax": 7596320, "marketing_expense": 8540081, "net_income": 26203145, "net_profit": 18606825, "operational_expense": 34534921, "product_revenue": 24865119, "quarter": 1, "rd_expense": 11112604, "revenue": 87290826, "salaries_expense": 29295665, "service_revenue": 62425707 }, { "depreciation": 4392797, "expenses": 61135513, "income_tax": 7380454, "marketing_expense": 8396493, "net_income": 26038320, "net_profit": 18657866, "operational_expense": 41305614, "product_revenue": 34381273, "quarter": 2, "rd_expense": 8235367, "revenue": 87173833, "salaries_expense": 27768814, "service_revenue": 52792560 }, { "depreciation": 5428867, "expenses": 61183383, "income_tax": 6202816, "marketing_expense": 10333195, "net_income": 25873615, "net_profit": 19670799, "operational_expense": 32827148, "product_revenue": 24823370, "quarter": 3, "rd_expense": 10692456, "revenue": 87056998, "salaries_expense": 21353375, "service_revenue": 62233628 }, { "depreciation": 3954860, "expenses": 61231290, "income_tax": 7187881, "marketing_expense": 6659935, "net_income": 25709029, "net_profit": 18521148, "operational_expense": 41087632, "product_revenue": 21839198, "quarter": 4, "rd_expense": 6220017, "revenue": 86940319, "salaries_expense": 29895903, "service_revenue": 65101121 } ], "market_conditions": { "gdp_growth": [ 0.05102913347147199, 0.0388861502490437, 0.048165642812808815, 0.043169117914115894 ], "inflation_rate": [ 0.00647542695783806, 0.011118024162337925, 0.005078621515751088, 0.01138833956830744 ], "interest_rate": [ 0.015030053669720541, 0.02283713999031033, 0.015182720840898223, 0.017171533051303915 ], "year": 2007 }, "random_event": { "description": "Johnston Group Technology Adoption in 2007", "impact": -0.02, "type": "Technology Adoption" }, "year": 2007 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2009, "industry": "Advertising", "location": "Blackchester", "name": "Stone PLC", "num_employees": 455, "region": "North America", "revenue_size": "Medium", "website": "www.stoneplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 154193, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 9006827, "net_revenue": 7313123, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 16073 }, { "average_project_size": 54647, "billable_hours_per_employee": 110, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 8439059, "net_revenue": 7351095, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 16156 }, { "average_project_size": 153684, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 8497224, "net_revenue": 7389264, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 16240 }, { "average_project_size": 72540, "billable_hours_per_employee": 101, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 8650443, "net_revenue": 7427632, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 16324 } ], "balance_sheet": [ { "assets": 8145187, "current_assets": 3069687, "current_liabilities": 2193679, "equity": 5583132, "fixed_assets": 5075500, "liabilities": 3769111, "long_term_liabilities": 1575432, "quarter": 1 }, { "assets": 8359854, "current_assets": 2878432, "current_liabilities": 1575740, "equity": 5815178, "fixed_assets": 5481422, "liabilities": 3797199, "long_term_liabilities": 2221459, "quarter": 2 }, { "assets": 8580179, "current_assets": 4172663, "current_liabilities": 2273335, "equity": 6111151, "fixed_assets": 4407516, "liabilities": 3825497, "long_term_liabilities": 1552162, "quarter": 3 }, { "assets": 8806311, "current_assets": 3167364, "current_liabilities": 2268809, "equity": 6217312, "fixed_assets": 5638947, "liabilities": 3854005, "long_term_liabilities": 1585196, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48144, "financing_cash_flow": 151377, "investing_cash_flow": -487104, "net_cash_flow": 1360471, "operating_cash_flow": 1656773, "quarter": 1 }, { "change_in_working_capital": -20173, "financing_cash_flow": 41797, "investing_cash_flow": -488960, "net_cash_flow": 1362897, "operating_cash_flow": 1710095, "quarter": 2 }, { "change_in_working_capital": -29298, "financing_cash_flow": 128938, "investing_cash_flow": -338697, "net_cash_flow": 1331283, "operating_cash_flow": 1796579, "quarter": 3 }, { "change_in_working_capital": -30028, "financing_cash_flow": -93879, "investing_cash_flow": -204850, "net_cash_flow": 1673533, "operating_cash_flow": 1810274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8978459303635387, "current_ratio": 1.3993328103154563, "debt_to_equity_ratio": 0.6750890002242469, "profit_margin": 0.16505342519194605, "quarter": 1, "return_on_assets": 0.1481925461011515, "return_on_equity": 0.21619693032512935 }, { "asset_turnover_ratio": 0.8793329405035064, "current_ratio": 1.8267176056963712, "debt_to_equity_ratio": 0.6529806998169274, "profit_margin": 0.17038590849390464, "quarter": 2, "return_on_assets": 0.14982594193630655, "return_on_equity": 0.21538859171636707 }, { "asset_turnover_ratio": 0.8612016136260094, "current_ratio": 1.8354809124040232, "debt_to_equity_ratio": 0.6259863321983044, "profit_margin": 0.18357295124385867, "quarter": 3, "return_on_assets": 0.15809332182929983, "return_on_equity": 0.22196620571149364 }, { "asset_turnover_ratio": 0.8434442072282026, "current_ratio": 1.3960470008713823, "debt_to_equity_ratio": 0.6198828368272333, "profit_margin": 0.17031080699743875, "quarter": 4, "return_on_assets": 0.14364766359035014, "return_on_equity": 0.20346509874363713 } ], "income_statement": [ { "depreciation": 449717, "expenses": 5598610, "income_tax": 507457, "marketing_expense": 1063159, "net_income": 1714513, "net_profit": 1207056, "operational_expense": 3100245, "product_revenue": 1517090, "quarter": 1, "rd_expense": 983546, "revenue": 7313123, "salaries_expense": 2754966, "service_revenue": 5796033 }, { "depreciation": 457572, "expenses": 5636332, "income_tax": 462240, "marketing_expense": 850151, "net_income": 1714763, "net_profit": 1252523, "operational_expense": 3884519, "product_revenue": 1609303, "quarter": 2, "rd_expense": 657159, "revenue": 7351095, "salaries_expense": 1992734, "service_revenue": 5741792 }, { "depreciation": 440110, "expenses": 5674309, "income_tax": 358486, "marketing_expense": 732372, "net_income": 1714955, "net_profit": 1356469, "operational_expense": 3577819, "product_revenue": 2168298, "quarter": 3, "rd_expense": 1131893, "revenue": 7389264, "salaries_expense": 2052265, "service_revenue": 5220966 }, { "depreciation": 545268, "expenses": 5712542, "income_tax": 450084, "marketing_expense": 575015, "net_income": 1715090, "net_profit": 1265006, "operational_expense": 3583038, "product_revenue": 2513324, "quarter": 4, "rd_expense": 971807, "revenue": 7427632, "salaries_expense": 2443033, "service_revenue": 4914308 } ], "market_conditions": { "gdp_growth": [ 0.005202177742047635, 0.004417328917476272, 0.011071198924199725, 0.0037803619369168595 ], "inflation_rate": [ 0.020535422340902755, 0.018460638188127248, 0.022043186899440445, 0.015841647324136024 ], "interest_rate": [ 0.036120098467718895, 0.03633643809763107, 0.04175276439036251, 0.0340512136148853 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 170047, "billable_hours_per_employee": 121, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 12852977, "net_revenue": 10746516, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 23619 }, { "average_project_size": 187418, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 12425501, "net_revenue": 10521822, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 23125 }, { "average_project_size": 110053, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 12841094, "net_revenue": 10301826, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 22641 }, { "average_project_size": 75636, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 12100209, "net_revenue": 10086430, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 22168 } ], "balance_sheet": [ { "assets": 11421720, "current_assets": 5041243, "current_liabilities": 2388677, "equity": 8761698, "fixed_assets": 6380477, "liabilities": 4829503, "long_term_liabilities": 2440826, "quarter": 1 }, { "assets": 11589390, "current_assets": 4635218, "current_liabilities": 2520047, "equity": 8785716, "fixed_assets": 6954172, "liabilities": 4956491, "long_term_liabilities": 2436444, "quarter": 2 }, { "assets": 11759522, "current_assets": 5718431, "current_liabilities": 2706108, "equity": 8585920, "fixed_assets": 6041091, "liabilities": 5086818, "long_term_liabilities": 2380710, "quarter": 3 }, { "assets": 11932152, "current_assets": 5963626, "current_liabilities": 2612302, "equity": 8558237, "fixed_assets": 5968526, "liabilities": 5220571, "long_term_liabilities": 2608269, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56078, "financing_cash_flow": 172686, "investing_cash_flow": -174423, "net_cash_flow": 2532171, "operating_cash_flow": 2633001, "quarter": 1 }, { "change_in_working_capital": -59874, "financing_cash_flow": 151178, "investing_cash_flow": -398499, "net_cash_flow": 2308385, "operating_cash_flow": 2757777, "quarter": 2 }, { "change_in_working_capital": -40458, "financing_cash_flow": -114031, "investing_cash_flow": -332534, "net_cash_flow": 2328044, "operating_cash_flow": 2642432, "quarter": 3 }, { "change_in_working_capital": 73393, "financing_cash_flow": 101547, "investing_cash_flow": -382288, "net_cash_flow": 2154369, "operating_cash_flow": 2452607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9408842100839453, "current_ratio": 2.1104749616628786, "debt_to_equity_ratio": 0.5512062844439514, "profit_margin": 0.20187761317249237, "quarter": 1, "return_on_assets": 0.18994345860343276, "return_on_equity": 0.24760965283213368 }, { "asset_turnover_ratio": 0.9078840215058773, "current_ratio": 1.8393379171102762, "debt_to_equity_ratio": 0.5641533370757716, "profit_margin": 0.20460496290471364, "quarter": 2, "return_on_assets": 0.1857575765419923, "return_on_equity": 0.24503603348890404 }, { "asset_turnover_ratio": 0.8760412200427875, "current_ratio": 2.1131569767355924, "debt_to_equity_ratio": 0.5924604468711565, "profit_margin": 0.1857162021567827, "quarter": 3, "return_on_assets": 0.16269504831914086, "return_on_equity": 0.2228317990384257 }, { "asset_turnover_ratio": 0.845315245732706, "current_ratio": 2.28290067534305, "debt_to_equity_ratio": 0.61000542518278, "profit_margin": 0.18308321180040907, "quarter": 4, "return_on_assets": 0.15476303017259585, "return_on_equity": 0.21577528175487545 } ], "income_statement": [ { "depreciation": 463520, "expenses": 7935625, "income_tax": 641410, "marketing_expense": 1428767, "net_income": 2810891, "net_profit": 2169481, "operational_expense": 4741999, "product_revenue": 4027392, "quarter": 1, "rd_expense": 811377, "revenue": 10746516, "salaries_expense": 3135609, "service_revenue": 6719124 }, { "depreciation": 604960, "expenses": 7821647, "income_tax": 547358, "marketing_expense": 1491529, "net_income": 2700175, "net_profit": 2152817, "operational_expense": 4050703, "product_revenue": 2564730, "quarter": 2, "rd_expense": 1544521, "revenue": 10521822, "salaries_expense": 2356094, "service_revenue": 7957092 }, { "depreciation": 729216, "expenses": 7709306, "income_tax": 679304, "marketing_expense": 1233579, "net_income": 2592520, "net_profit": 1913216, "operational_expense": 5221547, "product_revenue": 2830771, "quarter": 3, "rd_expense": 949227, "revenue": 10301826, "salaries_expense": 3753887, "service_revenue": 7471055 }, { "depreciation": 605951, "expenses": 7598579, "income_tax": 641195, "marketing_expense": 866366, "net_income": 2487851, "net_profit": 1846656, "operational_expense": 5004563, "product_revenue": 3721527, "quarter": 4, "rd_expense": 1190224, "revenue": 10086430, "salaries_expense": 3138018, "service_revenue": 6364903 } ], "market_conditions": { "gdp_growth": [ 0.014268210175380196, 0.025349936661864733, 0.019089276996432113, 0.016786506899894343 ], "inflation_rate": [ 0.017969433241648028, 0.017930987735264355, 0.019721082444247834, 0.021725361184374063 ], "interest_rate": [ 0.02204733643245587, 0.02034999317972548, 0.023103287198494096, 0.028337540390465252 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 175801, "billable_hours_per_employee": 112, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 10239839, "net_revenue": 8504041, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 18690 }, { "average_project_size": 149029, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 10682466, "net_revenue": 8392922, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 18446 }, { "average_project_size": 161890, "billable_hours_per_employee": 160, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 9916095, "net_revenue": 8283256, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 18205 }, { "average_project_size": 164903, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 9870985, "net_revenue": 8175023, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 17967 } ], "balance_sheet": [ { "assets": 11861763, "current_assets": 5875951, "current_liabilities": 2875285, "equity": 7966995, "fixed_assets": 5985812, "liabilities": 6281302, "long_term_liabilities": 3406017, "quarter": 1 }, { "assets": 12151632, "current_assets": 3799310, "current_liabilities": 3081493, "equity": 8209834, "fixed_assets": 8352322, "liabilities": 6354255, "long_term_liabilities": 3272762, "quarter": 2 }, { "assets": 12448584, "current_assets": 6219915, "current_liabilities": 3005981, "equity": 8393134, "fixed_assets": 6228669, "liabilities": 6428056, "long_term_liabilities": 3422075, "quarter": 3 }, { "assets": 12752792, "current_assets": 4093777, "current_liabilities": 3254848, "equity": 8518852, "fixed_assets": 8659015, "liabilities": 6502713, "long_term_liabilities": 3247865, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94530, "financing_cash_flow": -116413, "investing_cash_flow": -219887, "net_cash_flow": 2484661, "operating_cash_flow": 2799936, "quarter": 1 }, { "change_in_working_capital": -21542, "financing_cash_flow": 67683, "investing_cash_flow": -120686, "net_cash_flow": 2809722, "operating_cash_flow": 2906927, "quarter": 2 }, { "change_in_working_capital": 62551, "financing_cash_flow": -182745, "investing_cash_flow": -495977, "net_cash_flow": 2424709, "operating_cash_flow": 2818417, "quarter": 3 }, { "change_in_working_capital": 91639, "financing_cash_flow": -130951, "investing_cash_flow": -386460, "net_cash_flow": 2257891, "operating_cash_flow": 2522296, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7169289253207975, "current_ratio": 2.043606459881368, "debt_to_equity_ratio": 0.7884154565177962, "profit_margin": 0.2806352885645777, "quarter": 1, "return_on_assets": 0.2011955558376946, "return_on_equity": 0.2995525916609713 }, { "asset_turnover_ratio": 0.6906827000685999, "current_ratio": 1.232944549930829, "debt_to_equity_ratio": 0.7739809355463216, "profit_margin": 0.28743946387205793, "quarter": 2, "return_on_assets": 0.19852946501342372, "return_on_equity": 0.29384966858038786 }, { "asset_turnover_ratio": 0.6653974460067105, "current_ratio": 2.069179745314425, "debt_to_equity_ratio": 0.7658707700842141, "profit_margin": 0.28643398199934905, "quarter": 3, "return_on_assets": 0.19059244007189893, "return_on_equity": 0.2826841558826536 }, { "asset_turnover_ratio": 0.6410378997791228, "current_ratio": 1.2577475200070787, "debt_to_equity_ratio": 0.763332078078126, "profit_margin": 0.2775249684312815, "quarter": 4, "return_on_assets": 0.17790402289945606, "return_on_equity": 0.26632379574149195 } ], "income_statement": [ { "depreciation": 413402, "expenses": 5270339, "income_tax": 847168, "marketing_expense": 941960, "net_income": 3233702, "net_profit": 2386534, "operational_expense": 3335866, "product_revenue": 2117199, "quarter": 1, "rd_expense": 641519, "revenue": 8504041, "salaries_expense": 1872870, "service_revenue": 6386842 }, { "depreciation": 494470, "expenses": 5179466, "income_tax": 800999, "marketing_expense": 953646, "net_income": 3213456, "net_profit": 2412457, "operational_expense": 2712943, "product_revenue": 1845377, "quarter": 2, "rd_expense": 864409, "revenue": 8392922, "salaries_expense": 1836667, "service_revenue": 6547545 }, { "depreciation": 445811, "expenses": 5090160, "income_tax": 820490, "marketing_expense": 585125, "net_income": 3193096, "net_profit": 2372606, "operational_expense": 3012706, "product_revenue": 2732129, "quarter": 3, "rd_expense": 986786, "revenue": 8283256, "salaries_expense": 2136277, "service_revenue": 5551127 }, { "depreciation": 253523, "expenses": 5002394, "income_tax": 903856, "marketing_expense": 923293, "net_income": 3172629, "net_profit": 2268773, "operational_expense": 3469795, "product_revenue": 3060985, "quarter": 4, "rd_expense": 611063, "revenue": 8175023, "salaries_expense": 2290774, "service_revenue": 5114038 } ], "market_conditions": { "gdp_growth": [ 0.007911958509270851, 0.005192248416721399, 0.015381629034774538, 0.01000964946329939 ], "inflation_rate": [ 0.009943075734185904, 0.01647584726731809, 0.007858618453164015, 0.0113554694586268 ], "interest_rate": [ 0.019841762411700863, 0.018227511138926865, 0.024939185843058202, 0.017274385761669106 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 75479, "billable_hours_per_employee": 160, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 16976036, "net_revenue": 15339673, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 33714 }, { "average_project_size": 112498, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 18362762, "net_revenue": 15387764, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 33819 }, { "average_project_size": 159852, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 17570084, "net_revenue": 15436006, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 33925 }, { "average_project_size": 69532, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 18903452, "net_revenue": 15484400, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 34032 } ], "balance_sheet": [ { "assets": 21227214, "current_assets": 7686646, "current_liabilities": 4633645, "equity": 12753442, "fixed_assets": 13540568, "liabilities": 11511998, "long_term_liabilities": 6878353, "quarter": 1 }, { "assets": 21747919, "current_assets": 9589529, "current_liabilities": 5885826, "equity": 12849869, "fixed_assets": 12158390, "liabilities": 11827035, "long_term_liabilities": 5941209, "quarter": 2 }, { "assets": 22281397, "current_assets": 8086107, "current_liabilities": 6234961, "equity": 12861372, "fixed_assets": 14195290, "liabilities": 12150694, "long_term_liabilities": 5915733, "quarter": 3 }, { "assets": 22827962, "current_assets": 9031357, "current_liabilities": 5623064, "equity": 13100258, "fixed_assets": 13796605, "liabilities": 12483210, "long_term_liabilities": 6860146, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24255, "financing_cash_flow": -154457, "investing_cash_flow": -226584, "net_cash_flow": 3789777, "operating_cash_flow": 3872909, "quarter": 1 }, { "change_in_working_capital": 73640, "financing_cash_flow": 174604, "investing_cash_flow": -106152, "net_cash_flow": 3420038, "operating_cash_flow": 3841927, "quarter": 2 }, { "change_in_working_capital": 73052, "financing_cash_flow": 136563, "investing_cash_flow": -464648, "net_cash_flow": 3055602, "operating_cash_flow": 3459122, "quarter": 3 }, { "change_in_working_capital": 3566, "financing_cash_flow": -149818, "investing_cash_flow": -153540, "net_cash_flow": 3801399, "operating_cash_flow": 3771746, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7226418407992683, "current_ratio": 1.658876759009376, "debt_to_equity_ratio": 0.902658121627087, "profit_margin": 0.19806328335682252, "quarter": 1, "return_on_assets": 0.14312881567972133, "return_on_equity": 0.2382279230971529 }, { "asset_turnover_ratio": 0.7075510994868061, "current_ratio": 1.6292579835013812, "debt_to_equity_ratio": 0.9204012118722766, "profit_margin": 0.19034506897818293, "quarter": 2, "return_on_assets": 0.13467886283740527, "return_on_equity": 0.2279388996105719 }, { "asset_turnover_ratio": 0.6927755023619031, "current_ratio": 1.2968977672835484, "debt_to_equity_ratio": 0.9447432202411997, "profit_margin": 0.17690256145274885, "quarter": 3, "return_on_assets": 0.12255376087953551, "return_on_equity": 0.21231552901199033 }, { "asset_turnover_ratio": 0.6783084709883431, "current_ratio": 1.6061273711272004, "debt_to_equity_ratio": 0.9528980268938215, "profit_margin": 0.1779536824158508, "quarter": 4, "return_on_assets": 0.12070749022624096, "return_on_equity": 0.2103398268950123 } ], "income_statement": [ { "depreciation": 834683, "expenses": 11527198, "income_tax": 774249, "marketing_expense": 1791489, "net_income": 3812475, "net_profit": 3038226, "operational_expense": 6287397, "product_revenue": 4349635, "quarter": 1, "rd_expense": 1422366, "revenue": 15339673, "salaries_expense": 5674486, "service_revenue": 10990038 }, { "depreciation": 912942, "expenses": 11563795, "income_tax": 894984, "marketing_expense": 1438481, "net_income": 3823969, "net_profit": 2928985, "operational_expense": 7443734, "product_revenue": 3905757, "quarter": 2, "rd_expense": 1174009, "revenue": 15387764, "salaries_expense": 5711416, "service_revenue": 11482007 }, { "depreciation": 728453, "expenses": 11600509, "income_tax": 1104828, "marketing_expense": 1877518, "net_income": 3835497, "net_profit": 2730669, "operational_expense": 7635886, "product_revenue": 5725935, "quarter": 3, "rd_expense": 1824259, "revenue": 15436006, "salaries_expense": 5738474, "service_revenue": 9710071 }, { "depreciation": 1016240, "expenses": 11637340, "income_tax": 1091554, "marketing_expense": 1383788, "net_income": 3847060, "net_profit": 2755506, "operational_expense": 6559225, "product_revenue": 5505728, "quarter": 4, "rd_expense": 2320654, "revenue": 15484400, "salaries_expense": 4075255, "service_revenue": 9978672 } ], "market_conditions": { "gdp_growth": [ 0.030187942239184445, 0.03125694877069686, 0.025077853266999614, 0.027381765456532335 ], "inflation_rate": [ 0.02001690814446784, 0.017554640258504218, 0.02065621957312501, 0.012569330907620791 ], "interest_rate": [ 0.020266705616639562, 0.022290546315288005, 0.025507442050863666, 0.02454958313102951 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 172177, "billable_hours_per_employee": 156, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 17738975, "net_revenue": 14526182, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 31926 }, { "average_project_size": 175692, "billable_hours_per_employee": 124, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 17517881, "net_revenue": 14557344, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 31994 }, { "average_project_size": 85146, "billable_hours_per_employee": 108, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 16693499, "net_revenue": 14588574, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 32063 }, { "average_project_size": 190945, "billable_hours_per_employee": 150, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 16846185, "net_revenue": 14619871, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 32132 } ], "balance_sheet": [ { "assets": 18232740, "current_assets": 5710093, "current_liabilities": 4299132, "equity": 10709059, "fixed_assets": 12522647, "liabilities": 10052141, "long_term_liabilities": 5753009, "quarter": 1 }, { "assets": 18774176, "current_assets": 6242900, "current_liabilities": 4688592, "equity": 11037620, "fixed_assets": 12531276, "liabilities": 10283838, "long_term_liabilities": 5595246, "quarter": 2 }, { "assets": 19331690, "current_assets": 8037646, "current_liabilities": 4494441, "equity": 11331733, "fixed_assets": 11294044, "liabilities": 10520876, "long_term_liabilities": 6026435, "quarter": 3 }, { "assets": 19905761, "current_assets": 7606280, "current_liabilities": 5186725, "equity": 11695383, "fixed_assets": 12299481, "liabilities": 10763378, "long_term_liabilities": 5576653, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47753, "financing_cash_flow": 190752, "investing_cash_flow": -228852, "net_cash_flow": 3309128, "operating_cash_flow": 3588327, "quarter": 1 }, { "change_in_working_capital": -18281, "financing_cash_flow": -35542, "investing_cash_flow": -477939, "net_cash_flow": 3445487, "operating_cash_flow": 3473000, "quarter": 2 }, { "change_in_working_capital": 59229, "financing_cash_flow": 80183, "investing_cash_flow": -167143, "net_cash_flow": 2811717, "operating_cash_flow": 3259304, "quarter": 3 }, { "change_in_working_capital": 93863, "financing_cash_flow": 199220, "investing_cash_flow": -487261, "net_cash_flow": 3328229, "operating_cash_flow": 3366855, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7967086680334388, "current_ratio": 1.3281967150578302, "debt_to_equity_ratio": 0.9386577289377153, "profit_margin": 0.17406225531251088, "quarter": 1, "return_on_assets": 0.1386769075849269, "return_on_equity": 0.23610477820693676 }, { "asset_turnover_ratio": 0.7753919000226694, "current_ratio": 1.3315084784515265, "debt_to_equity_ratio": 0.9317079225412724, "profit_margin": 0.1749826067172693, "quarter": 2, "return_on_assets": 0.13568009589342298, "return_on_equity": 0.23078181709462728 }, { "asset_turnover_ratio": 0.75464555866559, "current_ratio": 1.7883527673408106, "debt_to_equity_ratio": 0.9284436899457479, "profit_margin": 0.17280091940445996, "quarter": 3, "return_on_assets": 0.1304034463619063, "return_on_equity": 0.2224654428409141 }, { "asset_turnover_ratio": 0.7344542617586939, "current_ratio": 1.4664899334358386, "debt_to_equity_ratio": 0.9203100060938577, "profit_margin": 0.17462534382143316, "quarter": 4, "return_on_assets": 0.1282543279807288, "return_on_equity": 0.21829126929832054 } ], "income_statement": [ { "depreciation": 1059867, "expenses": 11296467, "income_tax": 701255, "marketing_expense": 1821401, "net_income": 3229715, "net_profit": 2528460, "operational_expense": 5778930, "product_revenue": 5145008, "quarter": 1, "rd_expense": 1270282, "revenue": 14526182, "salaries_expense": 3915408, "service_revenue": 9381174 }, { "depreciation": 925718, "expenses": 11302545, "income_tax": 707517, "marketing_expense": 1706486, "net_income": 3254799, "net_profit": 2547282, "operational_expense": 7687979, "product_revenue": 5733829, "quarter": 2, "rd_expense": 1931542, "revenue": 14557344, "salaries_expense": 4292595, "service_revenue": 8823515 }, { "depreciation": 738385, "expenses": 11308627, "income_tax": 759028, "marketing_expense": 1197626, "net_income": 3279947, "net_profit": 2520919, "operational_expense": 6107689, "product_revenue": 5204217, "quarter": 3, "rd_expense": 2164935, "revenue": 14588574, "salaries_expense": 5443750, "service_revenue": 9384357 }, { "depreciation": 813855, "expenses": 11314712, "income_tax": 752159, "marketing_expense": 1172108, "net_income": 3305159, "net_profit": 2553000, "operational_expense": 7616634, "product_revenue": 5093361, "quarter": 4, "rd_expense": 1327959, "revenue": 14619871, "salaries_expense": 4287720, "service_revenue": 9526510 } ], "market_conditions": { "gdp_growth": [ 0.024752573506576878, 0.021101248661784804, 0.02732775595721923, 0.018870943268458153 ], "inflation_rate": [ 0.013466249963843182, 0.015211785336959731, 0.019472929370740733, 0.017695087727305665 ], "interest_rate": [ 0.04306208675001278, 0.03695251718264737, 0.037361414097044555, 0.041723666947134974 ], "year": 2013 }, "random_event": { "description": "Stone PLC Award Nomination in 2013", "impact": -0.04, "type": "Award Nomination" }, "year": 2013 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2002, "industry": "Advertising", "location": "Reynoldstown", "name": "Ball-Jackson", "num_employees": 776, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.ball-jackson.com" }

[ { "advertising_kpis": [ { "average_project_size": 70250, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 3278925, "net_revenue": 2903375, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3741 }, { "average_project_size": 148457, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 3390826, "net_revenue": 2950940, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 3803 }, { "average_project_size": 115277, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 3543395, "net_revenue": 2999285, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3865 }, { "average_project_size": 142441, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 3843767, "net_revenue": 3048422, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 3928 } ], "balance_sheet": [ { "assets": 4263115, "current_assets": 1286484, "current_liabilities": 955830, "equity": 2370490, "fixed_assets": 2976631, "liabilities": 2354913, "long_term_liabilities": 1399083, "quarter": 1 }, { "assets": 4413822, "current_assets": 2144833, "current_liabilities": 1068698, "equity": 2506421, "fixed_assets": 2268989, "liabilities": 2374512, "long_term_liabilities": 1305814, "quarter": 2 }, { "assets": 4569856, "current_assets": 2088465, "current_liabilities": 1116033, "equity": 2631940, "fixed_assets": 2481391, "liabilities": 2394274, "long_term_liabilities": 1278241, "quarter": 3 }, { "assets": 4731406, "current_assets": 1723367, "current_liabilities": 977301, "equity": 2801887, "fixed_assets": 3008039, "liabilities": 2414201, "long_term_liabilities": 1436900, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73172, "financing_cash_flow": 169079, "investing_cash_flow": -345080, "net_cash_flow": 397571, "operating_cash_flow": 578837, "quarter": 1 }, { "change_in_working_capital": 86976, "financing_cash_flow": 136420, "investing_cash_flow": -325390, "net_cash_flow": 52555, "operating_cash_flow": 603621, "quarter": 2 }, { "change_in_working_capital": -45268, "financing_cash_flow": -10908, "investing_cash_flow": -184819, "net_cash_flow": 473246, "operating_cash_flow": 665878, "quarter": 3 }, { "change_in_working_capital": -45097, "financing_cash_flow": -125360, "investing_cash_flow": -288702, "net_cash_flow": 357765, "operating_cash_flow": 662854, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6810454327410825, "current_ratio": 1.3459339003797746, "debt_to_equity_ratio": 0.9934287847660188, "profit_margin": 0.15922435097085288, "quarter": 1, "return_on_assets": 0.10843901700986251, "return_on_equity": 0.19501790768997126 }, { "asset_turnover_ratio": 0.6685679667190929, "current_ratio": 2.0069589350780106, "debt_to_equity_ratio": 0.9473715708574099, "profit_margin": 0.15829227297064663, "quarter": 2, "return_on_assets": 0.10582914308732885, "return_on_equity": 0.18636573823790975 }, { "asset_turnover_ratio": 0.6563193676124587, "current_ratio": 1.8713290736026622, "debt_to_equity_ratio": 0.9096993092547703, "profit_margin": 0.15215559708397167, "quarter": 3, "return_on_assets": 0.09986266525684835, "return_on_equity": 0.17339225058321997 }, { "asset_turnover_ratio": 0.6442951630022873, "current_ratio": 1.763394286918769, "debt_to_equity_ratio": 0.8616339631112889, "profit_margin": 0.15899439119649444, "quarter": 4, "return_on_assets": 0.10243931719239482, "return_on_equity": 0.1729841353345085 } ], "income_statement": [ { "depreciation": 116549, "expenses": 2322514, "income_tax": 118573, "marketing_expense": 376175, "net_income": 580861, "net_profit": 462288, "operational_expense": 1316752, "product_revenue": 804361, "quarter": 1, "rd_expense": 461573, "revenue": 2903375, "salaries_expense": 832185, "service_revenue": 2099014 }, { "depreciation": 136510, "expenses": 2341372, "income_tax": 142457, "marketing_expense": 348466, "net_income": 609568, "net_profit": 467111, "operational_expense": 1469802, "product_revenue": 678101, "quarter": 2, "rd_expense": 365359, "revenue": 2950940, "salaries_expense": 1111532, "service_revenue": 2272839 }, { "depreciation": 209520, "expenses": 2360383, "income_tax": 182544, "marketing_expense": 312085, "net_income": 638902, "net_profit": 456358, "operational_expense": 1493656, "product_revenue": 636111, "quarter": 3, "rd_expense": 338605, "revenue": 2999285, "salaries_expense": 856653, "service_revenue": 2363174 }, { "depreciation": 178172, "expenses": 2379549, "income_tax": 184191, "marketing_expense": 350552, "net_income": 668873, "net_profit": 484682, "operational_expense": 1408051, "product_revenue": 1097937, "quarter": 4, "rd_expense": 380502, "revenue": 3048422, "salaries_expense": 863284, "service_revenue": 1950485 } ], "market_conditions": { "gdp_growth": [ 0.05694129802975126, 0.045637935762458774, 0.04493273358223468, 0.051506886582079074 ], "inflation_rate": [ 0.004170565516845138, 0.009627635358727583, 0.00976490100051813, 0.004495475453731935 ], "interest_rate": [ 0.014259027017850007, 0.010798322746243514, 0.006895285932412143, 0.0075547218047083585 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 127857, "billable_hours_per_employee": 143, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 4660915, "net_revenue": 3964284, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5109 }, { "average_project_size": 67173, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 4447988, "net_revenue": 4030734, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5194 }, { "average_project_size": 83375, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 5242841, "net_revenue": 4098298, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 5281 }, { "average_project_size": 57025, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 4736055, "net_revenue": 4166994, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5370 } ], "balance_sheet": [ { "assets": 4530265, "current_assets": 1862168, "current_liabilities": 873002, "equity": 3404523, "fixed_assets": 2668097, "liabilities": 2032639, "long_term_liabilities": 1159637, "quarter": 1 }, { "assets": 4587596, "current_assets": 1922362, "current_liabilities": 1155834, "equity": 3383900, "fixed_assets": 2665234, "liabilities": 2082556, "long_term_liabilities": 926722, "quarter": 2 }, { "assets": 4645654, "current_assets": 1768879, "current_liabilities": 925061, "equity": 3368457, "fixed_assets": 2876775, "liabilities": 2133699, "long_term_liabilities": 1208638, "quarter": 3 }, { "assets": 4704446, "current_assets": 2320145, "current_liabilities": 1096580, "equity": 3442095, "fixed_assets": 2384301, "liabilities": 2186097, "long_term_liabilities": 1089517, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44983, "financing_cash_flow": -190905, "investing_cash_flow": -426599, "net_cash_flow": 848032, "operating_cash_flow": 1169293, "quarter": 1 }, { "change_in_working_capital": 52665, "financing_cash_flow": 60137, "investing_cash_flow": -155804, "net_cash_flow": 979584, "operating_cash_flow": 1078642, "quarter": 2 }, { "change_in_working_capital": -23450, "financing_cash_flow": -45752, "investing_cash_flow": -241456, "net_cash_flow": 1053795, "operating_cash_flow": 1078400, "quarter": 3 }, { "change_in_working_capital": -34692, "financing_cash_flow": 59024, "investing_cash_flow": -357312, "net_cash_flow": 551156, "operating_cash_flow": 1131140, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8750666903591733, "current_ratio": 2.1330626963053922, "debt_to_equity_ratio": 0.5970407601887254, "profit_margin": 0.22876690973704206, "quarter": 1, "return_on_assets": 0.20018630256728911, "return_on_equity": 0.26638004795385434 }, { "asset_turnover_ratio": 0.87861572815043, "current_ratio": 1.6631817371698705, "debt_to_equity_ratio": 0.6154307160377079, "profit_margin": 0.2180396920263158, "quarter": 2, "return_on_assets": 0.19157310277539696, "return_on_equity": 0.25971807677531844 }, { "asset_turnover_ratio": 0.8821789138838149, "current_ratio": 1.9121755213980483, "debt_to_equity_ratio": 0.6334351306844648, "profit_margin": 0.20898968303427423, "quarter": 3, "return_on_assets": 0.18436629159209877, "return_on_equity": 0.25427131769828143 }, { "asset_turnover_ratio": 0.8857565800521464, "current_ratio": 2.1158009447555126, "debt_to_equity_ratio": 0.6351065266937722, "profit_margin": 0.22168162469156424, "quarter": 4, "return_on_assets": 0.19635595774720338, "return_on_equity": 0.26836737510150066 } ], "income_statement": [ { "depreciation": 262396, "expenses": 2799361, "income_tax": 258026, "marketing_expense": 420955, "net_income": 1164923, "net_profit": 906897, "operational_expense": 1819113, "product_revenue": 1494599, "quarter": 1, "rd_expense": 357969, "revenue": 3964284, "salaries_expense": 1344970, "service_revenue": 2469685 }, { "depreciation": 199782, "expenses": 2839968, "income_tax": 311906, "marketing_expense": 303990, "net_income": 1190766, "net_profit": 878860, "operational_expense": 1738572, "product_revenue": 954754, "quarter": 2, "rd_expense": 427135, "revenue": 4030734, "salaries_expense": 1188852, "service_revenue": 3075980 }, { "depreciation": 221898, "expenses": 2881165, "income_tax": 360631, "marketing_expense": 447449, "net_income": 1217133, "net_profit": 856502, "operational_expense": 1832256, "product_revenue": 1106111, "quarter": 3, "rd_expense": 556636, "revenue": 4098298, "salaries_expense": 1252496, "service_revenue": 2992187 }, { "depreciation": 207394, "expenses": 2922959, "income_tax": 320289, "marketing_expense": 511352, "net_income": 1244035, "net_profit": 923746, "operational_expense": 1755489, "product_revenue": 881103, "quarter": 4, "rd_expense": 437998, "revenue": 4166994, "salaries_expense": 1364877, "service_revenue": 3285891 } ], "market_conditions": { "gdp_growth": [ 0.06562401689667578, 0.05693260075198749, 0.053455429859294655, 0.061538889464963 ], "inflation_rate": [ 0.01228274920044366, 0.013086792631507298, 0.007957663803534683, 0.00987645014510298 ], "interest_rate": [ 0.021144099207512642, 0.019908383063129843, 0.021399981609511533, 0.020929990456015807 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 62926, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 4137307, "net_revenue": 3757463, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4842 }, { "average_project_size": 164556, "billable_hours_per_employee": 130, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 4196650, "net_revenue": 3721877, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 4796 }, { "average_project_size": 183080, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 4759292, "net_revenue": 3686629, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 4751 }, { "average_project_size": 57652, "billable_hours_per_employee": 152, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 4673603, "net_revenue": 3651714, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 4706 } ], "balance_sheet": [ { "assets": 4110120, "current_assets": 1325819, "current_liabilities": 746081, "equity": 2991539, "fixed_assets": 2784301, "liabilities": 1832048, "long_term_liabilities": 1085967, "quarter": 1 }, { "assets": 4162992, "current_assets": 1702633, "current_liabilities": 1092928, "equity": 2957023, "fixed_assets": 2460359, "liabilities": 1871242, "long_term_liabilities": 778314, "quarter": 2 }, { "assets": 4216545, "current_assets": 1466578, "current_liabilities": 829757, "equity": 3018793, "fixed_assets": 2749967, "liabilities": 1911274, "long_term_liabilities": 1081517, "quarter": 3 }, { "assets": 4270786, "current_assets": 1665711, "current_liabilities": 885212, "equity": 3042495, "fixed_assets": 2605075, "liabilities": 1952163, "long_term_liabilities": 1066951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42330, "financing_cash_flow": -32425, "investing_cash_flow": -250410, "net_cash_flow": 770221, "operating_cash_flow": 989456, "quarter": 1 }, { "change_in_working_capital": 77718, "financing_cash_flow": -162050, "investing_cash_flow": -254644, "net_cash_flow": 885061, "operating_cash_flow": 820959, "quarter": 2 }, { "change_in_working_capital": -1339, "financing_cash_flow": 4456, "investing_cash_flow": -207679, "net_cash_flow": 612439, "operating_cash_flow": 900170, "quarter": 3 }, { "change_in_working_capital": -29876, "financing_cash_flow": 37455, "investing_cash_flow": -147050, "net_cash_flow": 478360, "operating_cash_flow": 936591, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9141978823002734, "current_ratio": 1.7770443155635915, "debt_to_equity_ratio": 0.6124098666271776, "profit_margin": 0.18987998018876034, "quarter": 1, "return_on_assets": 0.17358787577978257, "return_on_equity": 0.2384949686432301 }, { "asset_turnover_ratio": 0.8940389508315173, "current_ratio": 1.5578638300052703, "debt_to_equity_ratio": 0.6328127985477285, "profit_margin": 0.17874663778518204, "quarter": 2, "return_on_assets": 0.1598064565101254, "return_on_equity": 0.2249806646752494 }, { "asset_turnover_ratio": 0.8743245951365395, "current_ratio": 1.7674789125008887, "debt_to_equity_ratio": 0.6331252258766997, "profit_margin": 0.19354320708701636, "quarter": 3, "return_on_assets": 0.169219586177783, "return_on_equity": 0.23636002866046132 }, { "asset_turnover_ratio": 0.8550449495713436, "current_ratio": 1.8817085624686516, "debt_to_equity_ratio": 0.6416322787712059, "profit_margin": 0.19822801018918787, "quarter": 4, "return_on_assets": 0.1694938589758419, "return_on_equity": 0.23792052246593667 } ], "income_statement": [ { "depreciation": 275989, "expenses": 2803123, "income_tax": 240873, "marketing_expense": 540932, "net_income": 954340, "net_profit": 713467, "operational_expense": 1851165, "product_revenue": 752622, "quarter": 1, "rd_expense": 506153, "revenue": 3757463, "salaries_expense": 1189638, "service_revenue": 3004841 }, { "depreciation": 155686, "expenses": 2779409, "income_tax": 277195, "marketing_expense": 290553, "net_income": 942468, "net_profit": 665273, "operational_expense": 1415803, "product_revenue": 1001123, "quarter": 2, "rd_expense": 311857, "revenue": 3721877, "salaries_expense": 887152, "service_revenue": 2720754 }, { "depreciation": 186648, "expenses": 2755896, "income_tax": 217211, "marketing_expense": 390235, "net_income": 930733, "net_profit": 713522, "operational_expense": 1487093, "product_revenue": 850231, "quarter": 3, "rd_expense": 379729, "revenue": 3686629, "salaries_expense": 1146663, "service_revenue": 2836398 }, { "depreciation": 212719, "expenses": 2732581, "income_tax": 195261, "marketing_expense": 291948, "net_income": 919133, "net_profit": 723872, "operational_expense": 1721084, "product_revenue": 849825, "quarter": 4, "rd_expense": 462210, "revenue": 3651714, "salaries_expense": 1108791, "service_revenue": 2801889 } ], "market_conditions": { "gdp_growth": [ 0.056230829013811066, 0.055190490603954714, 0.04914715841512855, 0.052599940026348234 ], "inflation_rate": [ 0.007579346365733828, 0.009169514607786602, 0.00529252760158659, 0.004944893795840683 ], "interest_rate": [ 0.021001900155248273, 0.021192913728439938, 0.013883969645140593, 0.01882145356817924 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 186061, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 2120985, "net_revenue": 1730898, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2231 }, { "average_project_size": 74460, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 2162866, "net_revenue": 1739784, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2242 }, { "average_project_size": 126352, "billable_hours_per_employee": 122, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 2265857, "net_revenue": 1748717, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2254 }, { "average_project_size": 52972, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 2038761, "net_revenue": 1757695, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2265 } ], "balance_sheet": [ { "assets": 2269559, "current_assets": 1043380, "current_liabilities": 718922, "equity": 1437556, "fixed_assets": 1226179, "liabilities": 1286024, "long_term_liabilities": 567102, "quarter": 1 }, { "assets": 2332366, "current_assets": 867971, "current_liabilities": 568609, "equity": 1454061, "fixed_assets": 1464395, "liabilities": 1310516, "long_term_liabilities": 741907, "quarter": 2 }, { "assets": 2396911, "current_assets": 836826, "current_liabilities": 662012, "equity": 1512575, "fixed_assets": 1560085, "liabilities": 1335474, "long_term_liabilities": 673462, "quarter": 3 }, { "assets": 2463243, "current_assets": 1065535, "current_liabilities": 774718, "equity": 1556713, "fixed_assets": 1397708, "liabilities": 1360907, "long_term_liabilities": 586189, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92699, "financing_cash_flow": -6149, "investing_cash_flow": -281245, "net_cash_flow": 55700, "operating_cash_flow": 545024, "quarter": 1 }, { "change_in_working_capital": 94002, "financing_cash_flow": 92855, "investing_cash_flow": -490902, "net_cash_flow": 103621, "operating_cash_flow": 499533, "quarter": 2 }, { "change_in_working_capital": -69819, "financing_cash_flow": 24056, "investing_cash_flow": -111995, "net_cash_flow": 401842, "operating_cash_flow": 540072, "quarter": 3 }, { "change_in_working_capital": -15383, "financing_cash_flow": 181117, "investing_cash_flow": -107137, "net_cash_flow": 399284, "operating_cash_flow": 543587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7626582961711945, "current_ratio": 1.4513118252049597, "debt_to_equity_ratio": 0.8945905411684831, "profit_margin": 0.26230372904700333, "quarter": 1, "return_on_assets": 0.20004811507433823, "return_on_equity": 0.31582839207655217 }, { "asset_turnover_ratio": 0.7459309559477372, "current_ratio": 1.5264812903066958, "debt_to_equity_ratio": 0.9012799325475341, "profit_margin": 0.24842796577046347, "quarter": 2, "return_on_assets": 0.18531010999131353, "return_on_equity": 0.2972440633508498 }, { "asset_turnover_ratio": 0.7295711021393786, "current_ratio": 1.2640646997335396, "debt_to_equity_ratio": 0.882914235657736, "profit_margin": 0.25798228072352475, "quarter": 3, "return_on_assets": 0.1882164168798925, "return_on_equity": 0.2982582681850487 }, { "asset_turnover_ratio": 0.7135694691916307, "current_ratio": 1.375384333396152, "debt_to_equity_ratio": 0.8742183048513117, "profit_margin": 0.25850730644395076, "quarter": 4, "return_on_assets": 0.18446292144136814, "return_on_equity": 0.29188231870614556 } ], "income_statement": [ { "depreciation": 91003, "expenses": 1121777, "income_tax": 155100, "marketing_expense": 170690, "net_income": 609121, "net_profit": 454021, "operational_expense": 570240, "product_revenue": 688708, "quarter": 1, "rd_expense": 195288, "revenue": 1730898, "salaries_expense": 372677, "service_revenue": 1042190 }, { "depreciation": 67322, "expenses": 1123973, "income_tax": 183600, "marketing_expense": 194354, "net_income": 615811, "net_profit": 432211, "operational_expense": 640062, "product_revenue": 476734, "quarter": 2, "rd_expense": 182231, "revenue": 1739784, "salaries_expense": 354440, "service_revenue": 1263050 }, { "depreciation": 88934, "expenses": 1126174, "income_tax": 171405, "marketing_expense": 218843, "net_income": 622543, "net_profit": 451138, "operational_expense": 754616, "product_revenue": 391790, "quarter": 3, "rd_expense": 117355, "revenue": 1748717, "salaries_expense": 535153, "service_revenue": 1356927 }, { "depreciation": 89210, "expenses": 1128379, "income_tax": 174939, "marketing_expense": 194079, "net_income": 629316, "net_profit": 454377, "operational_expense": 627321, "product_revenue": 426385, "quarter": 4, "rd_expense": 211859, "revenue": 1757695, "salaries_expense": 524572, "service_revenue": 1331310 } ], "market_conditions": { "gdp_growth": [ 0.04555135650985307, 0.04288908816489984, 0.03325433285107694, 0.04384822206762153 ], "inflation_rate": [ 0.010772545311737857, 0.012606459242458307, 0.008515160671034697, 0.0075257363668332425 ], "interest_rate": [ 0.014467134944236359, 0.014585788049249067, 0.017381915295462687, 0.01437580418565256 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 129371, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 4275786, "net_revenue": 3300144, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4253 }, { "average_project_size": 181007, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 4120414, "net_revenue": 3232877, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 4166 }, { "average_project_size": 153437, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 3657949, "net_revenue": 3166982, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 4081 }, { "average_project_size": 69476, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 3959483, "net_revenue": 3102430, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 3998 } ], "balance_sheet": [ { "assets": 4527157, "current_assets": 1885538, "current_liabilities": 1135992, "equity": 2784498, "fixed_assets": 2641619, "liabilities": 2636259, "long_term_liabilities": 1500267, "quarter": 1 }, { "assets": 4658017, "current_assets": 2000347, "current_liabilities": 1156415, "equity": 2829116, "fixed_assets": 2657670, "liabilities": 2666368, "long_term_liabilities": 1509953, "quarter": 2 }, { "assets": 4792660, "current_assets": 1948094, "current_liabilities": 1250334, "equity": 2848175, "fixed_assets": 2844566, "liabilities": 2696821, "long_term_liabilities": 1446487, "quarter": 3 }, { "assets": 4931196, "current_assets": 2000475, "current_liabilities": 1313785, "equity": 3013805, "fixed_assets": 2930721, "liabilities": 2727621, "long_term_liabilities": 1413836, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52116, "financing_cash_flow": 101031, "investing_cash_flow": -465013, "net_cash_flow": 839714, "operating_cash_flow": 1049200, "quarter": 1 }, { "change_in_working_capital": -9232, "financing_cash_flow": 117763, "investing_cash_flow": -156124, "net_cash_flow": 756142, "operating_cash_flow": 1011011, "quarter": 2 }, { "change_in_working_capital": -72582, "financing_cash_flow": -57065, "investing_cash_flow": -234135, "net_cash_flow": 523365, "operating_cash_flow": 918688, "quarter": 3 }, { "change_in_working_capital": 16457, "financing_cash_flow": -83156, "investing_cash_flow": -247461, "net_cash_flow": 730373, "operating_cash_flow": 949333, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7289661038925754, "current_ratio": 1.6598162663117346, "debt_to_equity_ratio": 0.9467627558001478, "profit_margin": 0.2707760631051251, "quarter": 1, "return_on_assets": 0.1973865717491132, "return_on_equity": 0.32091960561652405 }, { "asset_turnover_ratio": 0.6940457709793674, "current_ratio": 1.7297829931296291, "debt_to_equity_ratio": 0.942473903509082, "profit_margin": 0.2590469727119219, "quarter": 2, "return_on_assets": 0.179790455895717, "return_on_equity": 0.296017201132792 }, { "asset_turnover_ratio": 0.6607983875342711, "current_ratio": 1.558058886665483, "debt_to_equity_ratio": 0.9468593046424465, "profit_margin": 0.23755613388393113, "quarter": 3, "return_on_assets": 0.15697671021937712, "return_on_equity": 0.2641466904245701 }, { "asset_turnover_ratio": 0.6291435181242035, "current_ratio": 1.522680651704807, "debt_to_equity_ratio": 0.9050422970298344, "profit_margin": 0.26115980054344495, "quarter": 4, "return_on_assets": 0.16430699570651824, "return_on_equity": 0.26883955664019404 } ], "income_statement": [ { "depreciation": 155600, "expenses": 2142162, "income_tax": 264382, "marketing_expense": 375999, "net_income": 1157982, "net_profit": 893600, "operational_expense": 1126881, "product_revenue": 1159794, "quarter": 1, "rd_expense": 395902, "revenue": 3300144, "salaries_expense": 981982, "service_revenue": 2140350 }, { "depreciation": 173544, "expenses": 2119573, "income_tax": 275837, "marketing_expense": 276114, "net_income": 1113304, "net_profit": 837467, "operational_expense": 1143410, "product_revenue": 845416, "quarter": 2, "rd_expense": 230084, "revenue": 3232877, "salaries_expense": 979691, "service_revenue": 2387461 }, { "depreciation": 166352, "expenses": 2097223, "income_tax": 317423, "marketing_expense": 388242, "net_income": 1069759, "net_profit": 752336, "operational_expense": 1404816, "product_revenue": 972743, "quarter": 3, "rd_expense": 379586, "revenue": 3166982, "salaries_expense": 792819, "service_revenue": 2194239 }, { "depreciation": 139103, "expenses": 2075109, "income_tax": 217091, "marketing_expense": 322964, "net_income": 1027321, "net_profit": 810230, "operational_expense": 1113001, "product_revenue": 1159260, "quarter": 4, "rd_expense": 373825, "revenue": 3102430, "salaries_expense": 717802, "service_revenue": 1943170 } ], "market_conditions": { "gdp_growth": [ 0.06183651161253281, 0.062374424118828854, 0.04877955912042365, 0.059616138223853296 ], "inflation_rate": [ 0.011082867902064343, 0.00771213524770524, 0.007323395151094868, 0.010352433618390413 ], "interest_rate": [ 0.01453864007894556, 0.014087602048543804, 0.017176080527042347, 0.0227754770291779 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2008, "industry": "Advertising", "location": "West Donaldside", "name": "Lewis-Aguilar", "num_employees": 54, "region": "Europe", "revenue_size": "Medium", "website": "www.lewis-aguilar.com" }

[ { "advertising_kpis": [ { "average_project_size": 111466, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 14142916, "net_revenue": 11299654, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 209253 }, { "average_project_size": 194033, "billable_hours_per_employee": 145, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 13038798, "net_revenue": 11132087, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 206150 }, { "average_project_size": 186088, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 12289410, "net_revenue": 10967006, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 203093 }, { "average_project_size": 173120, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 13320921, "net_revenue": 10804373, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 200081 } ], "balance_sheet": [ { "assets": 11362515, "current_assets": 3530853, "current_liabilities": 3171951, "equity": 8006741, "fixed_assets": 7831662, "liabilities": 5436810, "long_term_liabilities": 2264859, "quarter": 1 }, { "assets": 11548582, "current_assets": 3475235, "current_liabilities": 3047657, "equity": 8125516, "fixed_assets": 8073347, "liabilities": 5491966, "long_term_liabilities": 2444309, "quarter": 2 }, { "assets": 11737697, "current_assets": 5817119, "current_liabilities": 3080995, "equity": 8376287, "fixed_assets": 5920578, "liabilities": 5547681, "long_term_liabilities": 2466686, "quarter": 3 }, { "assets": 11929909, "current_assets": 4794443, "current_liabilities": 3130357, "equity": 8354539, "fixed_assets": 7135466, "liabilities": 5603961, "long_term_liabilities": 2473604, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13871, "financing_cash_flow": 118428, "investing_cash_flow": -291774, "net_cash_flow": 2411189, "operating_cash_flow": 2578280, "quarter": 1 }, { "change_in_working_capital": -32670, "financing_cash_flow": 88659, "investing_cash_flow": -134051, "net_cash_flow": 2342794, "operating_cash_flow": 2742496, "quarter": 2 }, { "change_in_working_capital": 36052, "financing_cash_flow": -129567, "investing_cash_flow": -383541, "net_cash_flow": 2633983, "operating_cash_flow": 2995877, "quarter": 3 }, { "change_in_working_capital": -13825, "financing_cash_flow": -27358, "investing_cash_flow": -469825, "net_cash_flow": 2697047, "operating_cash_flow": 2771667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9944676860712615, "current_ratio": 1.1131486583493881, "debt_to_equity_ratio": 0.679029083118837, "profit_margin": 0.18416811700606053, "quarter": 1, "return_on_assets": 0.18314924116711837, "return_on_equity": 0.2599104929209025 }, { "asset_turnover_ratio": 0.9639353991684867, "current_ratio": 1.1402972841103838, "debt_to_equity_ratio": 0.6758913526230211, "profit_margin": 0.1858501465178991, "quarter": 2, "return_on_assets": 0.1791475351692528, "return_on_equity": 0.25461767597282436 }, { "asset_turnover_ratio": 0.9343405269364169, "current_ratio": 1.888065056905318, "debt_to_equity_ratio": 0.6623078937003949, "profit_margin": 0.19934984990434035, "quarter": 3, "return_on_assets": 0.18626064380431698, "return_on_equity": 0.2610071741811139 }, { "asset_turnover_ratio": 0.905654267773543, "current_ratio": 1.5315962364675977, "debt_to_equity_ratio": 0.6707684289941073, "profit_margin": 0.187756476012074, "quarter": 4, "return_on_assets": 0.17004245380245567, "return_on_equity": 0.2428130385171462 } ], "income_statement": [ { "depreciation": 497244, "expenses": 8477081, "income_tax": 741537, "marketing_expense": 1601409, "net_income": 2822573, "net_profit": 2081036, "operational_expense": 4977248, "product_revenue": 3314049, "quarter": 1, "rd_expense": 1312363, "revenue": 11299654, "salaries_expense": 3610829, "service_revenue": 7985605 }, { "depreciation": 673596, "expenses": 8348491, "income_tax": 714696, "marketing_expense": 975417, "net_income": 2783596, "net_profit": 2068900, "operational_expense": 4295229, "product_revenue": 3508837, "quarter": 2, "rd_expense": 1269788, "revenue": 11132087, "salaries_expense": 2679529, "service_revenue": 7623250 }, { "depreciation": 809606, "expenses": 8221852, "income_tax": 558883, "marketing_expense": 836702, "net_income": 2745154, "net_profit": 2186271, "operational_expense": 5185594, "product_revenue": 2727760, "quarter": 3, "rd_expense": 1301003, "revenue": 10967006, "salaries_expense": 2680162, "service_revenue": 8239246 }, { "depreciation": 743076, "expenses": 8097135, "income_tax": 678647, "marketing_expense": 1444043, "net_income": 2707238, "net_profit": 2028591, "operational_expense": 5115180, "product_revenue": 3552646, "quarter": 4, "rd_expense": 1512052, "revenue": 10804373, "salaries_expense": 2833045, "service_revenue": 7251727 } ], "market_conditions": { "gdp_growth": [ 0.016594129971048924, 0.01466849277106689, 0.007436910145873895, 0.003515162847422957 ], "inflation_rate": [ 0.015106034029215638, 0.010073099221385752, 0.013822875019520682, 0.01047307795891507 ], "interest_rate": [ 0.03186489275513647, 0.031230614983971516, 0.03214759662057186, 0.03516363286672875 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 179614, "billable_hours_per_employee": 121, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 19548748, "net_revenue": 16543972, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 306370 }, { "average_project_size": 183943, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 18777310, "net_revenue": 16299562, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 301844 }, { "average_project_size": 197697, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 20246320, "net_revenue": 16058763, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 297384 }, { "average_project_size": 67788, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 20074181, "net_revenue": 15821521, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 292991 } ], "balance_sheet": [ { "assets": 21217221, "current_assets": 10184587, "current_liabilities": 6542467, "equity": 14214086, "fixed_assets": 11032634, "liabilities": 11046076, "long_term_liabilities": 4503609, "quarter": 1 }, { "assets": 21536027, "current_assets": 8262268, "current_liabilities": 6346501, "equity": 14524685, "fixed_assets": 13273759, "liabilities": 11159508, "long_term_liabilities": 4813007, "quarter": 2 }, { "assets": 21859623, "current_assets": 10180629, "current_liabilities": 6691478, "equity": 14663781, "fixed_assets": 11678994, "liabilities": 11274105, "long_term_liabilities": 4582627, "quarter": 3 }, { "assets": 22188081, "current_assets": 6668213, "current_liabilities": 5876186, "equity": 14578335, "fixed_assets": 15519868, "liabilities": 11389878, "long_term_liabilities": 5513692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63169, "financing_cash_flow": 192712, "investing_cash_flow": -138599, "net_cash_flow": 4644002, "operating_cash_flow": 4862997, "quarter": 1 }, { "change_in_working_capital": 86513, "financing_cash_flow": -5383, "investing_cash_flow": -221220, "net_cash_flow": 4609917, "operating_cash_flow": 4761006, "quarter": 2 }, { "change_in_working_capital": 2622, "financing_cash_flow": 79047, "investing_cash_flow": -373966, "net_cash_flow": 4407973, "operating_cash_flow": 4764972, "quarter": 3 }, { "change_in_working_capital": 98108, "financing_cash_flow": 70205, "investing_cash_flow": -126441, "net_cash_flow": 4515606, "operating_cash_flow": 4739757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.779742643958886, "current_ratio": 1.5566890899105796, "debt_to_equity_ratio": 0.7771217931283095, "profit_margin": 0.24437547403972879, "quarter": 1, "return_on_assets": 0.19054997824644423, "return_on_equity": 0.28443200639140637 }, { "asset_turnover_ratio": 0.7568509270535368, "current_ratio": 1.3018619236016822, "debt_to_equity_ratio": 0.7683132542977696, "profit_margin": 0.25449555024852816, "quarter": 2, "return_on_assets": 0.1926151931365985, "return_on_equity": 0.2855942142635107 }, { "asset_turnover_ratio": 0.7346312880144364, "current_ratio": 1.5214320363901668, "debt_to_equity_ratio": 0.7688402465912441, "profit_margin": 0.2539587264598151, "quarter": 3, "return_on_assets": 0.18656602632167993, "return_on_equity": 0.27811810610101173 }, { "asset_turnover_ratio": 0.7130639643870058, "current_ratio": 1.1347858968385276, "debt_to_equity_ratio": 0.7812879865910614, "profit_margin": 0.23892342588301088, "quarter": 4, "return_on_assets": 0.17036768524506468, "return_on_equity": 0.2592979239398738 } ], "income_statement": [ { "depreciation": 820056, "expenses": 10942144, "income_tax": 1558887, "marketing_expense": 1481398, "net_income": 5601828, "net_profit": 4042941, "operational_expense": 7543474, "product_revenue": 4999047, "quarter": 1, "rd_expense": 1829854, "revenue": 16543972, "salaries_expense": 4510678, "service_revenue": 11544925 }, { "depreciation": 612840, "expenses": 10766531, "income_tax": 1384865, "marketing_expense": 1569128, "net_income": 5533031, "net_profit": 4148166, "operational_expense": 6042452, "product_revenue": 4255879, "quarter": 2, "rd_expense": 1676422, "revenue": 16299562, "salaries_expense": 5237362, "service_revenue": 12043683 }, { "depreciation": 686709, "expenses": 10593736, "income_tax": 1386764, "marketing_expense": 1771215, "net_income": 5465027, "net_profit": 4078263, "operational_expense": 6541076, "product_revenue": 4918871, "quarter": 3, "rd_expense": 2044955, "revenue": 16058763, "salaries_expense": 4476878, "service_revenue": 11139892 }, { "depreciation": 959625, "expenses": 10423715, "income_tax": 1617674, "marketing_expense": 1368157, "net_income": 5397806, "net_profit": 3780132, "operational_expense": 6793524, "product_revenue": 4839454, "quarter": 4, "rd_expense": 1988907, "revenue": 15821521, "salaries_expense": 3515188, "service_revenue": 10982067 } ], "market_conditions": { "gdp_growth": [ 0.0246312268290357, 0.01324874194332835, 0.025536122510501115, 0.024801256176798438 ], "inflation_rate": [ 0.011280759985503984, 0.014881793103952311, 0.014139820713610658, 0.014333044273411113 ], "interest_rate": [ 0.035607466627838806, 0.03274030861857635, 0.037110255213620075, 0.03245753550457191 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 196245, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 15908915, "net_revenue": 13915657, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 257697 }, { "average_project_size": 62650, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 16991596, "net_revenue": 13779822, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 255182 }, { "average_project_size": 66716, "billable_hours_per_employee": 143, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 17335827, "net_revenue": 13645314, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 252691 }, { "average_project_size": 163033, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 17159697, "net_revenue": 13512119, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 250224 } ], "balance_sheet": [ { "assets": 17515115, "current_assets": 8144459, "current_liabilities": 4159892, "equity": 10996672, "fixed_assets": 9370656, "liabilities": 9245039, "long_term_liabilities": 5085147, "quarter": 1 }, { "assets": 18033681, "current_assets": 6114331, "current_liabilities": 5203614, "equity": 11235934, "fixed_assets": 11919350, "liabilities": 9508427, "long_term_liabilities": 4304813, "quarter": 2 }, { "assets": 18567600, "current_assets": 8781309, "current_liabilities": 5469248, "equity": 11373077, "fixed_assets": 9786291, "liabilities": 9779318, "long_term_liabilities": 4310070, "quarter": 3 }, { "assets": 19117327, "current_assets": 7443017, "current_liabilities": 4895591, "equity": 11699551, "fixed_assets": 11674310, "liabilities": 10057928, "long_term_liabilities": 5162337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75045, "financing_cash_flow": -3803, "investing_cash_flow": -123772, "net_cash_flow": 3198114, "operating_cash_flow": 3690460, "quarter": 1 }, { "change_in_working_capital": 74633, "financing_cash_flow": 136413, "investing_cash_flow": -270423, "net_cash_flow": 3139471, "operating_cash_flow": 3308514, "quarter": 2 }, { "change_in_working_capital": -22065, "financing_cash_flow": 165560, "investing_cash_flow": -267957, "net_cash_flow": 3368149, "operating_cash_flow": 3358377, "quarter": 3 }, { "change_in_working_capital": -93700, "financing_cash_flow": 70926, "investing_cash_flow": -403508, "net_cash_flow": 3267933, "operating_cash_flow": 3625683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7944941840233422, "current_ratio": 1.9578534731190136, "debt_to_equity_ratio": 0.8407124446377958, "profit_margin": 0.19593728129401292, "quarter": 1, "return_on_assets": 0.15567103042143884, "return_on_equity": 0.24794737898884317 }, { "asset_turnover_ratio": 0.7641158785053368, "current_ratio": 1.1750162483228002, "debt_to_equity_ratio": 0.8462515888754776, "profit_margin": 0.19671371662130324, "quarter": 2, "return_on_assets": 0.150312074390137, "return_on_equity": 0.24125097210432173 }, { "asset_turnover_ratio": 0.7348991792154075, "current_ratio": 1.6055788656868366, "debt_to_equity_ratio": 0.859865628272806, "profit_margin": 0.18942730083016046, "quarter": 3, "return_on_assets": 0.13920996790107498, "return_on_equity": 0.22727314692409098 }, { "asset_turnover_ratio": 0.7067995959895439, "current_ratio": 1.52035106690898, "debt_to_equity_ratio": 0.859684957140663, "profit_margin": 0.19539141122128956, "quarter": 4, "return_on_assets": 0.1381025705110343, "return_on_equity": 0.22566267714034496 } ], "income_statement": [ { "depreciation": 963864, "expenses": 10347608, "income_tax": 841453, "marketing_expense": 1966916, "net_income": 3568049, "net_profit": 2726596, "operational_expense": 6769314, "product_revenue": 4147887, "quarter": 1, "rd_expense": 1486653, "revenue": 13915657, "salaries_expense": 3270753, "service_revenue": 9767770 }, { "depreciation": 597834, "expenses": 10240899, "income_tax": 828243, "marketing_expense": 1708500, "net_income": 3538923, "net_profit": 2710680, "operational_expense": 6807991, "product_revenue": 5381651, "quarter": 2, "rd_expense": 1026334, "revenue": 13779822, "salaries_expense": 3108267, "service_revenue": 8398171 }, { "depreciation": 773582, "expenses": 10135290, "income_tax": 925229, "marketing_expense": 1125955, "net_income": 3510024, "net_profit": 2584795, "operational_expense": 5253137, "product_revenue": 4873020, "quarter": 3, "rd_expense": 1723413, "revenue": 13645314, "salaries_expense": 4608408, "service_revenue": 8772294 }, { "depreciation": 985531, "expenses": 10030770, "income_tax": 841197, "marketing_expense": 1774023, "net_income": 3481349, "net_profit": 2640152, "operational_expense": 6350986, "product_revenue": 3204788, "quarter": 4, "rd_expense": 1342214, "revenue": 13512119, "salaries_expense": 3505763, "service_revenue": 10307331 } ], "market_conditions": { "gdp_growth": [ 0.015148364282500857, 0.0209044434591906, 0.02055576415589834, 0.018985234933872563 ], "inflation_rate": [ 0.01533179011125579, 0.01538155782151962, 0.014392583877948957, 0.016598549682823607 ], "interest_rate": [ 0.03788272723736255, 0.040381331644272406, 0.03704009863969589, 0.03893803677434269 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 177073, "billable_hours_per_employee": 103, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 24686263, "net_revenue": 19314616, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 357678 }, { "average_project_size": 137313, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 23521959, "net_revenue": 19224989, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 356018 }, { "average_project_size": 164026, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 22688113, "net_revenue": 19135777, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 354366 }, { "average_project_size": 137980, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 24002140, "net_revenue": 19046980, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 352722 } ], "balance_sheet": [ { "assets": 27789510, "current_assets": 11516398, "current_liabilities": 7296313, "equity": 17016337, "fixed_assets": 16273112, "liabilities": 13730332, "long_term_liabilities": 6434019, "quarter": 1 }, { "assets": 28407763, "current_assets": 11404802, "current_liabilities": 6089665, "equity": 17407320, "fixed_assets": 17002961, "liabilities": 13898201, "long_term_liabilities": 7808536, "quarter": 2 }, { "assets": 29039771, "current_assets": 11092475, "current_liabilities": 5948890, "equity": 17849644, "fixed_assets": 17947296, "liabilities": 14068123, "long_term_liabilities": 8119233, "quarter": 3 }, { "assets": 29685839, "current_assets": 11947885, "current_liabilities": 7190247, "equity": 18761785, "fixed_assets": 17737954, "liabilities": 14240122, "long_term_liabilities": 7049875, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22605, "financing_cash_flow": 84313, "investing_cash_flow": -122557, "net_cash_flow": 3963536, "operating_cash_flow": 4093092, "quarter": 1 }, { "change_in_working_capital": 34464, "financing_cash_flow": -64890, "investing_cash_flow": -399692, "net_cash_flow": 3664830, "operating_cash_flow": 4002404, "quarter": 2 }, { "change_in_working_capital": 75648, "financing_cash_flow": -40552, "investing_cash_flow": -305080, "net_cash_flow": 3440738, "operating_cash_flow": 3712070, "quarter": 3 }, { "change_in_working_capital": 39820, "financing_cash_flow": 90658, "investing_cash_flow": -115402, "net_cash_flow": 3693849, "operating_cash_flow": 4257167, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6950326220217629, "current_ratio": 1.5783859601417867, "debt_to_equity_ratio": 0.8068911658249364, "profit_margin": 0.15310472649313867, "quarter": 1, "return_on_assets": 0.10641277949845103, "return_on_equity": 0.17378352344573336 }, { "asset_turnover_ratio": 0.6767512457774306, "current_ratio": 1.8728127080882118, "debt_to_equity_ratio": 0.7984113005333389, "profit_margin": 0.15072872083307823, "quarter": 2, "return_on_assets": 0.10200584959822426, "return_on_equity": 0.16646778481696206 }, { "asset_turnover_ratio": 0.6589506852516158, "current_ratio": 1.864629367831646, "debt_to_equity_ratio": 0.7881458588193692, "profit_margin": 0.1503987008209805, "quarter": 3, "return_on_assets": 0.09910532696693786, "return_on_equity": 0.16123548458445447 }, { "asset_turnover_ratio": 0.641618382421329, "current_ratio": 1.6616793553823672, "debt_to_equity_ratio": 0.7589961189726884, "profit_margin": 0.17409941103524024, "quarter": 4, "return_on_assets": 0.1117053824889369, "return_on_equity": 0.17674586932959738 } ], "income_statement": [ { "depreciation": 1135933, "expenses": 15433025, "income_tax": 924432, "marketing_expense": 2711996, "net_income": 3881591, "net_profit": 2957159, "operational_expense": 8388808, "product_revenue": 7216523, "quarter": 1, "rd_expense": 2082729, "revenue": 19314616, "salaries_expense": 6421430, "service_revenue": 12098093 }, { "depreciation": 1104646, "expenses": 15229889, "income_tax": 1097342, "marketing_expense": 2633640, "net_income": 3995100, "net_profit": 2897758, "operational_expense": 8133498, "product_revenue": 4770101, "quarter": 2, "rd_expense": 2431127, "revenue": 19224989, "salaries_expense": 6706719, "service_revenue": 14454888 }, { "depreciation": 834074, "expenses": 15029427, "income_tax": 1228354, "marketing_expense": 2310902, "net_income": 4106350, "net_profit": 2877996, "operational_expense": 9529237, "product_revenue": 4761294, "quarter": 3, "rd_expense": 2483998, "revenue": 19135777, "salaries_expense": 5331933, "service_revenue": 14374483 }, { "depreciation": 941099, "expenses": 14831603, "income_tax": 899309, "marketing_expense": 2875680, "net_income": 4215377, "net_profit": 3316068, "operational_expense": 8238027, "product_revenue": 4135065, "quarter": 4, "rd_expense": 1802225, "revenue": 19046980, "salaries_expense": 7099061, "service_revenue": 14911915 } ], "market_conditions": { "gdp_growth": [ 0.03156265419395416, 0.03373050349561814, 0.027288737874176246, 0.018632858711473497 ], "inflation_rate": [ 0.016215283894232598, 0.012867624758451999, 0.016093974421397157, 0.0184587122243775 ], "interest_rate": [ 0.03425640167755174, 0.036725440463464515, 0.04136400029866114, 0.03879522749256139 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 73093, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 11991015, "net_revenue": 10565371, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 195655 }, { "average_project_size": 136614, "billable_hours_per_employee": 96, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 12248829, "net_revenue": 10687348, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 197914 }, { "average_project_size": 81865, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 13578321, "net_revenue": 10810735, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 200199 }, { "average_project_size": 57091, "billable_hours_per_employee": 135, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 13418628, "net_revenue": 10935545, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 202510 } ], "balance_sheet": [ { "assets": 14513022, "current_assets": 5732077, "current_liabilities": 4017067, "equity": 9940687, "fixed_assets": 8780945, "liabilities": 7013648, "long_term_liabilities": 2996581, "quarter": 1 }, { "assets": 14834214, "current_assets": 6842207, "current_liabilities": 3314873, "equity": 10274399, "fixed_assets": 7992007, "liabilities": 7147140, "long_term_liabilities": 3832267, "quarter": 2 }, { "assets": 15162515, "current_assets": 5222912, "current_liabilities": 4151671, "equity": 10716800, "fixed_assets": 9939603, "liabilities": 7283174, "long_term_liabilities": 3131503, "quarter": 3 }, { "assets": 15498082, "current_assets": 7475918, "current_liabilities": 3003021, "equity": 10715888, "fixed_assets": 8022164, "liabilities": 7421796, "long_term_liabilities": 4418775, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50042, "financing_cash_flow": 35933, "investing_cash_flow": -167437, "net_cash_flow": 2690866, "operating_cash_flow": 2943295, "quarter": 1 }, { "change_in_working_capital": 43383, "financing_cash_flow": 150818, "investing_cash_flow": -309668, "net_cash_flow": 2705970, "operating_cash_flow": 3182203, "quarter": 2 }, { "change_in_working_capital": -18345, "financing_cash_flow": -65160, "investing_cash_flow": -162044, "net_cash_flow": 3466251, "operating_cash_flow": 3449351, "quarter": 3 }, { "change_in_working_capital": -5608, "financing_cash_flow": -187084, "investing_cash_flow": -323437, "net_cash_flow": 2972940, "operating_cash_flow": 3252884, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7279924884011063, "current_ratio": 1.4269308926139395, "debt_to_equity_ratio": 0.7055496264996575, "profit_margin": 0.231067418266713, "quarter": 1, "return_on_assets": 0.16821534481240363, "return_on_equity": 0.24558795584248855 }, { "asset_turnover_ratio": 0.7204525969491878, "current_ratio": 2.064093254854711, "debt_to_equity_ratio": 0.6956260896622761, "profit_margin": 0.2420923319798326, "quarter": 2, "return_on_assets": 0.17441604927635532, "return_on_equity": 0.2518225153607525 }, { "asset_turnover_ratio": 0.7129908857468567, "current_ratio": 1.2580264669334347, "debt_to_equity_ratio": 0.6796034263959391, "profit_margin": 0.2624667980484213, "quarter": 3, "return_on_assets": 0.18713643481968525, "return_on_equity": 0.26476737458942967 }, { "asset_turnover_ratio": 0.7056063453529282, "current_ratio": 2.4894657746316127, "debt_to_equity_ratio": 0.6925973843698254, "profit_margin": 0.24137818462637206, "quarter": 4, "return_on_assets": 0.17031797870213874, "return_on_equity": 0.2463260160987125 } ], "income_statement": [ { "depreciation": 501982, "expenses": 7099381, "income_tax": 1024677, "marketing_expense": 790021, "net_income": 3465990, "net_profit": 2441313, "operational_expense": 4520474, "product_revenue": 3361436, "quarter": 1, "rd_expense": 993941, "revenue": 10565371, "salaries_expense": 2555845, "service_revenue": 7203935 }, { "depreciation": 594878, "expenses": 7136634, "income_tax": 963389, "marketing_expense": 1008387, "net_income": 3550714, "net_profit": 2587325, "operational_expense": 3611369, "product_revenue": 3319277, "quarter": 2, "rd_expense": 1419442, "revenue": 10687348, "salaries_expense": 2725552, "service_revenue": 7368071 }, { "depreciation": 611892, "expenses": 7174084, "income_tax": 799192, "marketing_expense": 1063316, "net_income": 3636651, "net_profit": 2837459, "operational_expense": 3747948, "product_revenue": 4257788, "quarter": 3, "rd_expense": 1068482, "revenue": 10810735, "salaries_expense": 2759030, "service_revenue": 6552947 }, { "depreciation": 613282, "expenses": 7211729, "income_tax": 1084214, "marketing_expense": 1441996, "net_income": 3723816, "net_profit": 2639602, "operational_expense": 4543968, "product_revenue": 2930454, "quarter": 4, "rd_expense": 931648, "revenue": 10935545, "salaries_expense": 2574901, "service_revenue": 8005091 } ], "market_conditions": { "gdp_growth": [ 0.023142462423587147, 0.026475187381498434, 0.018027789920029454, 0.03213392634460165 ], "inflation_rate": [ 0.014130584812445906, 0.013934798538601738, 0.019002872352181996, 0.019168492627327012 ], "interest_rate": [ 0.034901046746924506, 0.03580760444045891, 0.04283207849166279, 0.03731782993245493 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "East Ericside", "name": "Thompson, Gonzalez and Ferguson", "num_employees": 581, "region": "North America", "revenue_size": "Small", "website": "www.thompson,gonzalezandferguson.com" }

[ { "advertising_kpis": [ { "average_project_size": 149444, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 4868266, "net_revenue": 3912492, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6734 }, { "average_project_size": 85298, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 4953219, "net_revenue": 3838702, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6607 }, { "average_project_size": 99670, "billable_hours_per_employee": 148, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 4162801, "net_revenue": 3766304, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 6482 }, { "average_project_size": 124397, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 4263095, "net_revenue": 3695272, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6360 } ], "balance_sheet": [ { "assets": 5323277, "current_assets": 1725588, "current_liabilities": 1361790, "equity": 2984828, "fixed_assets": 3597689, "liabilities": 3075105, "long_term_liabilities": 1713315, "quarter": 1 }, { "assets": 5476850, "current_assets": 2293515, "current_liabilities": 1800855, "equity": 3039538, "fixed_assets": 3183335, "liabilities": 3136232, "long_term_liabilities": 1335377, "quarter": 2 }, { "assets": 5634854, "current_assets": 2030402, "current_liabilities": 1633193, "equity": 3127826, "fixed_assets": 3604452, "liabilities": 3198575, "long_term_liabilities": 1565382, "quarter": 3 }, { "assets": 5797416, "current_assets": 2291915, "current_liabilities": 1615104, "equity": 3200873, "fixed_assets": 3505501, "liabilities": 3262156, "long_term_liabilities": 1647052, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20118, "financing_cash_flow": 157568, "investing_cash_flow": -342776, "net_cash_flow": 520696, "operating_cash_flow": 939751, "quarter": 1 }, { "change_in_working_capital": -6130, "financing_cash_flow": 61856, "investing_cash_flow": -464455, "net_cash_flow": 711203, "operating_cash_flow": 859015, "quarter": 2 }, { "change_in_working_capital": -36650, "financing_cash_flow": -90071, "investing_cash_flow": -310973, "net_cash_flow": 624063, "operating_cash_flow": 840269, "quarter": 3 }, { "change_in_working_capital": 42553, "financing_cash_flow": -194705, "investing_cash_flow": -405755, "net_cash_flow": 701136, "operating_cash_flow": 815256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7349780971382853, "current_ratio": 1.2671469169255172, "debt_to_equity_ratio": 1.0302452938661792, "profit_margin": 0.1882830686938146, "quarter": 1, "return_on_assets": 0.1383839315519369, "return_on_equity": 0.24680015062844493 }, { "asset_turnover_ratio": 0.7008959529656645, "current_ratio": 1.2735700542242434, "debt_to_equity_ratio": 1.0318120714398042, "profit_margin": 0.18207196078257704, "quarter": 2, "return_on_assets": 0.12761350046103143, "return_on_equity": 0.22994283999739434 }, { "asset_turnover_ratio": 0.6683942476593004, "current_ratio": 1.2432100798864556, "debt_to_equity_ratio": 1.022619224982464, "profit_margin": 0.18361422763536878, "quarter": 3, "return_on_assets": 0.12272669353988586, "return_on_equity": 0.22109509927981927 }, { "asset_turnover_ratio": 0.63739983468497, "current_ratio": 1.4190510332461563, "debt_to_equity_ratio": 1.0191457143098148, "profit_margin": 0.18012557668285312, "quarter": 4, "return_on_assets": 0.11481201280018546, "return_on_equity": 0.20794733186852463 } ], "income_statement": [ { "depreciation": 203095, "expenses": 2956694, "income_tax": 219142, "marketing_expense": 426261, "net_income": 955798, "net_profit": 736656, "operational_expense": 1967281, "product_revenue": 1001459, "quarter": 1, "rd_expense": 467041, "revenue": 3912492, "salaries_expense": 1303949, "service_revenue": 2911033 }, { "depreciation": 160095, "expenses": 2899946, "income_tax": 239836, "marketing_expense": 507002, "net_income": 938756, "net_profit": 698920, "operational_expense": 1551494, "product_revenue": 1500630, "quarter": 2, "rd_expense": 294129, "revenue": 3838702, "salaries_expense": 1314117, "service_revenue": 2338072 }, { "depreciation": 148722, "expenses": 2844287, "income_tax": 230470, "marketing_expense": 433810, "net_income": 922017, "net_profit": 691547, "operational_expense": 1519798, "product_revenue": 1485919, "quarter": 3, "rd_expense": 559818, "revenue": 3766304, "salaries_expense": 1340436, "service_revenue": 2280385 }, { "depreciation": 149643, "expenses": 2789697, "income_tax": 239962, "marketing_expense": 478003, "net_income": 905575, "net_profit": 665613, "operational_expense": 1748552, "product_revenue": 897412, "quarter": 4, "rd_expense": 537246, "revenue": 3695272, "salaries_expense": 1131589, "service_revenue": 2797860 } ], "market_conditions": { "gdp_growth": [ 0.020192290943569897, 0.016359366171063084, 0.02109158508286143, 0.015426578042844957 ], "inflation_rate": [ 0.015486596048086854, 0.014881786296029747, 0.014894120737849691, 0.014538121405265825 ], "interest_rate": [ 0.03555089979812949, 0.034197710050548724, 0.033025557819929136, 0.039781083775211584 ], "year": 2003 }, "random_event": { "description": "Thompson, Gonzalez and Ferguson Partnership with Major Brand in 2003", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 96672, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 4837623, "net_revenue": 3939256, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6780 }, { "average_project_size": 84871, "billable_hours_per_employee": 92, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4823828, "net_revenue": 3931997, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 6768 }, { "average_project_size": 187140, "billable_hours_per_employee": 110, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 5047338, "net_revenue": 3924752, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 6755 }, { "average_project_size": 50830, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 4938678, "net_revenue": 3917520, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 6743 } ], "balance_sheet": [ { "assets": 5096362, "current_assets": 1648281, "current_liabilities": 1433660, "equity": 3330774, "fixed_assets": 3448081, "liabilities": 2843450, "long_term_liabilities": 1409790, "quarter": 1 }, { "assets": 5209281, "current_assets": 1856536, "current_liabilities": 1564644, "equity": 3392138, "fixed_assets": 3352745, "liabilities": 2917500, "long_term_liabilities": 1352856, "quarter": 2 }, { "assets": 5324702, "current_assets": 2218025, "current_liabilities": 1641846, "equity": 3394458, "fixed_assets": 3106677, "liabilities": 2993479, "long_term_liabilities": 1351633, "quarter": 3 }, { "assets": 5442680, "current_assets": 1774283, "current_liabilities": 1542412, "equity": 3415875, "fixed_assets": 3668397, "liabilities": 3071437, "long_term_liabilities": 1529025, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62903, "financing_cash_flow": 63863, "investing_cash_flow": -474741, "net_cash_flow": 887469, "operating_cash_flow": 1224095, "quarter": 1 }, { "change_in_working_capital": -10977, "financing_cash_flow": -110696, "investing_cash_flow": -377114, "net_cash_flow": 855671, "operating_cash_flow": 1250992, "quarter": 2 }, { "change_in_working_capital": 43870, "financing_cash_flow": -166683, "investing_cash_flow": -114015, "net_cash_flow": 1231611, "operating_cash_flow": 1235661, "quarter": 3 }, { "change_in_working_capital": 96850, "financing_cash_flow": 112101, "investing_cash_flow": -161149, "net_cash_flow": 846895, "operating_cash_flow": 1223775, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7729545114730861, "current_ratio": 1.149701463387414, "debt_to_equity_ratio": 0.8536904635379045, "profit_margin": 0.27362070401111277, "quarter": 1, "return_on_assets": 0.21149635759783156, "return_on_equity": 0.32360706550489465 }, { "asset_turnover_ratio": 0.7548060855231269, "current_ratio": 1.186554896832762, "debt_to_equity_ratio": 0.8600770369601708, "profit_margin": 0.27984685644470225, "quarter": 2, "return_on_assets": 0.21123011025897817, "return_on_equity": 0.32438450322480983 }, { "asset_turnover_ratio": 0.7370838781212545, "current_ratio": 1.3509336442029276, "debt_to_equity_ratio": 0.881872452096918, "profit_margin": 0.27090501514490595, "quarter": 3, "return_on_assets": 0.19967971916550448, "return_on_equity": 0.3132267360503503 }, { "asset_turnover_ratio": 0.7197777565464073, "current_ratio": 1.1503301322863153, "debt_to_equity_ratio": 0.8991655139605519, "profit_margin": 0.26665645612530375, "quarter": 4, "return_on_assets": 0.19193338575848662, "return_on_equity": 0.3058168112123541 } ], "income_statement": [ { "depreciation": 146233, "expenses": 2413128, "income_tax": 448266, "marketing_expense": 475250, "net_income": 1526128, "net_profit": 1077862, "operational_expense": 1502617, "product_revenue": 1212563, "quarter": 1, "rd_expense": 325693, "revenue": 3939256, "salaries_expense": 805154, "service_revenue": 2726693 }, { "depreciation": 150635, "expenses": 2420027, "income_tax": 411613, "marketing_expense": 322743, "net_income": 1511970, "net_profit": 1100357, "operational_expense": 1276935, "product_revenue": 892766, "quarter": 2, "rd_expense": 361648, "revenue": 3931997, "salaries_expense": 819057, "service_revenue": 3039231 }, { "depreciation": 172426, "expenses": 2426945, "income_tax": 434572, "marketing_expense": 441979, "net_income": 1497807, "net_profit": 1063235, "operational_expense": 1486673, "product_revenue": 1146902, "quarter": 3, "rd_expense": 288547, "revenue": 3924752, "salaries_expense": 1159599, "service_revenue": 2777850 }, { "depreciation": 179143, "expenses": 2433884, "income_tax": 439004, "marketing_expense": 357252, "net_income": 1483636, "net_profit": 1044632, "operational_expense": 1601499, "product_revenue": 1291971, "quarter": 4, "rd_expense": 453302, "revenue": 3917520, "salaries_expense": 744876, "service_revenue": 2625549 } ], "market_conditions": { "gdp_growth": [ 0.03220335271367984, 0.026754689906967857, 0.026455308443376725, 0.02746486555142308 ], "inflation_rate": [ 0.008448002827676701, 0.01693053997391596, 0.007605916000574984, 0.007585855525599772 ], "interest_rate": [ 0.03920544347378455, 0.032145696191659565, 0.03932883839778517, 0.03346919419802644 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 65429, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 4194901, "net_revenue": 3503889, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6031 }, { "average_project_size": 50925, "billable_hours_per_employee": 87, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 4071826, "net_revenue": 3493081, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 6012 }, { "average_project_size": 189529, "billable_hours_per_employee": 116, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 4170077, "net_revenue": 3482307, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5994 }, { "average_project_size": 155330, "billable_hours_per_employee": 112, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 3887716, "net_revenue": 3471567, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 5975 } ], "balance_sheet": [ { "assets": 3557869, "current_assets": 1293317, "current_liabilities": 777461, "equity": 3058619, "fixed_assets": 2264552, "liabilities": 1492981, "long_term_liabilities": 715520, "quarter": 1 }, { "assets": 3660228, "current_assets": 1304441, "current_liabilities": 710478, "equity": 3196808, "fixed_assets": 2355787, "liabilities": 1524200, "long_term_liabilities": 813722, "quarter": 2 }, { "assets": 3765531, "current_assets": 1833587, "current_liabilities": 933448, "equity": 3281094, "fixed_assets": 1931944, "liabilities": 1556072, "long_term_liabilities": 622624, "quarter": 3 }, { "assets": 3873864, "current_assets": 1356964, "current_liabilities": 657702, "equity": 3378752, "fixed_assets": 2516900, "liabilities": 1588610, "long_term_liabilities": 930908, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61756, "financing_cash_flow": 7563, "investing_cash_flow": -306046, "net_cash_flow": 1022264, "operating_cash_flow": 1178329, "quarter": 1 }, { "change_in_working_capital": 30277, "financing_cash_flow": -32296, "investing_cash_flow": -306369, "net_cash_flow": 742299, "operating_cash_flow": 1212422, "quarter": 2 }, { "change_in_working_capital": -31932, "financing_cash_flow": -687, "investing_cash_flow": -146185, "net_cash_flow": 1245952, "operating_cash_flow": 1280953, "quarter": 3 }, { "change_in_working_capital": -96909, "financing_cash_flow": -65345, "investing_cash_flow": -281468, "net_cash_flow": 989651, "operating_cash_flow": 1236091, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.984827996758734, "current_ratio": 1.6635136682097238, "debt_to_equity_ratio": 0.48812258081179777, "profit_margin": 0.2836080138383379, "quarter": 1, "return_on_assets": 0.27930511213313364, "return_on_equity": 0.3248953204044047 }, { "asset_turnover_ratio": 0.9543342655157001, "current_ratio": 1.836004774250575, "debt_to_equity_ratio": 0.4767880961258856, "profit_margin": 0.30368033263471417, "quarter": 2, "return_on_assets": 0.28981254719651345, "return_on_equity": 0.33182474518332034 }, { "asset_turnover_ratio": 0.9247851099884717, "current_ratio": 1.9643161697277192, "debt_to_equity_ratio": 0.47425401405750645, "profit_margin": 0.30773708349091566, "quarter": 3, "return_on_assets": 0.28459067260367793, "return_on_equity": 0.3266090517370121 }, { "asset_turnover_ratio": 0.8961509748406242, "current_ratio": 2.0631897120580445, "debt_to_equity_ratio": 0.47017656223362947, "profit_margin": 0.3149868632810486, "quarter": 4, "return_on_assets": 0.28227578459130215, "return_on_equity": 0.32363961604758207 } ], "income_statement": [ { "depreciation": 184598, "expenses": 2134419, "income_tax": 375739, "marketing_expense": 249626, "net_income": 1369470, "net_profit": 993731, "operational_expense": 1264815, "product_revenue": 1302730, "quarter": 1, "rd_expense": 384602, "revenue": 3503889, "salaries_expense": 650828, "service_revenue": 2201159 }, { "depreciation": 151642, "expenses": 2120590, "income_tax": 311711, "marketing_expense": 219602, "net_income": 1372491, "net_profit": 1060780, "operational_expense": 1280597, "product_revenue": 1319157, "quarter": 2, "rd_expense": 406733, "revenue": 3493081, "salaries_expense": 741913, "service_revenue": 2173924 }, { "depreciation": 209318, "expenses": 2106851, "income_tax": 303821, "marketing_expense": 413665, "net_income": 1375456, "net_profit": 1071635, "operational_expense": 1450698, "product_revenue": 1372100, "quarter": 3, "rd_expense": 418277, "revenue": 3482307, "salaries_expense": 1025070, "service_revenue": 2110207 }, { "depreciation": 142593, "expenses": 2093201, "income_tax": 284868, "marketing_expense": 250614, "net_income": 1378366, "net_profit": 1093498, "operational_expense": 1358124, "product_revenue": 742464, "quarter": 4, "rd_expense": 362038, "revenue": 3471567, "salaries_expense": 754434, "service_revenue": 2729103 } ], "market_conditions": { "gdp_growth": [ 0.013468269615776013, 0.024061818222355546, 0.011774688603358, 0.025354439888129097 ], "inflation_rate": [ 0.01890251138313936, 0.012134266366969786, 0.011852434866166776, 0.011343449706085387 ], "interest_rate": [ 0.01788934522835815, 0.019269328229625092, 0.022513266216291933, 0.018109982385587774 ], "year": 2005 }, "random_event": { "description": "Thompson, Gonzalez and Ferguson Introduction of New Service in 2005", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 51056, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 1609561, "net_revenue": 1432846, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2466 }, { "average_project_size": 196349, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 1868685, "net_revenue": 1449108, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2494 }, { "average_project_size": 148159, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 1893210, "net_revenue": 1465556, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2522 }, { "average_project_size": 59357, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 1836342, "net_revenue": 1482190, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2551 } ], "balance_sheet": [ { "assets": 1733790, "current_assets": 827671, "current_liabilities": 430914, "equity": 1159947, "fixed_assets": 906119, "liabilities": 993781, "long_term_liabilities": 562867, "quarter": 1 }, { "assets": 1769248, "current_assets": 758036, "current_liabilities": 474945, "equity": 1182654, "fixed_assets": 1011212, "liabilities": 1014410, "long_term_liabilities": 539465, "quarter": 2 }, { "assets": 1805431, "current_assets": 665296, "current_liabilities": 485583, "equity": 1199937, "fixed_assets": 1140135, "liabilities": 1035467, "long_term_liabilities": 549884, "quarter": 3 }, { "assets": 1842354, "current_assets": 650911, "current_liabilities": 440184, "equity": 1207983, "fixed_assets": 1191443, "liabilities": 1056960, "long_term_liabilities": 616776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43275, "financing_cash_flow": 83731, "investing_cash_flow": -178935, "net_cash_flow": 341615, "operating_cash_flow": 499056, "quarter": 1 }, { "change_in_working_capital": -53368, "financing_cash_flow": 105567, "investing_cash_flow": -111511, "net_cash_flow": 277986, "operating_cash_flow": 477149, "quarter": 2 }, { "change_in_working_capital": -87831, "financing_cash_flow": 181778, "investing_cash_flow": -209604, "net_cash_flow": 159891, "operating_cash_flow": 481559, "quarter": 3 }, { "change_in_working_capital": -87007, "financing_cash_flow": -44114, "investing_cash_flow": -437911, "net_cash_flow": 212870, "operating_cash_flow": 485385, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8264241920878538, "current_ratio": 1.9207336034568383, "debt_to_equity_ratio": 0.8567469030912619, "profit_margin": 0.2930796470800072, "quarter": 1, "return_on_assets": 0.24220811055548827, "return_on_equity": 0.3620320583612872 }, { "asset_turnover_ratio": 0.8190530666136121, "current_ratio": 1.5960500689553527, "debt_to_equity_ratio": 0.8577403027428141, "profit_margin": 0.29522713282929913, "quarter": 2, "return_on_assets": 0.24180668849138165, "return_on_equity": 0.36174231854794386 }, { "asset_turnover_ratio": 0.8117485520078032, "current_ratio": 1.3700973880881333, "debt_to_equity_ratio": 0.8629344707263799, "profit_margin": 0.29338558199072573, "quarter": 3, "return_on_assets": 0.2381553213609382, "return_on_equity": 0.3583296456397294 }, { "asset_turnover_ratio": 0.8045087968978817, "current_ratio": 1.4787248059902223, "debt_to_equity_ratio": 0.8749792008662374, "profit_margin": 0.28511122055876775, "quarter": 4, "return_on_assets": 0.22937448503382085, "return_on_equity": 0.3498302542337102 } ], "income_statement": [ { "depreciation": 79118, "expenses": 875584, "income_tax": 137324, "marketing_expense": 148519, "net_income": 557262, "net_profit": 419938, "operational_expense": 440978, "product_revenue": 457909, "quarter": 1, "rd_expense": 150213, "revenue": 1432846, "salaries_expense": 348293, "service_revenue": 974937 }, { "depreciation": 49333, "expenses": 883004, "income_tax": 138288, "marketing_expense": 154797, "net_income": 566104, "net_profit": 427816, "operational_expense": 506923, "product_revenue": 544856, "quarter": 2, "rd_expense": 175358, "revenue": 1449108, "salaries_expense": 360171, "service_revenue": 904252 }, { "depreciation": 51586, "expenses": 890488, "income_tax": 145095, "marketing_expense": 155201, "net_income": 575068, "net_profit": 429973, "operational_expense": 485999, "product_revenue": 458881, "quarter": 3, "rd_expense": 175967, "revenue": 1465556, "salaries_expense": 409477, "service_revenue": 1006675 }, { "depreciation": 62796, "expenses": 898034, "income_tax": 161567, "marketing_expense": 108048, "net_income": 584156, "net_profit": 422589, "operational_expense": 488851, "product_revenue": 340408, "quarter": 4, "rd_expense": 174547, "revenue": 1482190, "salaries_expense": 337172, "service_revenue": 1141782 } ], "market_conditions": { "gdp_growth": [ 0.013607618482786011, 0.011330159692972835, 0.016879834089289045, 0.020846694631431323 ], "inflation_rate": [ 0.016133116552379444, 0.018160716391916375, 0.01595555090982994, 0.014603259264898128 ], "interest_rate": [ 0.02434157608042793, 0.022206964130873807, 0.0250361669830719, 0.01806882572511747 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 162201, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 3203701, "net_revenue": 2853734, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4912 }, { "average_project_size": 116307, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 3282778, "net_revenue": 2881826, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4960 }, { "average_project_size": 122454, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 3477093, "net_revenue": 2910195, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5009 }, { "average_project_size": 98095, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 3324121, "net_revenue": 2938843, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 5058 } ], "balance_sheet": [ { "assets": 3512032, "current_assets": 1228623, "current_liabilities": 762623, "equity": 2670276, "fixed_assets": 2283409, "liabilities": 1561805, "long_term_liabilities": 799182, "quarter": 1 }, { "assets": 3633512, "current_assets": 1404690, "current_liabilities": 787437, "equity": 2794616, "fixed_assets": 2228822, "liabilities": 1587088, "long_term_liabilities": 799651, "quarter": 2 }, { "assets": 3759193, "current_assets": 1539750, "current_liabilities": 929179, "equity": 2971137, "fixed_assets": 2219443, "liabilities": 1612781, "long_term_liabilities": 683602, "quarter": 3 }, { "assets": 3889222, "current_assets": 1746066, "current_liabilities": 793797, "equity": 3026132, "fixed_assets": 2143156, "liabilities": 1638890, "long_term_liabilities": 845093, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52759, "financing_cash_flow": -64077, "investing_cash_flow": -247194, "net_cash_flow": 713355, "operating_cash_flow": 866295, "quarter": 1 }, { "change_in_working_capital": -719, "financing_cash_flow": 149520, "investing_cash_flow": -307644, "net_cash_flow": 758737, "operating_cash_flow": 864901, "quarter": 2 }, { "change_in_working_capital": 124, "financing_cash_flow": 57539, "investing_cash_flow": -196162, "net_cash_flow": 379802, "operating_cash_flow": 940725, "quarter": 3 }, { "change_in_working_capital": -22622, "financing_cash_flow": -112859, "investing_cash_flow": -380238, "net_cash_flow": 715432, "operating_cash_flow": 888650, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8125592249728932, "current_ratio": 1.6110489717724223, "debt_to_equity_ratio": 0.5848852328373546, "profit_margin": 0.25231819083348345, "quarter": 1, "return_on_assets": 0.20502347359021786, "return_on_equity": 0.26965339912428526 }, { "asset_turnover_ratio": 0.7931241179332833, "current_ratio": 1.7838760434168066, "debt_to_equity_ratio": 0.5679091510246846, "profit_margin": 0.2596242798836571, "quarter": 2, "return_on_assets": 0.2059142779767894, "return_on_equity": 0.2677262278610013 }, { "asset_turnover_ratio": 0.7741541868161598, "current_ratio": 1.6571080491487646, "debt_to_equity_ratio": 0.5428161003683102, "profit_margin": 0.2833916627579939, "quarter": 3, "return_on_assets": 0.21938884223289412, "return_on_equity": 0.27757892012384483 }, { "asset_turnover_ratio": 0.7556377599427341, "current_ratio": 2.199637942698196, "debt_to_equity_ratio": 0.5415791512068872, "profit_margin": 0.2639814375929575, "quarter": 4, "return_on_assets": 0.19947434216920504, "return_on_equity": 0.25636687361952487 } ], "income_statement": [ { "depreciation": 146246, "expenses": 1834142, "income_tax": 299543, "marketing_expense": 288089, "net_income": 1019592, "net_profit": 720049, "operational_expense": 1027108, "product_revenue": 1033192, "quarter": 1, "rd_expense": 212565, "revenue": 2853734, "salaries_expense": 841948, "service_revenue": 1820542 }, { "depreciation": 116709, "expenses": 1847109, "income_tax": 286525, "marketing_expense": 252290, "net_income": 1034717, "net_profit": 748192, "operational_expense": 1067203, "product_revenue": 979770, "quarter": 2, "rd_expense": 292555, "revenue": 2881826, "salaries_expense": 641242, "service_revenue": 1902056 }, { "depreciation": 116000, "expenses": 1860169, "income_tax": 225301, "marketing_expense": 191970, "net_income": 1050026, "net_profit": 824725, "operational_expense": 1235835, "product_revenue": 847542, "quarter": 3, "rd_expense": 219925, "revenue": 2910195, "salaries_expense": 710346, "service_revenue": 2062653 }, { "depreciation": 112850, "expenses": 1873321, "income_tax": 289722, "marketing_expense": 282415, "net_income": 1065522, "net_profit": 775800, "operational_expense": 1143348, "product_revenue": 955860, "quarter": 4, "rd_expense": 210660, "revenue": 2938843, "salaries_expense": 575714, "service_revenue": 1982983 } ], "market_conditions": { "gdp_growth": [ 0.029790354949810194, 0.01723097757731817, 0.023500237038544335, 0.015363766545849446 ], "inflation_rate": [ 0.017694810056991743, 0.015093588214385554, 0.01302804504288118, 0.016072932240930593 ], "interest_rate": [ 0.02310335824524455, 0.022567802537104994, 0.019480485432918346, 0.02086694657462373 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 95061, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 2963739, "net_revenue": 2451990, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 4220 }, { "average_project_size": 92320, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 2869791, "net_revenue": 2453011, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4222 }, { "average_project_size": 124562, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3120976, "net_revenue": 2454032, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4224 }, { "average_project_size": 114128, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 2959201, "net_revenue": 2455054, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 4226 } ], "balance_sheet": [ { "assets": 2517844, "current_assets": 766894, "current_liabilities": 496587, "equity": 1965844, "fixed_assets": 1750950, "liabilities": 1221210, "long_term_liabilities": 724623, "quarter": 1 }, { "assets": 2561806, "current_assets": 1170603, "current_liabilities": 710125, "equity": 2008996, "fixed_assets": 1391203, "liabilities": 1245213, "long_term_liabilities": 535088, "quarter": 2 }, { "assets": 2606536, "current_assets": 1045739, "current_liabilities": 595303, "equity": 2026226, "fixed_assets": 1560797, "liabilities": 1269688, "long_term_liabilities": 674385, "quarter": 3 }, { "assets": 2652047, "current_assets": 1280258, "current_liabilities": 679229, "equity": 2024083, "fixed_assets": 1371789, "liabilities": 1294644, "long_term_liabilities": 615415, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3503, "financing_cash_flow": 187961, "investing_cash_flow": -334768, "net_cash_flow": 238075, "operating_cash_flow": 768152, "quarter": 1 }, { "change_in_working_capital": -20406, "financing_cash_flow": 118732, "investing_cash_flow": -165711, "net_cash_flow": 459862, "operating_cash_flow": 790653, "quarter": 2 }, { "change_in_working_capital": -27370, "financing_cash_flow": -36286, "investing_cash_flow": -269973, "net_cash_flow": 618241, "operating_cash_flow": 800533, "quarter": 3 }, { "change_in_working_capital": -59125, "financing_cash_flow": -17280, "investing_cash_flow": -481273, "net_cash_flow": 475820, "operating_cash_flow": 826165, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.973845083333201, "current_ratio": 1.544329593807329, "debt_to_equity_ratio": 0.6212140943024981, "profit_margin": 0.27292525662828965, "quarter": 1, "return_on_assets": 0.265786919284912, "return_on_equity": 0.3404186700470638 }, { "asset_turnover_ratio": 0.9575319130332274, "current_ratio": 1.6484464002816406, "debt_to_equity_ratio": 0.619818556134507, "profit_margin": 0.28226656953433965, "quarter": 2, "return_on_assets": 0.2702792483115427, "return_on_equity": 0.3446512586386434 }, { "asset_turnover_ratio": 0.9414916962589429, "current_ratio": 1.7566499748867384, "debt_to_equity_ratio": 0.6266270396293404, "profit_margin": 0.2809164672669305, "quarter": 3, "return_on_assets": 0.26448052127421223, "return_on_equity": 0.34022759553968807 }, { "asset_turnover_ratio": 0.9257203963579831, "current_ratio": 1.8848694622873876, "debt_to_equity_ratio": 0.6396200155823649, "profit_margin": 0.2715541083821374, "quarter": 4, "return_on_assets": 0.25138317684415096, "return_on_equity": 0.32937384484727156 } ], "income_statement": [ { "depreciation": 98942, "expenses": 1576145, "income_tax": 206635, "marketing_expense": 232971, "net_income": 875845, "net_profit": 669210, "operational_expense": 838860, "product_revenue": 880938, "quarter": 1, "rd_expense": 181185, "revenue": 2451990, "salaries_expense": 747204, "service_revenue": 1571052 }, { "depreciation": 98250, "expenses": 1583167, "income_tax": 177441, "marketing_expense": 251293, "net_income": 869844, "net_profit": 692403, "operational_expense": 905586, "product_revenue": 677090, "quarter": 2, "rd_expense": 221250, "revenue": 2453011, "salaries_expense": 518569, "service_revenue": 1775921 }, { "depreciation": 111155, "expenses": 1590221, "income_tax": 174433, "marketing_expense": 207542, "net_income": 863811, "net_profit": 689378, "operational_expense": 903416, "product_revenue": 491761, "quarter": 3, "rd_expense": 274858, "revenue": 2454032, "salaries_expense": 762926, "service_revenue": 1962271 }, { "depreciation": 159485, "expenses": 1597307, "income_tax": 191067, "marketing_expense": 194272, "net_income": 857747, "net_profit": 666680, "operational_expense": 1084972, "product_revenue": 520379, "quarter": 4, "rd_expense": 212339, "revenue": 2455054, "salaries_expense": 629045, "service_revenue": 1934675 } ], "market_conditions": { "gdp_growth": [ 0.01659123823212173, 0.017292696964345357, 0.013442787720715686, 0.006915228033808741 ], "inflation_rate": [ 0.014144580045920674, 0.010712611037326264, 0.01691019433142755, 0.019592818704993 ], "interest_rate": [ 0.03407303555289402, 0.030658532095828847, 0.02899751083196113, 0.032043992432095145 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 190401, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 2789391, "net_revenue": 2400445, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 4132 }, { "average_project_size": 167104, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 2712167, "net_revenue": 2353512, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4051 }, { "average_project_size": 89660, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 2773470, "net_revenue": 2307497, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3972 }, { "average_project_size": 143096, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 2772202, "net_revenue": 2262382, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 3894 } ], "balance_sheet": [ { "assets": 3225687, "current_assets": 1231365, "current_liabilities": 807208, "equity": 2069695, "fixed_assets": 1994322, "liabilities": 1584882, "long_term_liabilities": 777674, "quarter": 1 }, { "assets": 3317533, "current_assets": 1024919, "current_liabilities": 891432, "equity": 2119476, "fixed_assets": 2292614, "liabilities": 1609561, "long_term_liabilities": 718129, "quarter": 2 }, { "assets": 3411993, "current_assets": 1221280, "current_liabilities": 675290, "equity": 2197653, "fixed_assets": 2190713, "liabilities": 1634624, "long_term_liabilities": 959334, "quarter": 3 }, { "assets": 3509144, "current_assets": 1447124, "current_liabilities": 693061, "equity": 2216510, "fixed_assets": 2062020, "liabilities": 1660077, "long_term_liabilities": 967016, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9161, "financing_cash_flow": 147117, "investing_cash_flow": -128463, "net_cash_flow": 371074, "operating_cash_flow": 589028, "quarter": 1 }, { "change_in_working_capital": -22517, "financing_cash_flow": 180049, "investing_cash_flow": -456992, "net_cash_flow": -137512, "operating_cash_flow": 552059, "quarter": 2 }, { "change_in_working_capital": -16935, "financing_cash_flow": 72825, "investing_cash_flow": -434254, "net_cash_flow": 364189, "operating_cash_flow": 592060, "quarter": 3 }, { "change_in_working_capital": 1713, "financing_cash_flow": -18798, "investing_cash_flow": -311257, "net_cash_flow": 204184, "operating_cash_flow": 487240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7441655064487038, "current_ratio": 1.5254618388321226, "debt_to_equity_ratio": 0.7657563070887257, "profit_margin": 0.1786710380783563, "quarter": 1, "return_on_assets": 0.13296082353929567, "return_on_equity": 0.20722376968587158 }, { "asset_turnover_ratio": 0.7094163042236505, "current_ratio": 1.1497444561110663, "debt_to_equity_ratio": 0.7594145911536625, "profit_margin": 0.1748467821706454, "quarter": 2, "return_on_assets": 0.12403915801289693, "return_on_equity": 0.19415364929822276 }, { "asset_turnover_ratio": 0.6762900744520871, "current_ratio": 1.808526707044381, "debt_to_equity_ratio": 0.7438044131625875, "profit_margin": 0.18213848165349728, "quarter": 3, "return_on_assets": 0.12317844731803378, "return_on_equity": 0.19124220247691515 }, { "asset_turnover_ratio": 0.6447105048980606, "current_ratio": 2.088018226389885, "debt_to_equity_ratio": 0.7489598512977609, "profit_margin": 0.16241421652046384, "quarter": 4, "return_on_assets": 0.10471015153553118, "return_on_equity": 0.16577547586069993 } ], "income_statement": [ { "depreciation": 160138, "expenses": 1855124, "income_tax": 116431, "marketing_expense": 318956, "net_income": 545321, "net_profit": 428890, "operational_expense": 967311, "product_revenue": 498892, "quarter": 1, "rd_expense": 260561, "revenue": 2400445, "salaries_expense": 609169, "service_revenue": 1901553 }, { "depreciation": 140555, "expenses": 1817996, "income_tax": 124012, "marketing_expense": 268747, "net_income": 535516, "net_profit": 411504, "operational_expense": 1138843, "product_revenue": 874799, "quarter": 2, "rd_expense": 331306, "revenue": 2353512, "salaries_expense": 786018, "service_revenue": 1478713 }, { "depreciation": 171776, "expenses": 1781612, "income_tax": 105601, "marketing_expense": 286713, "net_income": 525885, "net_profit": 420284, "operational_expense": 931385, "product_revenue": 673807, "quarter": 3, "rd_expense": 321833, "revenue": 2307497, "salaries_expense": 717046, "service_revenue": 1633690 }, { "depreciation": 119797, "expenses": 1745956, "income_tax": 148983, "marketing_expense": 346071, "net_income": 516426, "net_profit": 367443, "operational_expense": 1102524, "product_revenue": 744057, "quarter": 4, "rd_expense": 209310, "revenue": 2262382, "salaries_expense": 678440, "service_revenue": 1518325 } ], "market_conditions": { "gdp_growth": [ 0.0356821367040537, 0.027009573967865727, 0.0211649412781365, 0.031899935829096164 ], "inflation_rate": [ 0.00845325696444147, 0.007929795811348337, 0.009300681328603275, 0.013469129980744397 ], "interest_rate": [ 0.02752162601846907, 0.0246281275823827, 0.027715533953322175, 0.026785728046840748 ], "year": 2009 }, "random_event": { "description": "Thompson, Gonzalez and Ferguson Senior Leadership Change in 2009", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 2009 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Garciaberg", "name": "Moore-Harris", "num_employees": 324, "region": "North America", "revenue_size": "Small", "website": "www.moore-harris.com" }

[ { "advertising_kpis": [ { "average_project_size": 91662, "billable_hours_per_employee": 129, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 5528121, "net_revenue": 4682118, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 14451 }, { "average_project_size": 162053, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 5759648, "net_revenue": 4607437, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 14220 }, { "average_project_size": 150183, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 5011098, "net_revenue": 4533947, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 13994 }, { "average_project_size": 92959, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 5786298, "net_revenue": 4461629, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 13770 } ], "balance_sheet": [ { "assets": 6361281, "current_assets": 2319295, "current_liabilities": 1844409, "equity": 3936108, "fixed_assets": 4041986, "liabilities": 3093961, "long_term_liabilities": 1249552, "quarter": 1 }, { "assets": 6457320, "current_assets": 2188968, "current_liabilities": 1716558, "equity": 3953324, "fixed_assets": 4268352, "liabilities": 3181874, "long_term_liabilities": 1465316, "quarter": 2 }, { "assets": 6554809, "current_assets": 2361034, "current_liabilities": 1380857, "equity": 3970925, "fixed_assets": 4193775, "liabilities": 3272285, "long_term_liabilities": 1891428, "quarter": 3 }, { "assets": 6653769, "current_assets": 3131065, "current_liabilities": 1594997, "equity": 4004765, "fixed_assets": 3522704, "liabilities": 3365264, "long_term_liabilities": 1770267, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5092, "financing_cash_flow": 132347, "investing_cash_flow": -416856, "net_cash_flow": 734548, "operating_cash_flow": 915350, "quarter": 1 }, { "change_in_working_capital": -20750, "financing_cash_flow": 145029, "investing_cash_flow": -180270, "net_cash_flow": 609459, "operating_cash_flow": 927261, "quarter": 2 }, { "change_in_working_capital": 83483, "financing_cash_flow": 130210, "investing_cash_flow": -419005, "net_cash_flow": 844765, "operating_cash_flow": 1018334, "quarter": 3 }, { "change_in_working_capital": 12857, "financing_cash_flow": 23024, "investing_cash_flow": -487390, "net_cash_flow": 767325, "operating_cash_flow": 972367, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7360338271489657, "current_ratio": 1.2574732610825472, "debt_to_equity_ratio": 0.7860457589070219, "profit_margin": 0.1428387751013537, "quarter": 1, "return_on_assets": 0.10513417030311976, "return_on_equity": 0.16991098821475428 }, { "asset_turnover_ratio": 0.7135215538334789, "current_ratio": 1.2752077121775087, "debt_to_equity_ratio": 0.8048604161965981, "profit_margin": 0.1471269167652211, "quarter": 2, "return_on_assets": 0.10497822626104948, "return_on_equity": 0.17147038795707106 }, { "asset_turnover_ratio": 0.6916978053822773, "current_ratio": 1.7098323722152258, "debt_to_equity_ratio": 0.824061144443675, "profit_margin": 0.15183260854174077, "quarter": 3, "return_on_assets": 0.10502228211378851, "return_on_equity": 0.17336036313957076 }, { "asset_turnover_ratio": 0.6705416133322332, "current_ratio": 1.9630538490041047, "debt_to_equity_ratio": 0.8403149747862858, "profit_margin": 0.16053777667304925, "quarter": 4, "return_on_assets": 0.1076472597711162, "return_on_equity": 0.17885194262334994 } ], "income_statement": [ { "depreciation": 246562, "expenses": 3733313, "income_tax": 280017, "marketing_expense": 742425, "net_income": 948805, "net_profit": 668788, "operational_expense": 2007281, "product_revenue": 1093802, "quarter": 1, "rd_expense": 665360, "revenue": 4682118, "salaries_expense": 1216515, "service_revenue": 3588316 }, { "depreciation": 249383, "expenses": 3662391, "income_tax": 267168, "marketing_expense": 443210, "net_income": 945046, "net_profit": 677878, "operational_expense": 2407318, "product_revenue": 1760131, "quarter": 2, "rd_expense": 563986, "revenue": 4607437, "salaries_expense": 1146482, "service_revenue": 2847306 }, { "depreciation": 329933, "expenses": 3592817, "income_tax": 252729, "marketing_expense": 361788, "net_income": 941130, "net_profit": 688401, "operational_expense": 2083939, "product_revenue": 1123045, "quarter": 3, "rd_expense": 517924, "revenue": 4533947, "salaries_expense": 1711983, "service_revenue": 3410902 }, { "depreciation": 256107, "expenses": 3524565, "income_tax": 220804, "marketing_expense": 635811, "net_income": 937064, "net_profit": 716260, "operational_expense": 2330271, "product_revenue": 1275574, "quarter": 4, "rd_expense": 609579, "revenue": 4461629, "salaries_expense": 1700760, "service_revenue": 3186055 } ], "market_conditions": { "gdp_growth": [ 0.01795371400460171, 0.015382047376447376, 0.02051476893486867, 0.01232158168777073 ], "inflation_rate": [ 0.01548705190592978, 0.02171893728213673, 0.02278793195214436, 0.014905980146830033 ], "interest_rate": [ 0.025991234745109525, 0.025380435630973253, 0.027421361332909993, 0.02762945216408689 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 156801, "billable_hours_per_employee": 128, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 6361520, "net_revenue": 4993237, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 15411 }, { "average_project_size": 194136, "billable_hours_per_employee": 87, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 6093927, "net_revenue": 4907636, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 15147 }, { "average_project_size": 88866, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 5781570, "net_revenue": 4823502, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 14887 }, { "average_project_size": 91387, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 6026223, "net_revenue": 4740811, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 14632 } ], "balance_sheet": [ { "assets": 6613277, "current_assets": 2237056, "current_liabilities": 2052927, "equity": 4152104, "fixed_assets": 4376221, "liabilities": 3733005, "long_term_liabilities": 1680078, "quarter": 1 }, { "assets": 6735791, "current_assets": 2729429, "current_liabilities": 1708617, "equity": 4142001, "fixed_assets": 4006362, "liabilities": 3775386, "long_term_liabilities": 2066769, "quarter": 2 }, { "assets": 6860574, "current_assets": 3079110, "current_liabilities": 2224816, "equity": 4242334, "fixed_assets": 3781464, "liabilities": 3818247, "long_term_liabilities": 1593431, "quarter": 3 }, { "assets": 6987669, "current_assets": 2987437, "current_liabilities": 1819241, "equity": 4417106, "fixed_assets": 4000232, "liabilities": 3861595, "long_term_liabilities": 2042354, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 701, "financing_cash_flow": -101700, "investing_cash_flow": -161919, "net_cash_flow": 917372, "operating_cash_flow": 1445585, "quarter": 1 }, { "change_in_working_capital": -51469, "financing_cash_flow": 124240, "investing_cash_flow": -271585, "net_cash_flow": 1073459, "operating_cash_flow": 1421422, "quarter": 2 }, { "change_in_working_capital": -92099, "financing_cash_flow": 159650, "investing_cash_flow": -484149, "net_cash_flow": 1370081, "operating_cash_flow": 1434906, "quarter": 3 }, { "change_in_working_capital": -23883, "financing_cash_flow": 2330, "investing_cash_flow": -424773, "net_cash_flow": 1172761, "operating_cash_flow": 1602067, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7550321875221618, "current_ratio": 1.0896909631954765, "debt_to_equity_ratio": 0.8990634627649018, "profit_margin": 0.25471092199308787, "quarter": 1, "return_on_assets": 0.19231494461822785, "return_on_equity": 0.30631024656415157 }, { "asset_turnover_ratio": 0.728590896006126, "current_ratio": 1.5974492820801853, "debt_to_equity_ratio": 0.9114884327647435, "profit_margin": 0.24076683763832527, "quarter": 2, "return_on_assets": 0.17542052596346888, "return_on_equity": 0.2852717804751858 }, { "asset_turnover_ratio": 0.7030755735598799, "current_ratio": 1.3839841137424398, "debt_to_equity_ratio": 0.9000345093054908, "profit_margin": 0.24878335284198078, "quarter": 3, "return_on_assets": 0.17491349849152563, "return_on_equity": 0.2828648097957398 }, { "asset_turnover_ratio": 0.6784538592197198, "current_ratio": 1.6421337249985022, "debt_to_equity_ratio": 0.8742364344437286, "profit_margin": 0.272323026587645, "quarter": 4, "return_on_assets": 0.18475860834278213, "return_on_equity": 0.2922800584817299 } ], "income_statement": [ { "depreciation": 173753, "expenses": 3298340, "income_tax": 423065, "marketing_expense": 647419, "net_income": 1694897, "net_profit": 1271832, "operational_expense": 1790122, "product_revenue": 1946307, "quarter": 1, "rd_expense": 484627, "revenue": 4993237, "salaries_expense": 1179985, "service_revenue": 3046930 }, { "depreciation": 239826, "expenses": 3238292, "income_tax": 487748, "marketing_expense": 477085, "net_income": 1669344, "net_profit": 1181596, "operational_expense": 1684414, "product_revenue": 1506871, "quarter": 2, "rd_expense": 466091, "revenue": 4907636, "salaries_expense": 1010702, "service_revenue": 3400765 }, { "depreciation": 234899, "expenses": 3179338, "income_tax": 444157, "marketing_expense": 425909, "net_income": 1644164, "net_profit": 1200007, "operational_expense": 2065900, "product_revenue": 1678211, "quarter": 3, "rd_expense": 462836, "revenue": 4823502, "salaries_expense": 1569957, "service_revenue": 3145291 }, { "depreciation": 311035, "expenses": 3121458, "income_tax": 328321, "marketing_expense": 513377, "net_income": 1619353, "net_profit": 1291032, "operational_expense": 1913302, "product_revenue": 1439976, "quarter": 4, "rd_expense": 489903, "revenue": 4740811, "salaries_expense": 1515791, "service_revenue": 3300835 } ], "market_conditions": { "gdp_growth": [ 0.02120703230790419, 0.026154139520299605, 0.038864920693444424, 0.03834393601715448 ], "inflation_rate": [ 0.01526329859836741, 0.018241336416408196, 0.014538423745237304, 0.023899571656209536 ], "interest_rate": [ 0.04003779827710549, 0.03464581570126042, 0.035929361187534994, 0.03852135922997711 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 83658, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 740214, "net_revenue": 583487, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1801 }, { "average_project_size": 96569, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 645385, "net_revenue": 580481, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1792 }, { "average_project_size": 121417, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 742647, "net_revenue": 577490, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 1782 }, { "average_project_size": 132549, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 666790, "net_revenue": 574515, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1773 } ], "balance_sheet": [ { "assets": 844420, "current_assets": 284097, "current_liabilities": 174436, "equity": 594945, "fixed_assets": 560323, "liabilities": 417768, "long_term_liabilities": 243332, "quarter": 1 }, { "assets": 857591, "current_assets": 310465, "current_liabilities": 246722, "equity": 607187, "fixed_assets": 547126, "liabilities": 428078, "long_term_liabilities": 181356, "quarter": 2 }, { "assets": 870968, "current_assets": 404859, "current_liabilities": 192311, "equity": 608450, "fixed_assets": 466109, "liabilities": 438643, "long_term_liabilities": 246332, "quarter": 3 }, { "assets": 884554, "current_assets": 430789, "current_liabilities": 195549, "equity": 606717, "fixed_assets": 453765, "liabilities": 449469, "long_term_liabilities": 253920, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8306, "financing_cash_flow": 41748, "investing_cash_flow": -467336, "net_cash_flow": 225614, "operating_cash_flow": 187918, "quarter": 1 }, { "change_in_working_capital": 77633, "financing_cash_flow": -103571, "investing_cash_flow": -282858, "net_cash_flow": -12856, "operating_cash_flow": 205122, "quarter": 2 }, { "change_in_working_capital": 22054, "financing_cash_flow": 133512, "investing_cash_flow": -344080, "net_cash_flow": -285052, "operating_cash_flow": 199836, "quarter": 3 }, { "change_in_working_capital": -65540, "financing_cash_flow": 79542, "investing_cash_flow": -461309, "net_cash_flow": 149381, "operating_cash_flow": 194040, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6909914497524928, "current_ratio": 1.6286603682726042, "debt_to_equity_ratio": 0.7021960013110455, "profit_margin": 0.2884263059845378, "quarter": 1, "return_on_assets": 0.19930011131901187, "return_on_equity": 0.28287152593937254 }, { "asset_turnover_ratio": 0.6768739410744748, "current_ratio": 1.2583596112223474, "debt_to_equity_ratio": 0.7050183880748435, "profit_margin": 0.3060806469117852, "quarter": 2, "return_on_assets": 0.20717801376180486, "return_on_equity": 0.2926182543433901 }, { "asset_turnover_ratio": 0.6630438776166289, "current_ratio": 2.1052305900338513, "debt_to_equity_ratio": 0.7209187279151944, "profit_margin": 0.30498363608027845, "quarter": 3, "return_on_assets": 0.20221753267628662, "return_on_equity": 0.28946503410304875 }, { "asset_turnover_ratio": 0.6494968085611506, "current_ratio": 2.2029721450889546, "debt_to_equity_ratio": 0.7408215032708825, "profit_margin": 0.29874241751738423, "quarter": 4, "return_on_assets": 0.19403224675938383, "return_on_equity": 0.2828864198629674 } ], "income_statement": [ { "depreciation": 19625, "expenses": 353511, "income_tax": 61683, "marketing_expense": 66392, "net_income": 229976, "net_profit": 168293, "operational_expense": 242736, "product_revenue": 201162, "quarter": 1, "rd_expense": 69568, "revenue": 583487, "salaries_expense": 175002, "service_revenue": 382325 }, { "depreciation": 27448, "expenses": 354055, "income_tax": 48752, "marketing_expense": 37219, "net_income": 226426, "net_profit": 177674, "operational_expense": 193061, "product_revenue": 142184, "quarter": 2, "rd_expense": 56282, "revenue": 580481, "salaries_expense": 131236, "service_revenue": 438297 }, { "depreciation": 23711, "expenses": 354600, "income_tax": 46765, "marketing_expense": 45637, "net_income": 222890, "net_profit": 176125, "operational_expense": 179659, "product_revenue": 225351, "quarter": 3, "rd_expense": 46974, "revenue": 577490, "salaries_expense": 130398, "service_revenue": 352139 }, { "depreciation": 22408, "expenses": 355145, "income_tax": 47738, "marketing_expense": 60746, "net_income": 219370, "net_profit": 171632, "operational_expense": 222013, "product_revenue": 184212, "quarter": 4, "rd_expense": 40455, "revenue": 574515, "salaries_expense": 135333, "service_revenue": 390303 } ], "market_conditions": { "gdp_growth": [ 0.024696177686780917, 0.0205392232227599, 0.026310543474487143, 0.01807128531955353 ], "inflation_rate": [ 0.012528799869847921, 0.015311667818615114, 0.019417656627146236, 0.010989903815398442 ], "interest_rate": [ 0.032335279952045576, 0.03718351828440229, 0.04088864109854642, 0.039594917389786335 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 55236, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 3787486, "net_revenue": 3362484, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 10378 }, { "average_project_size": 174447, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 3825518, "net_revenue": 3415700, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 10542 }, { "average_project_size": 104703, "billable_hours_per_employee": 87, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 3966404, "net_revenue": 3469759, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 10709 }, { "average_project_size": 78553, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 4050843, "net_revenue": 3524673, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 10879 } ], "balance_sheet": [ { "assets": 3729567, "current_assets": 1679614, "current_liabilities": 1058043, "equity": 2621204, "fixed_assets": 2049953, "liabilities": 1953648, "long_term_liabilities": 895605, "quarter": 1 }, { "assets": 3808618, "current_assets": 1483867, "current_liabilities": 1077520, "equity": 2672271, "fixed_assets": 2324751, "liabilities": 2000437, "long_term_liabilities": 922917, "quarter": 2 }, { "assets": 3889344, "current_assets": 1412124, "current_liabilities": 1221941, "equity": 2753205, "fixed_assets": 2477220, "liabilities": 2048346, "long_term_liabilities": 826405, "quarter": 3 }, { "assets": 3971781, "current_assets": 1308798, "current_liabilities": 842863, "equity": 2777540, "fixed_assets": 2662983, "liabilities": 2097403, "long_term_liabilities": 1254540, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14650, "financing_cash_flow": 64719, "investing_cash_flow": -418830, "net_cash_flow": 905247, "operating_cash_flow": 1012683, "quarter": 1 }, { "change_in_working_capital": -38181, "financing_cash_flow": 2750, "investing_cash_flow": -458833, "net_cash_flow": 553989, "operating_cash_flow": 984788, "quarter": 2 }, { "change_in_working_capital": -32680, "financing_cash_flow": 73885, "investing_cash_flow": -226843, "net_cash_flow": 720409, "operating_cash_flow": 1073487, "quarter": 3 }, { "change_in_working_capital": -83932, "financing_cash_flow": -93748, "investing_cash_flow": -438699, "net_cash_flow": 808964, "operating_cash_flow": 1073232, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9015749013223251, "current_ratio": 1.5874723428064832, "debt_to_equity_ratio": 0.7453246675955019, "profit_margin": 0.25138706979720943, "quarter": 1, "return_on_assets": 0.22664427264612755, "return_on_equity": 0.32247966964799385 }, { "asset_turnover_ratio": 0.8968344948220063, "current_ratio": 1.3771131858341377, "debt_to_equity_ratio": 0.7485906182419373, "profit_margin": 0.2529759639312586, "quarter": 2, "return_on_assets": 0.22687757081440038, "return_on_equity": 0.32335418076983957 }, { "asset_turnover_ratio": 0.8921193394053084, "current_ratio": 1.1556400840957133, "debt_to_equity_ratio": 0.7439860090331086, "profit_margin": 0.26290212086776055, "quarter": 3, "return_on_assets": 0.2345400663968011, "return_on_equity": 0.33132549156346874 }, { "asset_turnover_ratio": 0.887428838599107, "current_ratio": 1.5528003957938596, "debt_to_equity_ratio": 0.7551297191039553, "profit_margin": 0.25623994055618776, "quarter": 4, "return_on_assets": 0.22739471285048193, "return_on_equity": 0.3251661542228015 } ], "income_statement": [ { "depreciation": 167398, "expenses": 2170317, "income_tax": 346882, "marketing_expense": 287077, "net_income": 1192167, "net_profit": 845285, "operational_expense": 1115500, "product_revenue": 923648, "quarter": 1, "rd_expense": 312988, "revenue": 3362484, "salaries_expense": 830223, "service_revenue": 2438836 }, { "depreciation": 120698, "expenses": 2195364, "income_tax": 356246, "marketing_expense": 383267, "net_income": 1220336, "net_profit": 864090, "operational_expense": 1449905, "product_revenue": 1259058, "quarter": 2, "rd_expense": 339123, "revenue": 3415700, "salaries_expense": 1036753, "service_revenue": 2156642 }, { "depreciation": 161280, "expenses": 2220701, "income_tax": 336851, "marketing_expense": 416375, "net_income": 1249058, "net_profit": 912207, "operational_expense": 1453631, "product_revenue": 990146, "quarter": 3, "rd_expense": 263765, "revenue": 3469759, "salaries_expense": 1011404, "service_revenue": 2479613 }, { "depreciation": 170070, "expenses": 2246330, "income_tax": 375181, "marketing_expense": 258295, "net_income": 1278343, "net_profit": 903162, "operational_expense": 1188730, "product_revenue": 1205678, "quarter": 4, "rd_expense": 357323, "revenue": 3524673, "salaries_expense": 983734, "service_revenue": 2318995 } ], "market_conditions": { "gdp_growth": [ 0.03263985364666287, 0.028646845130213767, 0.029848142188676013, 0.03868661161096221 ], "inflation_rate": [ 0.021999807152898666, 0.0187520144633095, 0.017349771694560912, 0.013769476001957166 ], "interest_rate": [ 0.020028065231780776, 0.017928297724250558, 0.024005856338927913, 0.01782358080967013 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 98949, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 3491896, "net_revenue": 2763380, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8529 }, { "average_project_size": 173917, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 3300750, "net_revenue": 2785131, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8596 }, { "average_project_size": 159191, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 3347172, "net_revenue": 2807054, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 8664 }, { "average_project_size": 157180, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 3297834, "net_revenue": 2829150, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 8732 } ], "balance_sheet": [ { "assets": 3000139, "current_assets": 1247148, "current_liabilities": 853058, "equity": 2066003, "fixed_assets": 1752991, "liabilities": 1705660, "long_term_liabilities": 852602, "quarter": 1 }, { "assets": 3046827, "current_assets": 1386460, "current_liabilities": 903337, "equity": 2055911, "fixed_assets": 1660367, "liabilities": 1729537, "long_term_liabilities": 826200, "quarter": 2 }, { "assets": 3094242, "current_assets": 1430504, "current_liabilities": 1028879, "equity": 2149723, "fixed_assets": 1663738, "liabilities": 1753749, "long_term_liabilities": 724870, "quarter": 3 }, { "assets": 3142394, "current_assets": 1527141, "current_liabilities": 925222, "equity": 2201303, "fixed_assets": 1615253, "liabilities": 1778299, "long_term_liabilities": 853077, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40449, "financing_cash_flow": -55849, "investing_cash_flow": -279856, "net_cash_flow": 225842, "operating_cash_flow": 921373, "quarter": 1 }, { "change_in_working_capital": 62286, "financing_cash_flow": -13024, "investing_cash_flow": -256149, "net_cash_flow": 559292, "operating_cash_flow": 898738, "quarter": 2 }, { "change_in_working_capital": 15192, "financing_cash_flow": 93028, "investing_cash_flow": -160619, "net_cash_flow": 681907, "operating_cash_flow": 958170, "quarter": 3 }, { "change_in_working_capital": -19833, "financing_cash_flow": 41821, "investing_cash_flow": -486126, "net_cash_flow": 719295, "operating_cash_flow": 956044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9210839897751404, "current_ratio": 1.4619732773152587, "debt_to_equity_ratio": 0.8255844739818867, "profit_margin": 0.279195767502117, "quarter": 1, "return_on_assets": 0.2571627514591824, "return_on_equity": 0.3734379862952764 }, { "asset_turnover_ratio": 0.9141086776505525, "current_ratio": 1.5348203383676302, "debt_to_equity_ratio": 0.8412509101804504, "profit_margin": 0.26520152912017425, "quarter": 2, "return_on_assets": 0.24242301909494698, "return_on_equity": 0.35926701107197734 }, { "asset_turnover_ratio": 0.9071863157438882, "current_ratio": 1.3903520239017415, "debt_to_equity_ratio": 0.815802314995932, "profit_margin": 0.2882844434057913, "quarter": 3, "return_on_assets": 0.2615277020995772, "return_on_equity": 0.3764345452879278 }, { "asset_turnover_ratio": 0.9003167648614401, "current_ratio": 1.6505671071375303, "debt_to_equity_ratio": 0.8078392661073919, "profit_margin": 0.295922096742838, "quarter": 4, "return_on_assets": 0.26642362479052595, "return_on_equity": 0.380323835473808 } ], "income_statement": [ { "depreciation": 149849, "expenses": 1740834, "income_tax": 251022, "marketing_expense": 330676, "net_income": 1022546, "net_profit": 771524, "operational_expense": 941462, "product_revenue": 693338, "quarter": 1, "rd_expense": 276316, "revenue": 2763380, "salaries_expense": 636078, "service_revenue": 2070042 }, { "depreciation": 160117, "expenses": 1746034, "income_tax": 300476, "marketing_expense": 189607, "net_income": 1039097, "net_profit": 738621, "operational_expense": 1001155, "product_revenue": 999225, "quarter": 2, "rd_expense": 251773, "revenue": 2785131, "salaries_expense": 565031, "service_revenue": 1785906 }, { "depreciation": 148940, "expenses": 1751250, "income_tax": 246574, "marketing_expense": 329628, "net_income": 1055804, "net_profit": 809230, "operational_expense": 883135, "product_revenue": 726063, "quarter": 3, "rd_expense": 290891, "revenue": 2807054, "salaries_expense": 611570, "service_revenue": 2080991 }, { "depreciation": 118836, "expenses": 1756482, "income_tax": 235460, "marketing_expense": 207279, "net_income": 1072668, "net_profit": 837208, "operational_expense": 1192378, "product_revenue": 600227, "quarter": 4, "rd_expense": 215822, "revenue": 2829150, "salaries_expense": 637512, "service_revenue": 2228923 } ], "market_conditions": { "gdp_growth": [ 0.008986637237605972, 0.02052976681579098, 0.01151939278778237, 0.019567436696177623 ], "inflation_rate": [ 0.02129837302771639, 0.01501859944366423, 0.023178476307047932, 0.014805390545815245 ], "interest_rate": [ 0.028227723877401877, 0.02545788205276197, 0.030433131512017753, 0.02542286065446964 ], "year": 2007 }, "random_event": { "description": "Moore-Harris New Ad Campaign Launch in 2007", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 187915, "billable_hours_per_employee": 156, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 3112343, "net_revenue": 2592466, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 8001 }, { "average_project_size": 168648, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 3165906, "net_revenue": 2589863, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 7993 }, { "average_project_size": 150370, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 3225332, "net_revenue": 2587264, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7985 }, { "average_project_size": 187717, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 3186317, "net_revenue": 2584667, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7977 } ], "balance_sheet": [ { "assets": 2676417, "current_assets": 1219057, "current_liabilities": 431339, "equity": 2251344, "fixed_assets": 1457360, "liabilities": 1075535, "long_term_liabilities": 644196, "quarter": 1 }, { "assets": 2757118, "current_assets": 852991, "current_liabilities": 571687, "equity": 2281745, "fixed_assets": 1904127, "liabilities": 1095759, "long_term_liabilities": 524072, "quarter": 2 }, { "assets": 2840253, "current_assets": 1207396, "current_liabilities": 582333, "equity": 2329287, "fixed_assets": 1632857, "liabilities": 1116363, "long_term_liabilities": 534030, "quarter": 3 }, { "assets": 2925894, "current_assets": 1293339, "current_liabilities": 466470, "equity": 2453870, "fixed_assets": 1632555, "liabilities": 1137355, "long_term_liabilities": 670885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16935, "financing_cash_flow": -27334, "investing_cash_flow": -310538, "net_cash_flow": 643891, "operating_cash_flow": 811157, "quarter": 1 }, { "change_in_working_capital": -26782, "financing_cash_flow": 154017, "investing_cash_flow": -380627, "net_cash_flow": 264611, "operating_cash_flow": 714534, "quarter": 2 }, { "change_in_working_capital": 61287, "financing_cash_flow": 945, "investing_cash_flow": -168214, "net_cash_flow": 378709, "operating_cash_flow": 728314, "quarter": 3 }, { "change_in_working_capital": -87130, "financing_cash_flow": 50313, "investing_cash_flow": -128396, "net_cash_flow": 406857, "operating_cash_flow": 796230, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9686330642795947, "current_ratio": 2.8262155752204183, "debt_to_equity_ratio": 0.47773019138789985, "profit_margin": 0.2509047370341598, "quarter": 1, "return_on_assets": 0.24303462427566408, "return_on_equity": 0.2889216396961104 }, { "asset_turnover_ratio": 0.9393370178570521, "current_ratio": 1.4920594661064535, "debt_to_equity_ratio": 0.48022850932071726, "profit_margin": 0.2395439449885959, "quarter": 2, "return_on_assets": 0.22501249493130146, "return_on_equity": 0.27189103076811827 }, { "asset_turnover_ratio": 0.910927301194647, "current_ratio": 2.0733772600900173, "debt_to_equity_ratio": 0.4792724125451265, "profit_margin": 0.23399119687824668, "quarter": 3, "return_on_assets": 0.21314896947560658, "return_on_equity": 0.25990657226868136 }, { "asset_turnover_ratio": 0.8833768414030037, "current_ratio": 2.772609171007782, "debt_to_equity_ratio": 0.46349439864377495, "profit_margin": 0.25741459151217544, "quarter": 4, "return_on_assets": 0.22739408878106998, "return_on_equity": 0.27113539022034583 } ], "income_statement": [ { "depreciation": 160695, "expenses": 1758077, "income_tax": 183927, "marketing_expense": 297736, "net_income": 834389, "net_profit": 650462, "operational_expense": 1183758, "product_revenue": 850096, "quarter": 1, "rd_expense": 182736, "revenue": 2592466, "salaries_expense": 640586, "service_revenue": 1742370 }, { "depreciation": 94148, "expenses": 1741667, "income_tax": 227810, "marketing_expense": 341856, "net_income": 848196, "net_profit": 620386, "operational_expense": 925132, "product_revenue": 962833, "quarter": 2, "rd_expense": 185171, "revenue": 2589863, "salaries_expense": 810340, "service_revenue": 1627030 }, { "depreciation": 122917, "expenses": 1725411, "income_tax": 256456, "marketing_expense": 268865, "net_income": 861853, "net_profit": 605397, "operational_expense": 1037099, "product_revenue": 785946, "quarter": 3, "rd_expense": 319162, "revenue": 2587264, "salaries_expense": 571965, "service_revenue": 1801318 }, { "depreciation": 130899, "expenses": 1709306, "income_tax": 210030, "marketing_expense": 179611, "net_income": 875361, "net_profit": 665331, "operational_expense": 1064787, "product_revenue": 634470, "quarter": 4, "rd_expense": 171525, "revenue": 2584667, "salaries_expense": 759693, "service_revenue": 1950197 } ], "market_conditions": { "gdp_growth": [ 0.031208753427680844, 0.022930896920405158, 0.023223641356958154, 0.02991051076365835 ], "inflation_rate": [ 0.016637204692738702, 0.02091905805149679, 0.017646831341940505, 0.01761652789768301 ], "interest_rate": [ 0.02926765642121176, 0.022179290443864255, 0.03037312382618441, 0.02786666618261211 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 199205, "billable_hours_per_employee": 127, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 1658437, "net_revenue": 1305591, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 4030 }, { "average_project_size": 182097, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 1580501, "net_revenue": 1314532, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 4057 }, { "average_project_size": 87977, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 1585408, "net_revenue": 1323534, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4085 }, { "average_project_size": 174540, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 1564472, "net_revenue": 1332599, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4113 } ], "balance_sheet": [ { "assets": 1371819, "current_assets": 467342, "current_liabilities": 378569, "equity": 949815, "fixed_assets": 904477, "liabilities": 736312, "long_term_liabilities": 357743, "quarter": 1 }, { "assets": 1392700, "current_assets": 546808, "current_liabilities": 412793, "equity": 958892, "fixed_assets": 845892, "liabilities": 746330, "long_term_liabilities": 333537, "quarter": 2 }, { "assets": 1413899, "current_assets": 646733, "current_liabilities": 377662, "equity": 932283, "fixed_assets": 767166, "liabilities": 756484, "long_term_liabilities": 378822, "quarter": 3 }, { "assets": 1435420, "current_assets": 630631, "current_liabilities": 362482, "equity": 962744, "fixed_assets": 804789, "liabilities": 766777, "long_term_liabilities": 404295, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6218, "financing_cash_flow": -52803, "investing_cash_flow": -215995, "net_cash_flow": 174161, "operating_cash_flow": 381235, "quarter": 1 }, { "change_in_working_capital": -21843, "financing_cash_flow": -116124, "investing_cash_flow": -443751, "net_cash_flow": 131928, "operating_cash_flow": 376890, "quarter": 2 }, { "change_in_working_capital": -27040, "financing_cash_flow": 180259, "investing_cash_flow": -448557, "net_cash_flow": 387760, "operating_cash_flow": 364890, "quarter": 3 }, { "change_in_working_capital": 52668, "financing_cash_flow": -12273, "investing_cash_flow": -333052, "net_cash_flow": 45705, "operating_cash_flow": 366240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9517224940024887, "current_ratio": 1.234496221296514, "debt_to_equity_ratio": 0.7752162263177567, "profit_margin": 0.24074001735612455, "quarter": 1, "return_on_assets": 0.22911768972437327, "return_on_equity": 0.33091496765159534 }, { "asset_turnover_ratio": 0.943873052344367, "current_ratio": 1.324654245590405, "debt_to_equity_ratio": 0.7783254005664871, "profit_margin": 0.23774392711626646, "quarter": 2, "return_on_assets": 0.22440008616356716, "return_on_equity": 0.32591991590293795 }, { "asset_turnover_ratio": 0.9360880798416295, "current_ratio": 1.7124651143085616, "debt_to_equity_ratio": 0.8114317219127668, "profit_margin": 0.20767732449638618, "quarter": 3, "return_on_assets": 0.19440426791446913, "return_on_equity": 0.29483322124290584 }, { "asset_turnover_ratio": 0.9283687004500425, "current_ratio": 1.739758112126947, "debt_to_equity_ratio": 0.796449523445485, "profit_margin": 0.22069729903744487, "quarter": 4, "return_on_assets": 0.20488846470022712, "return_on_equity": 0.3054820388389852 } ], "income_statement": [ { "depreciation": 66927, "expenses": 908371, "income_tax": 82912, "marketing_expense": 170321, "net_income": 397220, "net_profit": 314308, "operational_expense": 571169, "product_revenue": 442970, "quarter": 1, "rd_expense": 130637, "revenue": 1305591, "salaries_expense": 359754, "service_revenue": 862621 }, { "depreciation": 64368, "expenses": 919658, "income_tax": 82352, "marketing_expense": 121457, "net_income": 394874, "net_profit": 312522, "operational_expense": 466005, "product_revenue": 374051, "quarter": 2, "rd_expense": 171306, "revenue": 1314532, "salaries_expense": 308435, "service_revenue": 940481 }, { "depreciation": 90022, "expenses": 931087, "income_tax": 117579, "marketing_expense": 163459, "net_income": 392447, "net_profit": 274868, "operational_expense": 485890, "product_revenue": 349269, "quarter": 3, "rd_expense": 118376, "revenue": 1323534, "salaries_expense": 350786, "service_revenue": 974265 }, { "depreciation": 72139, "expenses": 942657, "income_tax": 95841, "marketing_expense": 160354, "net_income": 389942, "net_profit": 294101, "operational_expense": 581966, "product_revenue": 467718, "quarter": 4, "rd_expense": 184472, "revenue": 1332599, "salaries_expense": 464456, "service_revenue": 864881 } ], "market_conditions": { "gdp_growth": [ 0.006353437507146579, 0.01839433675147638, 0.013856208342683148, 0.0166183978439525 ], "inflation_rate": [ 0.016188862340282318, 0.016293503277494695, 0.013458120948272284, 0.016878891084644805 ], "interest_rate": [ 0.04134523790582798, 0.03427343927388081, 0.0439777790951355, 0.03487319970992786 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 61660, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 5253094, "net_revenue": 4760635, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 14693 }, { "average_project_size": 99165, "billable_hours_per_employee": 118, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 5385540, "net_revenue": 4745348, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 14646 }, { "average_project_size": 114510, "billable_hours_per_employee": 96, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 6075505, "net_revenue": 4730111, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 14599 }, { "average_project_size": 132419, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 5493529, "net_revenue": 4714922, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 14552 } ], "balance_sheet": [ { "assets": 5973379, "current_assets": 2235799, "current_liabilities": 1354900, "equity": 3400069, "fixed_assets": 3737580, "liabilities": 3382247, "long_term_liabilities": 2027347, "quarter": 1 }, { "assets": 6159284, "current_assets": 3072928, "current_liabilities": 1627073, "equity": 3490527, "fixed_assets": 3086356, "liabilities": 3460959, "long_term_liabilities": 1833886, "quarter": 2 }, { "assets": 6350974, "current_assets": 2998630, "current_liabilities": 1520708, "equity": 3639855, "fixed_assets": 3352344, "liabilities": 3541502, "long_term_liabilities": 2020794, "quarter": 3 }, { "assets": 6548631, "current_assets": 2910868, "current_liabilities": 1920297, "equity": 3782055, "fixed_assets": 3637763, "liabilities": 3623920, "long_term_liabilities": 1703623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50454, "financing_cash_flow": -191795, "investing_cash_flow": -200829, "net_cash_flow": 909191, "operating_cash_flow": 1156624, "quarter": 1 }, { "change_in_working_capital": -40412, "financing_cash_flow": 25885, "investing_cash_flow": -148179, "net_cash_flow": 509889, "operating_cash_flow": 1086160, "quarter": 2 }, { "change_in_working_capital": 15511, "financing_cash_flow": -82562, "investing_cash_flow": -301348, "net_cash_flow": 572215, "operating_cash_flow": 1069552, "quarter": 3 }, { "change_in_working_capital": -96134, "financing_cash_flow": -184226, "investing_cash_flow": -324039, "net_cash_flow": 865218, "operating_cash_flow": 1083592, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7969752128569106, "current_ratio": 1.6501579452358108, "debt_to_equity_ratio": 0.9947583416689485, "profit_margin": 0.16992207972255802, "quarter": 1, "return_on_assets": 0.13542368565597462, "return_on_equity": 0.23791781872661996 }, { "asset_turnover_ratio": 0.7704382522384096, "current_ratio": 1.8886233131518992, "debt_to_equity_ratio": 0.9915290728305497, "profit_margin": 0.16694286699310568, "quarter": 2, "return_on_assets": 0.1286191706698376, "return_on_equity": 0.22695770581347746 }, { "asset_turnover_ratio": 0.7447851305957165, "current_ratio": 1.9718644210459866, "debt_to_equity_ratio": 0.9729788686637243, "profit_margin": 0.17555253988754174, "quarter": 3, "return_on_assets": 0.13074892134655253, "return_on_equity": 0.2281362856487415 }, { "asset_turnover_ratio": 0.7199859023970048, "current_ratio": 1.5158426014309245, "debt_to_equity_ratio": 0.9581880750015533, "profit_margin": 0.18183630609371693, "quarter": 4, "return_on_assets": 0.13091957693142275, "return_on_equity": 0.22668734325651002 } ], "income_statement": [ { "depreciation": 347687, "expenses": 3732225, "income_tax": 219473, "marketing_expense": 514329, "net_income": 1028410, "net_profit": 808937, "operational_expense": 2205765, "product_revenue": 1703426, "quarter": 1, "rd_expense": 510466, "revenue": 4760635, "salaries_expense": 1640748, "service_revenue": 3057209 }, { "depreciation": 293958, "expenses": 3699489, "income_tax": 253657, "marketing_expense": 503582, "net_income": 1045859, "net_profit": 792202, "operational_expense": 2323307, "product_revenue": 1061141, "quarter": 2, "rd_expense": 636078, "revenue": 4745348, "salaries_expense": 1616457, "service_revenue": 3684207 }, { "depreciation": 239169, "expenses": 3667040, "income_tax": 232688, "marketing_expense": 697284, "net_income": 1063071, "net_profit": 830383, "operational_expense": 2417242, "product_revenue": 1701383, "quarter": 3, "rd_expense": 633030, "revenue": 4730111, "salaries_expense": 1570975, "service_revenue": 3028728 }, { "depreciation": 226248, "expenses": 3634876, "income_tax": 222702, "marketing_expense": 578960, "net_income": 1080046, "net_profit": 857344, "operational_expense": 2113864, "product_revenue": 1576989, "quarter": 4, "rd_expense": 641871, "revenue": 4714922, "salaries_expense": 1603724, "service_revenue": 3137933 } ], "market_conditions": { "gdp_growth": [ 0.020735900040677123, 0.03366197777348015, 0.03487951350865705, 0.02815285762549105 ], "inflation_rate": [ 0.019646939711905318, 0.023401851016005674, 0.022201880572809262, 0.018259455830037644 ], "interest_rate": [ 0.026780930691414746, 0.03533067295504437, 0.033721712756340026, 0.02635818942399873 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 165208, "billable_hours_per_employee": 157, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 2280032, "net_revenue": 2009985, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 6204 }, { "average_project_size": 146457, "billable_hours_per_employee": 150, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 2339866, "net_revenue": 1962656, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 6058 }, { "average_project_size": 69861, "billable_hours_per_employee": 112, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 2446634, "net_revenue": 1916441, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5915 }, { "average_project_size": 62740, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 2192699, "net_revenue": 1871315, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5776 } ], "balance_sheet": [ { "assets": 2507100, "current_assets": 1004226, "current_liabilities": 584536, "equity": 1611190, "fixed_assets": 1502874, "liabilities": 1219492, "long_term_liabilities": 634956, "quarter": 1 }, { "assets": 2539001, "current_assets": 1213538, "current_liabilities": 536102, "equity": 1646078, "fixed_assets": 1325463, "liabilities": 1235119, "long_term_liabilities": 699017, "quarter": 2 }, { "assets": 2571309, "current_assets": 845095, "current_liabilities": 539225, "equity": 1606529, "fixed_assets": 1726214, "liabilities": 1250947, "long_term_liabilities": 711722, "quarter": 3 }, { "assets": 2604027, "current_assets": 785181, "current_liabilities": 708798, "equity": 1618636, "fixed_assets": 1818846, "liabilities": 1266978, "long_term_liabilities": 558180, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60233, "financing_cash_flow": 168096, "investing_cash_flow": -288902, "net_cash_flow": -231142, "operating_cash_flow": 424763, "quarter": 1 }, { "change_in_working_capital": -81480, "financing_cash_flow": 129888, "investing_cash_flow": -314927, "net_cash_flow": -16361, "operating_cash_flow": 455574, "quarter": 2 }, { "change_in_working_capital": -35644, "financing_cash_flow": 154160, "investing_cash_flow": -381925, "net_cash_flow": 179311, "operating_cash_flow": 402505, "quarter": 3 }, { "change_in_working_capital": -4167, "financing_cash_flow": 184109, "investing_cash_flow": -208936, "net_cash_flow": 29142, "operating_cash_flow": 417921, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8017171233696303, "current_ratio": 1.7179882847249786, "debt_to_equity_ratio": 0.7568890075037705, "profit_margin": 0.16098727104928645, "quarter": 1, "return_on_assets": 0.12906625184476087, "return_on_equity": 0.20083416605117957 }, { "asset_turnover_ratio": 0.7730032402507916, "current_ratio": 2.2636326669178626, "debt_to_equity_ratio": 0.7503405063429558, "profit_margin": 0.17435352909526683, "quarter": 2, "return_on_assets": 0.1347758429398019, "return_on_equity": 0.20788565304924797 }, { "asset_turnover_ratio": 0.7453172683640901, "current_ratio": 1.5672400203996477, "debt_to_equity_ratio": 0.7786644374300121, "profit_margin": 0.14932210279366806, "quarter": 3, "return_on_assets": 0.11129234176055854, "return_on_equity": 0.178127503456209 }, { "asset_turnover_ratio": 0.7186235012156172, "current_ratio": 1.1077641302599612, "debt_to_equity_ratio": 0.7827442365053044, "profit_margin": 0.15047546778602214, "quarter": 4, "return_on_assets": 0.10813520750744904, "return_on_equity": 0.173965610551106 } ], "income_statement": [ { "depreciation": 101181, "expenses": 1549760, "income_tax": 136643, "marketing_expense": 230599, "net_income": 460225, "net_profit": 323582, "operational_expense": 957802, "product_revenue": 535038, "quarter": 1, "rd_expense": 270086, "revenue": 2009985, "salaries_expense": 618608, "service_revenue": 1474947 }, { "depreciation": 113378, "expenses": 1531218, "income_tax": 89242, "marketing_expense": 272156, "net_income": 431438, "net_profit": 342196, "operational_expense": 842253, "product_revenue": 427155, "quarter": 2, "rd_expense": 202868, "revenue": 1962656, "salaries_expense": 617813, "service_revenue": 1535501 }, { "depreciation": 116338, "expenses": 1512899, "income_tax": 117375, "marketing_expense": 182755, "net_income": 403542, "net_profit": 286167, "operational_expense": 883488, "product_revenue": 721546, "quarter": 3, "rd_expense": 288041, "revenue": 1916441, "salaries_expense": 739405, "service_revenue": 1194895 }, { "depreciation": 136334, "expenses": 1494799, "income_tax": 94929, "marketing_expense": 171747, "net_income": 376516, "net_profit": 281587, "operational_expense": 858415, "product_revenue": 447733, "quarter": 4, "rd_expense": 181228, "revenue": 1871315, "salaries_expense": 521752, "service_revenue": 1423582 } ], "market_conditions": { "gdp_growth": [ 0.019864081516802308, 0.01929115664159039, 0.010542392820224504, 0.009056881011263646 ], "inflation_rate": [ 0.015579836526287954, 0.010975781601002679, 0.007534989226743015, 0.008857539956051385 ], "interest_rate": [ 0.032497530736540214, 0.033214409696033155, 0.03690003833199455, 0.03701742771127124 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "South Davidview", "name": "Watkins-Townsend", "num_employees": 684, "region": "Europe", "revenue_size": "Medium", "website": "www.watkins-townsend.com" }

[ { "advertising_kpis": [ { "average_project_size": 169808, "billable_hours_per_employee": 100, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 23710559, "net_revenue": 19868711, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 29048 }, { "average_project_size": 97284, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 25079086, "net_revenue": 19728405, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 28843 }, { "average_project_size": 72735, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 24267931, "net_revenue": 19589089, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 28639 }, { "average_project_size": 90438, "billable_hours_per_employee": 158, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 22781751, "net_revenue": 19450758, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 28437 } ], "balance_sheet": [ { "assets": 23769852, "current_assets": 10201618, "current_liabilities": 5411953, "equity": 16897102, "fixed_assets": 13568234, "liabilities": 11127706, "long_term_liabilities": 5715753, "quarter": 1 }, { "assets": 24609280, "current_assets": 9389200, "current_liabilities": 5402048, "equity": 17587227, "fixed_assets": 15220080, "liabilities": 11274062, "long_term_liabilities": 5872014, "quarter": 2 }, { "assets": 25478352, "current_assets": 10367445, "current_liabilities": 6803671, "equity": 17950606, "fixed_assets": 15110907, "liabilities": 11422343, "long_term_liabilities": 4618672, "quarter": 3 }, { "assets": 26378115, "current_assets": 9243837, "current_liabilities": 6848437, "equity": 18949956, "fixed_assets": 17134278, "liabilities": 11572574, "long_term_liabilities": 4724137, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44783, "financing_cash_flow": 136080, "investing_cash_flow": -230504, "net_cash_flow": 4541973, "operating_cash_flow": 4977770, "quarter": 1 }, { "change_in_working_capital": 89169, "financing_cash_flow": -192955, "investing_cash_flow": -161073, "net_cash_flow": 4908727, "operating_cash_flow": 5006380, "quarter": 2 }, { "change_in_working_capital": 35352, "financing_cash_flow": -148648, "investing_cash_flow": -316991, "net_cash_flow": 4287815, "operating_cash_flow": 4772590, "quarter": 3 }, { "change_in_working_capital": -27406, "financing_cash_flow": 186505, "investing_cash_flow": -323434, "net_cash_flow": 4509850, "operating_cash_flow": 5138540, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8358786163245778, "current_ratio": 1.8850160006932801, "debt_to_equity_ratio": 0.6585570709107396, "profit_margin": 0.21415360060348151, "quarter": 1, "return_on_assets": 0.17900641535336442, "return_on_equity": 0.2518157255605133 }, { "asset_turnover_ratio": 0.8016652661109955, "current_ratio": 1.7380815572168185, "debt_to_equity_ratio": 0.6410369298127556, "profit_margin": 0.2155272562581719, "quarter": 2, "return_on_assets": 0.17278071524238012, "return_on_equity": 0.24176688002036933 }, { "asset_turnover_ratio": 0.7688522789857052, "current_ratio": 1.5238016359109663, "debt_to_equity_ratio": 0.6363207459402763, "profit_margin": 0.1988146054163111, "quarter": 3, "return_on_assets": 0.15285906246997452, "return_on_equity": 0.21696186747121518 }, { "asset_turnover_ratio": 0.7373824096225223, "current_ratio": 1.349773240229851, "debt_to_equity_ratio": 0.6106913388083857, "profit_margin": 0.21307215893591397, "quarter": 4, "return_on_assets": 0.15711566197963728, "return_on_equity": 0.2187031463292052 } ], "income_statement": [ { "depreciation": 722814, "expenses": 14278865, "income_tax": 1334890, "marketing_expense": 1949476, "net_income": 5589846, "net_profit": 4254956, "operational_expense": 9080354, "product_revenue": 5663160, "quarter": 1, "rd_expense": 1449984, "revenue": 19868711, "salaries_expense": 4582438, "service_revenue": 14205551 }, { "depreciation": 754371, "expenses": 14261575, "income_tax": 1214821, "marketing_expense": 1864225, "net_income": 5466830, "net_profit": 4252009, "operational_expense": 9290518, "product_revenue": 4720928, "quarter": 2, "rd_expense": 1512262, "revenue": 19728405, "salaries_expense": 5642638, "service_revenue": 15007477 }, { "depreciation": 877993, "expenses": 14244307, "income_tax": 1450185, "marketing_expense": 2531253, "net_income": 5344782, "net_profit": 3894597, "operational_expense": 7923681, "product_revenue": 7722443, "quarter": 3, "rd_expense": 2093515, "revenue": 19589089, "salaries_expense": 6447914, "service_revenue": 11866646 }, { "depreciation": 994125, "expenses": 14227060, "income_tax": 1079283, "marketing_expense": 2651545, "net_income": 5223698, "net_profit": 4144415, "operational_expense": 9892364, "product_revenue": 6825248, "quarter": 4, "rd_expense": 2519962, "revenue": 19450758, "salaries_expense": 5890910, "service_revenue": 12625510 } ], "market_conditions": { "gdp_growth": [ 0.03862247239850102, 0.03128551065280984, 0.02197291050274882, 0.028703939287067697 ], "inflation_rate": [ 0.010951160903911173, 0.005042894772367771, 0.00344237443521485, 0.01229911196075889 ], "interest_rate": [ 0.018945754149021075, 0.012975412679526378, 0.012789869248727156, 0.015541513441210223 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 137478, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 23762960, "net_revenue": 19571346, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 28613 }, { "average_project_size": 157178, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 21775149, "net_revenue": 19261750, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 28160 }, { "average_project_size": 173254, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 24146543, "net_revenue": 18957051, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 27715 }, { "average_project_size": 84618, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 20925887, "net_revenue": 18657173, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 27277 } ], "balance_sheet": [ { "assets": 25230289, "current_assets": 12107739, "current_liabilities": 8330251, "equity": 16023552, "fixed_assets": 13122550, "liabilities": 14558653, "long_term_liabilities": 6228402, "quarter": 1 }, { "assets": 26032579, "current_assets": 12494677, "current_liabilities": 8292030, "equity": 16643027, "fixed_assets": 13537902, "liabilities": 14847551, "long_term_liabilities": 6555521, "quarter": 2 }, { "assets": 26860382, "current_assets": 11211735, "current_liabilities": 8266506, "equity": 17077878, "fixed_assets": 15648647, "liabilities": 15142182, "long_term_liabilities": 6875676, "quarter": 3 }, { "assets": 27714508, "current_assets": 8614551, "current_liabilities": 8012823, "equity": 17869330, "fixed_assets": 19099957, "liabilities": 15442660, "long_term_liabilities": 7429837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2391, "financing_cash_flow": -30165, "investing_cash_flow": -167538, "net_cash_flow": 5708934, "operating_cash_flow": 6008303, "quarter": 1 }, { "change_in_working_capital": -31861, "financing_cash_flow": 100954, "investing_cash_flow": -264437, "net_cash_flow": 6079440, "operating_cash_flow": 6299149, "quarter": 2 }, { "change_in_working_capital": -77059, "financing_cash_flow": 183338, "investing_cash_flow": -379709, "net_cash_flow": 5678267, "operating_cash_flow": 5980951, "quarter": 3 }, { "change_in_working_capital": 28426, "financing_cash_flow": -137613, "investing_cash_flow": -160308, "net_cash_flow": 6385278, "operating_cash_flow": 6675832, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7757083559367869, "current_ratio": 1.4534662881106464, "debt_to_equity_ratio": 0.9085783851171076, "profit_margin": 0.2734567157516913, "quarter": 1, "return_on_assets": 0.2121226593956177, "return_on_equity": 0.3340030974405675 }, { "asset_turnover_ratio": 0.7399094035208729, "current_ratio": 1.5068296906788807, "debt_to_equity_ratio": 0.8921184229287137, "profit_margin": 0.2833594559165185, "quarter": 2, "return_on_assets": 0.20966032600919024, "return_on_equity": 0.32794509075782907 }, { "asset_turnover_ratio": 0.7057625241517415, "current_ratio": 1.3562846261770087, "debt_to_equity_ratio": 0.8866547705751265, "profit_margin": 0.2827274136678748, "quarter": 3, "return_on_assets": 0.19953841311713288, "return_on_equity": 0.31383746856605954 }, { "asset_turnover_ratio": 0.6731915645047712, "current_ratio": 1.0750956310903161, "debt_to_equity_ratio": 0.8641991613563575, "profit_margin": 0.30001769292700453, "quarter": 4, "return_on_assets": 0.20196938008064225, "return_on_equity": 0.31324520841016423 } ], "income_statement": [ { "depreciation": 656387, "expenses": 12168980, "income_tax": 2050450, "marketing_expense": 1635357, "net_income": 7402366, "net_profit": 5351916, "operational_expense": 6422313, "product_revenue": 7323559, "quarter": 1, "rd_expense": 1276538, "revenue": 19571346, "salaries_expense": 4005634, "service_revenue": 12247787 }, { "depreciation": 841150, "expenses": 11970421, "income_tax": 1833330, "marketing_expense": 1549178, "net_income": 7291329, "net_profit": 5457999, "operational_expense": 6073985, "product_revenue": 4290687, "quarter": 2, "rd_expense": 1772074, "revenue": 19261750, "salaries_expense": 5473312, "service_revenue": 14971063 }, { "depreciation": 621273, "expenses": 11775103, "income_tax": 1822270, "marketing_expense": 1818049, "net_income": 7181948, "net_profit": 5359678, "operational_expense": 8205519, "product_revenue": 7484354, "quarter": 3, "rd_expense": 1344840, "revenue": 18957051, "salaries_expense": 4760350, "service_revenue": 11472697 }, { "depreciation": 1078350, "expenses": 11582971, "income_tax": 1476720, "marketing_expense": 2057712, "net_income": 7074202, "net_profit": 5597482, "operational_expense": 7516291, "product_revenue": 5660614, "quarter": 4, "rd_expense": 1533445, "revenue": 18657173, "salaries_expense": 3612951, "service_revenue": 12996559 } ], "market_conditions": { "gdp_growth": [ 0.05332819470880531, 0.06117260327123094, 0.059570864390018075, 0.04985747747370426 ], "inflation_rate": [ 0.011418248082443194, 0.013307824417674734, 0.01080113354792802, 0.00883616411214372 ], "interest_rate": [ 0.0196345150387099, 0.013465399934424579, 0.01823953800233317, 0.019201778201901904 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 112662, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 6890244, "net_revenue": 5497728, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8038 }, { "average_project_size": 152031, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 6301460, "net_revenue": 5467852, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7994 }, { "average_project_size": 60789, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 6026983, "net_revenue": 5438139, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7950 }, { "average_project_size": 77752, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 6602023, "net_revenue": 5408587, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7907 } ], "balance_sheet": [ { "assets": 7232799, "current_assets": 3611423, "current_liabilities": 1579734, "equity": 5280714, "fixed_assets": 3621376, "liabilities": 3462758, "long_term_liabilities": 1883024, "quarter": 1 }, { "assets": 7340904, "current_assets": 3161921, "current_liabilities": 1641713, "equity": 5251972, "fixed_assets": 4178983, "liabilities": 3551673, "long_term_liabilities": 1909960, "quarter": 2 }, { "assets": 7450624, "current_assets": 2381781, "current_liabilities": 1741504, "equity": 5262084, "fixed_assets": 5068843, "liabilities": 3642872, "long_term_liabilities": 1901368, "quarter": 3 }, { "assets": 7561985, "current_assets": 2847001, "current_liabilities": 1554718, "equity": 5205917, "fixed_assets": 4714984, "liabilities": 3736413, "long_term_liabilities": 2181695, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26335, "financing_cash_flow": 50133, "investing_cash_flow": -129926, "net_cash_flow": 1281660, "operating_cash_flow": 1849373, "quarter": 1 }, { "change_in_working_capital": -86210, "financing_cash_flow": -131819, "investing_cash_flow": -374051, "net_cash_flow": 1591340, "operating_cash_flow": 1765273, "quarter": 2 }, { "change_in_working_capital": -66132, "financing_cash_flow": -83887, "investing_cash_flow": -310618, "net_cash_flow": 1569803, "operating_cash_flow": 1741229, "quarter": 3 }, { "change_in_working_capital": 73786, "financing_cash_flow": 149489, "investing_cash_flow": -247590, "net_cash_flow": 1774795, "operating_cash_flow": 1712436, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7601107123258921, "current_ratio": 2.2860956338218967, "debt_to_equity_ratio": 0.6557367053015937, "profit_margin": 0.2747813278503411, "quarter": 1, "return_on_assets": 0.20886423084617725, "return_on_equity": 0.28607362564986477 }, { "asset_turnover_ratio": 0.7448472286247034, "current_ratio": 1.9259888908719125, "debt_to_equity_ratio": 0.6762551285498095, "profit_margin": 0.2675165677490905, "quarter": 2, "return_on_assets": 0.1992589740991028, "return_on_equity": 0.27851271865120375 }, { "asset_turnover_ratio": 0.7298904091791506, "current_ratio": 1.3676574960493917, "debt_to_equity_ratio": 0.6922869342260595, "profit_margin": 0.26743192845934977, "quarter": 3, "return_on_assets": 0.19519599969076415, "return_on_equity": 0.2763794724675623 }, { "asset_turnover_ratio": 0.715233764679512, "current_ratio": 1.8312008994557212, "debt_to_equity_ratio": 0.7177242741288422, "profit_margin": 0.25521360754666605, "quarter": 4, "return_on_assets": 0.1825373893230415, "return_on_equity": 0.2651492522835074 } ], "income_statement": [ { "depreciation": 338700, "expenses": 3577561, "income_tax": 409494, "marketing_expense": 448449, "net_income": 1920167, "net_profit": 1510673, "operational_expense": 2010790, "product_revenue": 2102798, "quarter": 1, "rd_expense": 627244, "revenue": 5497728, "salaries_expense": 1576371, "service_revenue": 3394930 }, { "depreciation": 302532, "expenses": 3553336, "income_tax": 451775, "marketing_expense": 425029, "net_income": 1914516, "net_profit": 1462741, "operational_expense": 1889214, "product_revenue": 1434988, "quarter": 2, "rd_expense": 431776, "revenue": 5467852, "salaries_expense": 1651889, "service_revenue": 4032864 }, { "depreciation": 286897, "expenses": 3529276, "income_tax": 454531, "marketing_expense": 452026, "net_income": 1908863, "net_profit": 1454332, "operational_expense": 2144329, "product_revenue": 1569644, "quarter": 3, "rd_expense": 430746, "revenue": 5438139, "salaries_expense": 1154257, "service_revenue": 3868495 }, { "depreciation": 332091, "expenses": 3505378, "income_tax": 522864, "marketing_expense": 393668, "net_income": 1903209, "net_profit": 1380345, "operational_expense": 2144749, "product_revenue": 1849280, "quarter": 4, "rd_expense": 546334, "revenue": 5408587, "salaries_expense": 1690799, "service_revenue": 3559307 } ], "market_conditions": { "gdp_growth": [ 0.06017495026120742, 0.05797066727437472, 0.06221796616222712, 0.06422182150210012 ], "inflation_rate": [ 0.013109964184753305, 0.005579125796313347, 0.008706339687187882, 0.009903251788437931 ], "interest_rate": [ 0.019297922131454245, 0.024749607921241354, 0.022019635114595638, 0.01646794650848049 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 193784, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 13928886, "net_revenue": 11259492, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 16461 }, { "average_project_size": 132343, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 13848481, "net_revenue": 11244581, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 16439 }, { "average_project_size": 78811, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 13171399, "net_revenue": 11229690, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 16418 }, { "average_project_size": 123546, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 12992399, "net_revenue": 11214819, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 16396 } ], "balance_sheet": [ { "assets": 15749667, "current_assets": 6059073, "current_liabilities": 5069820, "equity": 9682797, "fixed_assets": 9690594, "liabilities": 9032367, "long_term_liabilities": 3962547, "quarter": 1 }, { "assets": 16116610, "current_assets": 7996022, "current_liabilities": 3821282, "equity": 9852465, "fixed_assets": 8120588, "liabilities": 9220371, "long_term_liabilities": 5399089, "quarter": 2 }, { "assets": 16492102, "current_assets": 6515865, "current_liabilities": 4016613, "equity": 10032479, "fixed_assets": 9976237, "liabilities": 9412289, "long_term_liabilities": 5395676, "quarter": 3 }, { "assets": 16876343, "current_assets": 7300434, "current_liabilities": 5099111, "equity": 10324352, "fixed_assets": 9575909, "liabilities": 9608201, "long_term_liabilities": 4509090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1221, "financing_cash_flow": 53355, "investing_cash_flow": -484798, "net_cash_flow": 2971858, "operating_cash_flow": 3355364, "quarter": 1 }, { "change_in_working_capital": 1647, "financing_cash_flow": -173286, "investing_cash_flow": -205891, "net_cash_flow": 3057235, "operating_cash_flow": 3481743, "quarter": 2 }, { "change_in_working_capital": -13356, "financing_cash_flow": -147616, "investing_cash_flow": -464140, "net_cash_flow": 3246999, "operating_cash_flow": 3542358, "quarter": 3 }, { "change_in_working_capital": -55740, "financing_cash_flow": -183546, "investing_cash_flow": -222570, "net_cash_flow": 3571229, "operating_cash_flow": 3514015, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7149034960548689, "current_ratio": 1.1951258624566552, "debt_to_equity_ratio": 0.9328262277934775, "profit_margin": 0.26337751294641004, "quarter": 1, "return_on_assets": 0.18828950478762504, "return_on_equity": 0.3062645018789509 }, { "asset_turnover_ratio": 0.6977013776470362, "current_ratio": 2.0924972299872135, "debt_to_equity_ratio": 0.9358440755689058, "profit_margin": 0.26290228155233175, "quarter": 2, "return_on_assets": 0.18342728402561084, "return_on_equity": 0.3000493785057851 }, { "asset_turnover_ratio": 0.6809132031805285, "current_ratio": 1.6222287285332193, "debt_to_equity_ratio": 0.938181779398691, "profit_margin": 0.2629338833039915, "quarter": 3, "return_on_assets": 0.1790351527052161, "return_on_equity": 0.2943107082506726 }, { "asset_turnover_ratio": 0.664528980004732, "current_ratio": 1.431707213276981, "debt_to_equity_ratio": 0.930634774947619, "profit_margin": 0.2725153210230143, "quarter": 4, "return_on_assets": 0.1810943283150858, "return_on_equity": 0.29601954679576986 } ], "income_statement": [ { "depreciation": 389867, "expenses": 7401406, "income_tax": 892589, "marketing_expense": 816041, "net_income": 3858086, "net_profit": 2965497, "operational_expense": 4857285, "product_revenue": 3908034, "quarter": 1, "rd_expense": 810090, "revenue": 11259492, "salaries_expense": 2570887, "service_revenue": 7351458 }, { "depreciation": 525517, "expenses": 7382994, "income_tax": 905361, "marketing_expense": 1041029, "net_income": 3861587, "net_profit": 2956226, "operational_expense": 4918368, "product_revenue": 3101330, "quarter": 2, "rd_expense": 1069905, "revenue": 11244581, "salaries_expense": 2521137, "service_revenue": 8143251 }, { "depreciation": 589692, "expenses": 7364629, "income_tax": 912395, "marketing_expense": 1431246, "net_income": 3865061, "net_profit": 2952666, "operational_expense": 3882430, "product_revenue": 3657658, "quarter": 3, "rd_expense": 844804, "revenue": 11229690, "salaries_expense": 2944541, "service_revenue": 7572032 }, { "depreciation": 457805, "expenses": 7346309, "income_tax": 812300, "marketing_expense": 1287744, "net_income": 3868510, "net_profit": 3056210, "operational_expense": 4045667, "product_revenue": 3850078, "quarter": 4, "rd_expense": 842593, "revenue": 11214819, "salaries_expense": 2353900, "service_revenue": 7364741 } ], "market_conditions": { "gdp_growth": [ 0.0629785450332996, 0.05206264045384942, 0.062359478181046264, 0.04574718959719445 ], "inflation_rate": [ 0.009851367396482548, 0.012414149426404352, 0.006251906934920186, 0.01113507984146301 ], "interest_rate": [ 0.017685864808830113, 0.019815862127104254, 0.023883830156017288, 0.021535852685859457 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 72407, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 18672919, "net_revenue": 14907530, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 21795 }, { "average_project_size": 98226, "billable_hours_per_employee": 96, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 18819645, "net_revenue": 14546885, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 21267 }, { "average_project_size": 192824, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 16211245, "net_revenue": 14194964, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 20753 }, { "average_project_size": 142131, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 16706187, "net_revenue": 13851558, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 20251 } ], "balance_sheet": [ { "assets": 20415496, "current_assets": 10127814, "current_liabilities": 4335678, "equity": 14418317, "fixed_assets": 10287682, "liabilities": 10378856, "long_term_liabilities": 6043178, "quarter": 1 }, { "assets": 20811404, "current_assets": 7205519, "current_liabilities": 6239063, "equity": 14495533, "fixed_assets": 13605885, "liabilities": 10575717, "long_term_liabilities": 4336654, "quarter": 2 }, { "assets": 21214989, "current_assets": 7529971, "current_liabilities": 4640265, "equity": 14283625, "fixed_assets": 13685018, "liabilities": 10776311, "long_term_liabilities": 6136046, "quarter": 3 }, { "assets": 21626401, "current_assets": 10281060, "current_liabilities": 6196376, "equity": 14557458, "fixed_assets": 11345341, "liabilities": 10980711, "long_term_liabilities": 4784335, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68411, "financing_cash_flow": 167599, "investing_cash_flow": -124228, "net_cash_flow": 4812453, "operating_cash_flow": 5137901, "quarter": 1 }, { "change_in_working_capital": -84635, "financing_cash_flow": -3762, "investing_cash_flow": -230782, "net_cash_flow": 4499812, "operating_cash_flow": 4811462, "quarter": 2 }, { "change_in_working_capital": 46679, "financing_cash_flow": 122374, "investing_cash_flow": -350975, "net_cash_flow": 3854530, "operating_cash_flow": 4432234, "quarter": 3 }, { "change_in_working_capital": -38160, "financing_cash_flow": -150084, "investing_cash_flow": -137173, "net_cash_flow": 4131751, "operating_cash_flow": 4581325, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7302066038464116, "current_ratio": 2.3359239316203833, "debt_to_equity_ratio": 0.7198382446439484, "profit_margin": 0.2939237418941971, "quarter": 1, "return_on_assets": 0.2146250573583909, "return_on_equity": 0.303896564349362 }, { "asset_turnover_ratio": 0.6989862385065418, "current_ratio": 1.1549040296595818, "debt_to_equity_ratio": 0.7295845554627071, "profit_margin": 0.29283561394759083, "quarter": 2, "return_on_assets": 0.20468806429398037, "return_on_equity": 0.29387301591462694 }, { "asset_turnover_ratio": 0.6691007004528732, "current_ratio": 1.6227458992104977, "debt_to_equity_ratio": 0.7544521086208859, "profit_margin": 0.27086697789441383, "quarter": 3, "return_on_assets": 0.1812372846387052, "return_on_equity": 0.2691856584025414 }, { "asset_turnover_ratio": 0.6404929789288565, "current_ratio": 1.6592053161396274, "debt_to_equity_ratio": 0.7543014034455741, "profit_margin": 0.28240635457758617, "quarter": 4, "return_on_assets": 0.18087928731183706, "return_on_equity": 0.2687122985345381 } ], "income_statement": [ { "depreciation": 756224, "expenses": 9205756, "income_tax": 1320097, "marketing_expense": 1508737, "net_income": 5701774, "net_profit": 4381677, "operational_expense": 6443806, "product_revenue": 5635009, "quarter": 1, "rd_expense": 1451412, "revenue": 14907530, "salaries_expense": 3901126, "service_revenue": 9272521 }, { "depreciation": 551616, "expenses": 9051542, "income_tax": 1235497, "marketing_expense": 1779195, "net_income": 5495343, "net_profit": 4259846, "operational_expense": 4879695, "product_revenue": 3036255, "quarter": 2, "rd_expense": 1344668, "revenue": 14546885, "salaries_expense": 3713379, "service_revenue": 11510630 }, { "depreciation": 587287, "expenses": 8899913, "income_tax": 1450104, "marketing_expense": 1773526, "net_income": 5295051, "net_profit": 3844947, "operational_expense": 5565781, "product_revenue": 4572687, "quarter": 3, "rd_expense": 1345138, "revenue": 14194964, "salaries_expense": 3554456, "service_revenue": 9622277 }, { "depreciation": 669557, "expenses": 8750823, "income_tax": 1188967, "marketing_expense": 945632, "net_income": 5100735, "net_profit": 3911768, "operational_expense": 5566862, "product_revenue": 3177565, "quarter": 4, "rd_expense": 1359292, "revenue": 13851558, "salaries_expense": 4020437, "service_revenue": 10673993 } ], "market_conditions": { "gdp_growth": [ 0.05401105801679923, 0.0576867716612468, 0.049452698583554056, 0.043569363635887974 ], "inflation_rate": [ 0.01397009986314067, 0.009539047667297764, 0.012729804872630847, 0.005036550464663236 ], "interest_rate": [ 0.014556898967117675, 0.011274633279649301, 0.013217954385509597, 0.01664631218855371 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Barajasborough", "name": "Moore, Kemp and Thompson", "num_employees": 60, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.moore,kempandthompson.com" }

[ { "advertising_kpis": [ { "average_project_size": 189187, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 25286025, "net_revenue": 19914202, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 331903 }, { "average_project_size": 70973, "billable_hours_per_employee": 122, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 22207445, "net_revenue": 20159377, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 335990 }, { "average_project_size": 112401, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 25373224, "net_revenue": 20407572, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 340126 }, { "average_project_size": 84033, "billable_hours_per_employee": 101, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 26610422, "net_revenue": 20658822, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 344314 } ], "balance_sheet": [ { "assets": 28207802, "current_assets": 10642003, "current_liabilities": 7298624, "equity": 18925186, "fixed_assets": 17565799, "liabilities": 15013940, "long_term_liabilities": 7715316, "quarter": 1 }, { "assets": 28869439, "current_assets": 13366200, "current_liabilities": 8367456, "equity": 19291568, "fixed_assets": 15503239, "liabilities": 15393300, "long_term_liabilities": 7025844, "quarter": 2 }, { "assets": 29546596, "current_assets": 12358234, "current_liabilities": 7705145, "equity": 19499252, "fixed_assets": 17188362, "liabilities": 15782246, "long_term_liabilities": 8077101, "quarter": 3 }, { "assets": 30239636, "current_assets": 10862100, "current_liabilities": 7366252, "equity": 19874348, "fixed_assets": 19377536, "liabilities": 16181020, "long_term_liabilities": 8814768, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83307, "financing_cash_flow": -56992, "investing_cash_flow": -216198, "net_cash_flow": 6617881, "operating_cash_flow": 6847186, "quarter": 1 }, { "change_in_working_capital": -79501, "financing_cash_flow": -81433, "investing_cash_flow": -266458, "net_cash_flow": 6444124, "operating_cash_flow": 6691137, "quarter": 2 }, { "change_in_working_capital": 67362, "financing_cash_flow": -40984, "investing_cash_flow": -200536, "net_cash_flow": 6221354, "operating_cash_flow": 6645119, "quarter": 3 }, { "change_in_working_capital": 17051, "financing_cash_flow": -90726, "investing_cash_flow": -178906, "net_cash_flow": 6511512, "operating_cash_flow": 7032575, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.705982054184867, "current_ratio": 1.4580834688839979, "debt_to_equity_ratio": 0.7933311725443544, "profit_margin": 0.2878008368098305, "quarter": 1, "return_on_assets": 0.20318222596712782, "return_on_equity": 0.30284109228834 }, { "asset_turnover_ratio": 0.6982947261289005, "current_ratio": 1.5974030816534919, "debt_to_equity_ratio": 0.7979289189971495, "profit_margin": 0.2884726546857078, "quarter": 2, "return_on_assets": 0.20143893339943322, "return_on_equity": 0.3014492652955944 }, { "asset_turnover_ratio": 0.6906911374833162, "current_ratio": 1.6038937618954607, "debt_to_equity_ratio": 0.8093769955893693, "profit_margin": 0.2810183396633367, "quarter": 3, "return_on_assets": 0.19409687667574296, "return_on_equity": 0.2941088201742303 }, { "asset_turnover_ratio": 0.6831703265211261, "current_ratio": 1.4745762159643738, "debt_to_equity_ratio": 0.8141660798130333, "profit_margin": 0.28151324407558187, "quarter": 4, "return_on_assets": 0.19232149487513672, "return_on_equity": 0.29262504611472034 } ], "income_statement": [ { "depreciation": 1115862, "expenses": 12209481, "income_tax": 1973397, "marketing_expense": 1826617, "net_income": 7704721, "net_profit": 5731324, "operational_expense": 6504071, "product_revenue": 5689115, "quarter": 1, "rd_expense": 1634721, "revenue": 19914202, "salaries_expense": 6038208, "service_revenue": 14225087 }, { "depreciation": 875708, "expenses": 12320819, "income_tax": 2023129, "marketing_expense": 1442719, "net_income": 7838558, "net_profit": 5815429, "operational_expense": 7188283, "product_revenue": 4556259, "quarter": 2, "rd_expense": 1933020, "revenue": 20159377, "salaries_expense": 5362358, "service_revenue": 15603118 }, { "depreciation": 910217, "expenses": 12433172, "income_tax": 2239498, "marketing_expense": 2335718, "net_income": 7974400, "net_profit": 5734902, "operational_expense": 6675193, "product_revenue": 6670224, "quarter": 3, "rd_expense": 2452682, "revenue": 20407572, "salaries_expense": 6007620, "service_revenue": 13737348 }, { "depreciation": 1216843, "expenses": 12546550, "income_tax": 2296540, "marketing_expense": 1569418, "net_income": 8112272, "net_profit": 5815732, "operational_expense": 6283696, "product_revenue": 5095541, "quarter": 4, "rd_expense": 1343586, "revenue": 20658822, "salaries_expense": 5697309, "service_revenue": 15563281 } ], "market_conditions": { "gdp_growth": [ 0.0002422232131689215, 0.006936638302157778, 0.004670889950044358, -0.00984981317419402 ], "inflation_rate": [ 0.027643873629703164, 0.028728881981649038, 0.027306160868110625, 0.02177108987192999 ], "interest_rate": [ 0.03863042894456328, 0.04068948536063929, 0.04137505123154332, 0.04211880783212264 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 190648, "billable_hours_per_employee": 108, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 6774894, "net_revenue": 5484313, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 91405 }, { "average_project_size": 172275, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 7090226, "net_revenue": 5510886, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 91848 }, { "average_project_size": 84781, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 7109697, "net_revenue": 5537588, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 92293 }, { "average_project_size": 148418, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 6889092, "net_revenue": 5564420, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 92740 } ], "balance_sheet": [ { "assets": 5965637, "current_assets": 2343746, "current_liabilities": 1430470, "equity": 4419959, "fixed_assets": 3621891, "liabilities": 2561428, "long_term_liabilities": 1130958, "quarter": 1 }, { "assets": 6065629, "current_assets": 2721360, "current_liabilities": 1520033, "equity": 4421689, "fixed_assets": 3344269, "liabilities": 2608682, "long_term_liabilities": 1088649, "quarter": 2 }, { "assets": 6167298, "current_assets": 2483598, "current_liabilities": 1570284, "equity": 4609485, "fixed_assets": 3683700, "liabilities": 2656807, "long_term_liabilities": 1086523, "quarter": 3 }, { "assets": 6270670, "current_assets": 2063910, "current_liabilities": 1508606, "equity": 4565054, "fixed_assets": 4206760, "liabilities": 2705821, "long_term_liabilities": 1197215, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5463, "financing_cash_flow": 29555, "investing_cash_flow": -108997, "net_cash_flow": 947248, "operating_cash_flow": 1224045, "quarter": 1 }, { "change_in_working_capital": 6483, "financing_cash_flow": -48318, "investing_cash_flow": -389997, "net_cash_flow": 1054209, "operating_cash_flow": 1373238, "quarter": 2 }, { "change_in_working_capital": -38090, "financing_cash_flow": -64844, "investing_cash_flow": -176289, "net_cash_flow": 1124223, "operating_cash_flow": 1393678, "quarter": 3 }, { "change_in_working_capital": -46285, "financing_cash_flow": -121888, "investing_cash_flow": -165884, "net_cash_flow": 720301, "operating_cash_flow": 1257498, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9193172497756735, "current_ratio": 1.6384447069844177, "debt_to_equity_ratio": 0.5795139728671691, "profit_margin": 0.1852100709788081, "quarter": 1, "return_on_assets": 0.17026681308299516, "return_on_equity": 0.22980982402777944 }, { "asset_turnover_ratio": 0.9085432030214838, "current_ratio": 1.7903295520557778, "debt_to_equity_ratio": 0.5899741026562474, "profit_margin": 0.17506114261844646, "quarter": 2, "return_on_assets": 0.15905061123916414, "return_on_equity": 0.21818404686534942 }, { "asset_turnover_ratio": 0.8978953181766148, "current_ratio": 1.5816234515539864, "debt_to_equity_ratio": 0.5763782721930975, "profit_margin": 0.19846077389650513, "quarter": 3, "return_on_assets": 0.17819699972337968, "return_on_equity": 0.2384201271942527 }, { "asset_turnover_ratio": 0.8873724817284278, "current_ratio": 1.3680908070099151, "debt_to_equity_ratio": 0.5927248615240915, "profit_margin": 0.17975009075519102, "quarter": 4, "return_on_assets": 0.15950528412434398, "return_on_equity": 0.21910036551593914 } ], "income_statement": [ { "depreciation": 208295, "expenses": 4146405, "income_tax": 322158, "marketing_expense": 473322, "net_income": 1337908, "net_profit": 1015750, "operational_expense": 2463719, "product_revenue": 1528565, "quarter": 1, "rd_expense": 644896, "revenue": 5484313, "salaries_expense": 1732685, "service_revenue": 3955748 }, { "depreciation": 408496, "expenses": 4146133, "income_tax": 400011, "marketing_expense": 621099, "net_income": 1364753, "net_profit": 964742, "operational_expense": 2154152, "product_revenue": 1707665, "quarter": 2, "rd_expense": 604771, "revenue": 5510886, "salaries_expense": 1978902, "service_revenue": 3803221 }, { "depreciation": 294684, "expenses": 4145861, "income_tax": 292733, "marketing_expense": 648646, "net_income": 1391727, "net_profit": 1098994, "operational_expense": 2180261, "product_revenue": 1663034, "quarter": 3, "rd_expense": 778521, "revenue": 5537588, "salaries_expense": 1977111, "service_revenue": 3874554 }, { "depreciation": 257293, "expenses": 4145589, "income_tax": 418626, "marketing_expense": 541037, "net_income": 1418831, "net_profit": 1000205, "operational_expense": 2326311, "product_revenue": 1536260, "quarter": 4, "rd_expense": 536596, "revenue": 5564420, "salaries_expense": 1682353, "service_revenue": 4028160 } ], "market_conditions": { "gdp_growth": [ -0.014260980403412766, -0.015166268653887597, -0.007560715203519999, 0.002670651351859038 ], "inflation_rate": [ 0.025908341497500313, 0.029184952734038407, 0.025507359117842007, 0.020215682227097166 ], "interest_rate": [ 0.05382461562267268, 0.047595948292047593, 0.05416489274809576, 0.05230850361980825 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 135828, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 16239252, "net_revenue": 13292063, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 221534 }, { "average_project_size": 188052, "billable_hours_per_employee": 139, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 15008729, "net_revenue": 13266729, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 221112 }, { "average_project_size": 181769, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 16025915, "net_revenue": 13241443, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 220691 }, { "average_project_size": 58788, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 14850031, "net_revenue": 13216206, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 220270 } ], "balance_sheet": [ { "assets": 14730673, "current_assets": 7038666, "current_liabilities": 4051319, "equity": 10889358, "fixed_assets": 7692007, "liabilities": 8004502, "long_term_liabilities": 3953183, "quarter": 1 }, { "assets": 15112411, "current_assets": 5834081, "current_liabilities": 4402286, "equity": 11086713, "fixed_assets": 9278330, "liabilities": 8129300, "long_term_liabilities": 3727014, "quarter": 2 }, { "assets": 15504041, "current_assets": 6215668, "current_liabilities": 4877841, "equity": 11260957, "fixed_assets": 9288373, "liabilities": 8256043, "long_term_liabilities": 3378202, "quarter": 3 }, { "assets": 15905820, "current_assets": 5565555, "current_liabilities": 3977855, "equity": 11349884, "fixed_assets": 10340265, "liabilities": 8384762, "long_term_liabilities": 4406907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56792, "financing_cash_flow": 16614, "investing_cash_flow": -277502, "net_cash_flow": 4565453, "operating_cash_flow": 4829241, "quarter": 1 }, { "change_in_working_capital": -86495, "financing_cash_flow": 38929, "investing_cash_flow": -135192, "net_cash_flow": 4618901, "operating_cash_flow": 4787750, "quarter": 2 }, { "change_in_working_capital": -4801, "financing_cash_flow": -62777, "investing_cash_flow": -426027, "net_cash_flow": 4399191, "operating_cash_flow": 4436430, "quarter": 3 }, { "change_in_working_capital": -86177, "financing_cash_flow": 129174, "investing_cash_flow": -469157, "net_cash_flow": 4403553, "operating_cash_flow": 4518765, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9023391531398464, "current_ratio": 1.7373763951937629, "debt_to_equity_ratio": 0.7350756582711304, "profit_margin": 0.3132084914132592, "quarter": 1, "return_on_assets": 0.28262028489804913, "return_on_equity": 0.3823170291581928 }, { "asset_turnover_ratio": 0.8778697853042774, "current_ratio": 1.3252389781127352, "debt_to_equity_ratio": 0.7332470859487388, "profit_margin": 0.3093152803528285, "quarter": 2, "return_on_assets": 0.27153853875466993, "return_on_equity": 0.37013693779211204 }, { "asset_turnover_ratio": 0.8540639824159392, "current_ratio": 1.274266217369529, "debt_to_equity_ratio": 0.7331564271136103, "profit_margin": 0.30306055012282274, "quarter": 3, "return_on_assets": 0.2588331003510633, "return_on_equity": 0.35636038748749327 }, { "asset_turnover_ratio": 0.8309037823890878, "current_ratio": 1.3991347095356668, "debt_to_equity_ratio": 0.7387531009127494, "profit_margin": 0.2897068947018532, "quarter": 4, "return_on_assets": 0.24071855459196698, "return_on_equity": 0.33734494555186645 } ], "income_statement": [ { "depreciation": 666054, "expenses": 8012595, "income_tax": 1116281, "marketing_expense": 1222708, "net_income": 5279468, "net_profit": 4163187, "operational_expense": 4604196, "product_revenue": 4992710, "quarter": 1, "rd_expense": 1549100, "revenue": 13292063, "salaries_expense": 3998678, "service_revenue": 8299353 }, { "depreciation": 684148, "expenses": 8064007, "income_tax": 1099120, "marketing_expense": 1466657, "net_income": 5202722, "net_profit": 4103602, "operational_expense": 5195039, "product_revenue": 3883226, "quarter": 2, "rd_expense": 1375598, "revenue": 13266729, "salaries_expense": 3650901, "service_revenue": 9383503 }, { "depreciation": 423471, "expenses": 8115750, "income_tax": 1112734, "marketing_expense": 1613988, "net_income": 5125693, "net_profit": 4012959, "operational_expense": 4752877, "product_revenue": 3001594, "quarter": 3, "rd_expense": 1154541, "revenue": 13241443, "salaries_expense": 3237830, "service_revenue": 10239849 }, { "depreciation": 689939, "expenses": 8167825, "income_tax": 1219555, "marketing_expense": 914107, "net_income": 5048381, "net_profit": 3828826, "operational_expense": 4569675, "product_revenue": 2816071, "quarter": 4, "rd_expense": 1088123, "revenue": 13216206, "salaries_expense": 3824547, "service_revenue": 10400135 } ], "market_conditions": { "gdp_growth": [ -0.016988928871024565, -0.024039304171484092, -0.013842695182452862, -0.025147752207156357 ], "inflation_rate": [ 0.034301414190463245, 0.029378255008613074, 0.03817032080985044, 0.030530713518514774 ], "interest_rate": [ 0.04900894703182028, 0.04548314762674704, 0.05099636780147385, 0.045078334434307074 ], "year": 2005 }, "random_event": { "description": "Moore, Kemp and Thompson Expansion to New Market in 2005", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 129994, "billable_hours_per_employee": 120, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 14239177, "net_revenue": 11362726, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 189379 }, { "average_project_size": 124987, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 12772687, "net_revenue": 11512146, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 191869 }, { "average_project_size": 182963, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 13480190, "net_revenue": 11663531, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 194392 }, { "average_project_size": 122772, "billable_hours_per_employee": 120, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 13766970, "net_revenue": 11816907, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 196948 } ], "balance_sheet": [ { "assets": 11382382, "current_assets": 3517968, "current_liabilities": 2465873, "equity": 9172644, "fixed_assets": 7864414, "liabilities": 4734789, "long_term_liabilities": 2268916, "quarter": 1 }, { "assets": 11753075, "current_assets": 3792193, "current_liabilities": 2828935, "equity": 9418892, "fixed_assets": 7960882, "liabilities": 4843258, "long_term_liabilities": 2014323, "quarter": 2 }, { "assets": 12135840, "current_assets": 5212498, "current_liabilities": 2189499, "equity": 9805876, "fixed_assets": 6923342, "liabilities": 4954212, "long_term_liabilities": 2764713, "quarter": 3 }, { "assets": 12531070, "current_assets": 5561731, "current_liabilities": 2375863, "equity": 10131486, "fixed_assets": 6969339, "liabilities": 5067708, "long_term_liabilities": 2691845, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46979, "financing_cash_flow": 19635, "investing_cash_flow": -165325, "net_cash_flow": 2545761, "operating_cash_flow": 2981040, "quarter": 1 }, { "change_in_working_capital": -45413, "financing_cash_flow": 30936, "investing_cash_flow": -296969, "net_cash_flow": 2886107, "operating_cash_flow": 3190383, "quarter": 2 }, { "change_in_working_capital": -74728, "financing_cash_flow": -146790, "investing_cash_flow": -469571, "net_cash_flow": 2613362, "operating_cash_flow": 3246110, "quarter": 3 }, { "change_in_working_capital": 61785, "financing_cash_flow": -84871, "investing_cash_flow": -314451, "net_cash_flow": 3254215, "operating_cash_flow": 3428617, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9982731206877435, "current_ratio": 1.4266622814719168, "debt_to_equity_ratio": 0.5161858456514828, "profit_margin": 0.22222229067215032, "quarter": 1, "return_on_assets": 0.22183853959566635, "return_on_equity": 0.2752806061153142 }, { "asset_turnover_ratio": 0.9795007689477009, "current_ratio": 1.3405019910319609, "debt_to_equity_ratio": 0.5142067665708451, "profit_margin": 0.2179502414232759, "quarter": 2, "return_on_assets": 0.2134824290664358, "return_on_equity": 0.26638749016338653 }, { "asset_turnover_ratio": 0.9610814743767222, "current_ratio": 2.3806806945333157, "debt_to_equity_ratio": 0.5052289056072093, "profit_margin": 0.2249960153576134, "quarter": 3, "return_on_assets": 0.2162395021687827, "return_on_equity": 0.26761994542863893 }, { "asset_turnover_ratio": 0.943008617779647, "current_ratio": 2.3409308533362405, "debt_to_equity_ratio": 0.5001939498312489, "profit_margin": 0.22578869411428895, "quarter": 4, "return_on_assets": 0.21292068434698713, "return_on_equity": 0.26334971987327427 } ], "income_statement": [ { "depreciation": 455989, "expenses": 7872216, "income_tax": 965459, "marketing_expense": 1303794, "net_income": 3490510, "net_profit": 2525051, "operational_expense": 4227339, "product_revenue": 2508479, "quarter": 1, "rd_expense": 806407, "revenue": 11362726, "salaries_expense": 3529207, "service_revenue": 8854247 }, { "depreciation": 681308, "expenses": 7948289, "income_tax": 1054782, "marketing_expense": 1130806, "net_income": 3563857, "net_profit": 2509075, "operational_expense": 4091595, "product_revenue": 3631487, "quarter": 2, "rd_expense": 1311866, "revenue": 11512146, "salaries_expense": 3373244, "service_revenue": 7880659 }, { "depreciation": 621862, "expenses": 8025097, "income_tax": 1014186, "marketing_expense": 956908, "net_income": 3638434, "net_profit": 2624248, "operational_expense": 5428668, "product_revenue": 2722981, "quarter": 3, "rd_expense": 952776, "revenue": 11663531, "salaries_expense": 3848388, "service_revenue": 8940550 }, { "depreciation": 760493, "expenses": 8102648, "income_tax": 1046135, "marketing_expense": 1156376, "net_income": 3714259, "net_profit": 2668124, "operational_expense": 5160483, "product_revenue": 3547170, "quarter": 4, "rd_expense": 1188481, "revenue": 11816907, "salaries_expense": 3164710, "service_revenue": 8269737 } ], "market_conditions": { "gdp_growth": [ -0.005229597562317459, -0.00679534663843695, -0.01812056595108251, -0.017668777230043356 ], "inflation_rate": [ 0.03417525533341953, 0.027670421259556724, 0.0322645025770523, 0.03181199878300664 ], "interest_rate": [ 0.04475083226218545, 0.03961393951946821, 0.04423147202758862, 0.04302834719664297 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 131362, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 17344367, "net_revenue": 15088805, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 251480 }, { "average_project_size": 93866, "billable_hours_per_employee": 152, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 17185540, "net_revenue": 14897595, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 248293 }, { "average_project_size": 57306, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 16544151, "net_revenue": 14708809, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 245147 }, { "average_project_size": 76579, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 17066136, "net_revenue": 14522415, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 242040 } ], "balance_sheet": [ { "assets": 15311014, "current_assets": 6775363, "current_liabilities": 3361471, "equity": 11452061, "fixed_assets": 8535651, "liabilities": 7702449, "long_term_liabilities": 4340978, "quarter": 1 }, { "assets": 15850690, "current_assets": 5868748, "current_liabilities": 3447819, "equity": 12075310, "fixed_assets": 9981942, "liabilities": 7820473, "long_term_liabilities": 4372654, "quarter": 2 }, { "assets": 16409387, "current_assets": 6584389, "current_liabilities": 3722083, "equity": 12318788, "fixed_assets": 9824998, "liabilities": 7940305, "long_term_liabilities": 4218222, "quarter": 3 }, { "assets": 16987778, "current_assets": 7693957, "current_liabilities": 4315315, "equity": 12494170, "fixed_assets": 9293821, "liabilities": 8061973, "long_term_liabilities": 3746658, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51070, "financing_cash_flow": 70613, "investing_cash_flow": -483687, "net_cash_flow": 4332198, "operating_cash_flow": 4559151, "quarter": 1 }, { "change_in_working_capital": -57162, "financing_cash_flow": 85255, "investing_cash_flow": -302406, "net_cash_flow": 4336934, "operating_cash_flow": 4618462, "quarter": 2 }, { "change_in_working_capital": 93994, "financing_cash_flow": 27249, "investing_cash_flow": -426536, "net_cash_flow": 4352926, "operating_cash_flow": 4685798, "quarter": 3 }, { "change_in_working_capital": -86762, "financing_cash_flow": -198182, "investing_cash_flow": -234962, "net_cash_flow": 3823934, "operating_cash_flow": 4256288, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9854869834225218, "current_ratio": 2.0155946607898745, "debt_to_equity_ratio": 0.6725819046894703, "profit_margin": 0.2547250097009008, "quarter": 1, "return_on_assets": 0.2510281814124133, "return_on_equity": 0.3356160956530008 }, { "asset_turnover_ratio": 0.9398704409713394, "current_ratio": 1.7021624395016095, "debt_to_equity_ratio": 0.6476415926382014, "profit_margin": 0.2715265786188979, "quarter": 2, "return_on_assets": 0.2551998051819826, "return_on_equity": 0.3349887497712274 }, { "asset_turnover_ratio": 0.896365537603568, "current_ratio": 1.769006494481719, "debt_to_equity_ratio": 0.6445686864649347, "profit_margin": 0.26172792100298536, "quarter": 3, "return_on_assets": 0.23460388861570514, "return_on_equity": 0.31250687973524666 }, { "asset_turnover_ratio": 0.8548743102246803, "current_ratio": 1.782942149066754, "debt_to_equity_ratio": 0.6452587886990493, "profit_margin": 0.24571429751869783, "quarter": 4, "return_on_assets": 0.2100548406036387, "return_on_equity": 0.2856024049616741 } ], "income_statement": [ { "depreciation": 715655, "expenses": 9897376, "income_tax": 1347933, "marketing_expense": 1478779, "net_income": 5191429, "net_profit": 3843496, "operational_expense": 6555779, "product_revenue": 4687171, "quarter": 1, "rd_expense": 1065270, "revenue": 15088805, "salaries_expense": 4861469, "service_revenue": 10401634 }, { "depreciation": 573369, "expenses": 9821489, "income_tax": 1031013, "marketing_expense": 1945595, "net_income": 5076106, "net_profit": 4045093, "operational_expense": 6304950, "product_revenue": 3482970, "quarter": 2, "rd_expense": 1330000, "revenue": 14897595, "salaries_expense": 3473637, "service_revenue": 11414625 }, { "depreciation": 836092, "expenses": 9746184, "income_tax": 1112919, "marketing_expense": 1936513, "net_income": 4962625, "net_profit": 3849706, "operational_expense": 5312710, "product_revenue": 3410806, "quarter": 3, "rd_expense": 1365530, "revenue": 14708809, "salaries_expense": 4098895, "service_revenue": 11298003 }, { "depreciation": 687923, "expenses": 9671456, "income_tax": 1282594, "marketing_expense": 994351, "net_income": 4850959, "net_profit": 3568365, "operational_expense": 5916785, "product_revenue": 5338244, "quarter": 4, "rd_expense": 1420574, "revenue": 14522415, "salaries_expense": 4437643, "service_revenue": 9184171 } ], "market_conditions": { "gdp_growth": [ 0.005934204985501779, -0.0056292417966880195, -0.003896807699873741, 0.009742303488791208 ], "inflation_rate": [ 0.034541577994498605, 0.035746202382833936, 0.03578946494327481, 0.04180890290972748 ], "interest_rate": [ 0.05412685658052476, 0.05717546480175479, 0.055042705433283344, 0.061307682947293884 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 195314, "billable_hours_per_employee": 154, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 7912264, "net_revenue": 6173377, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 102890 }, { "average_project_size": 108010, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 7603450, "net_revenue": 6110817, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 101847 }, { "average_project_size": 181511, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 7767874, "net_revenue": 6048892, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 100815 }, { "average_project_size": 145185, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 7555304, "net_revenue": 5987594, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 99793 } ], "balance_sheet": [ { "assets": 8668279, "current_assets": 2727130, "current_liabilities": 1430288, "equity": 6035873, "fixed_assets": 5941149, "liabilities": 3561788, "long_term_liabilities": 2131500, "quarter": 1 }, { "assets": 8903394, "current_assets": 3871598, "current_liabilities": 2059914, "equity": 6265938, "fixed_assets": 5031796, "liabilities": 3599776, "long_term_liabilities": 1539862, "quarter": 2 }, { "assets": 9144886, "current_assets": 3502151, "current_liabilities": 1486554, "equity": 6472846, "fixed_assets": 5642735, "liabilities": 3638168, "long_term_liabilities": 2151614, "quarter": 3 }, { "assets": 9392929, "current_assets": 4388227, "current_liabilities": 1597628, "equity": 6589368, "fixed_assets": 5004702, "liabilities": 3676970, "long_term_liabilities": 2079342, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33368, "financing_cash_flow": -80141, "investing_cash_flow": -174847, "net_cash_flow": 1074497, "operating_cash_flow": 1415808, "quarter": 1 }, { "change_in_working_capital": -8006, "financing_cash_flow": 22262, "investing_cash_flow": -248575, "net_cash_flow": 671766, "operating_cash_flow": 1285592, "quarter": 2 }, { "change_in_working_capital": -1582, "financing_cash_flow": 186113, "investing_cash_flow": -258712, "net_cash_flow": 859583, "operating_cash_flow": 1392826, "quarter": 3 }, { "change_in_working_capital": 3317, "financing_cash_flow": -38135, "investing_cash_flow": -456077, "net_cash_flow": 875613, "operating_cash_flow": 1145078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7121802378534424, "current_ratio": 1.9066999093888783, "debt_to_equity_ratio": 0.590103204623424, "profit_margin": 0.1505467752900884, "quarter": 1, "return_on_assets": 0.1072164382341639, "return_on_equity": 0.15397640076257402 }, { "asset_turnover_ratio": 0.6863469144463337, "current_ratio": 1.8794949692074523, "debt_to_equity_ratio": 0.5744991412299324, "profit_margin": 0.1574781244471893, "quarter": 2, "return_on_assets": 0.10808462480712411, "return_on_equity": 0.1535795598360533 }, { "asset_turnover_ratio": 0.6614507824373098, "current_ratio": 2.3558854908735234, "debt_to_equity_ratio": 0.5620662070440112, "profit_margin": 0.15971982968120443, "quarter": 3, "return_on_assets": 0.10564680631338652, "return_on_equity": 0.14925861050919487 }, { "asset_turnover_ratio": 0.6374576024156043, "current_ratio": 2.7467138783246163, "debt_to_equity_ratio": 0.5580155790358043, "profit_margin": 0.14586977674170962, "quarter": 4, "return_on_assets": 0.09298579814666968, "return_on_equity": 0.13254822010244383 } ], "income_statement": [ { "depreciation": 486426, "expenses": 4913449, "income_tax": 330546, "marketing_expense": 739669, "net_income": 1259928, "net_profit": 929382, "operational_expense": 3165048, "product_revenue": 2299605, "quarter": 1, "rd_expense": 913232, "revenue": 6173377, "salaries_expense": 2139078, "service_revenue": 3873772 }, { "depreciation": 323272, "expenses": 4856986, "income_tax": 291511, "marketing_expense": 854461, "net_income": 1253831, "net_profit": 962320, "operational_expense": 2453124, "product_revenue": 2376487, "quarter": 2, "rd_expense": 717178, "revenue": 6110817, "salaries_expense": 2023365, "service_revenue": 3734330 }, { "depreciation": 426698, "expenses": 4801172, "income_tax": 281592, "marketing_expense": 765448, "net_income": 1247720, "net_profit": 966128, "operational_expense": 3336278, "product_revenue": 2060223, "quarter": 3, "rd_expense": 480336, "revenue": 6048892, "salaries_expense": 1481495, "service_revenue": 3988669 }, { "depreciation": 271669, "expenses": 4745999, "income_tax": 368186, "marketing_expense": 652643, "net_income": 1241595, "net_profit": 873409, "operational_expense": 2762876, "product_revenue": 1372126, "quarter": 4, "rd_expense": 849677, "revenue": 5987594, "salaries_expense": 2337380, "service_revenue": 4615468 } ], "market_conditions": { "gdp_growth": [ -0.00456177329930634, -0.011474661147357115, -0.009182594945026445, -0.008803517546609678 ], "inflation_rate": [ 0.03447462024392455, 0.028246888578881788, 0.03473711941534022, 0.036246954647734066 ], "interest_rate": [ 0.05006676503470263, 0.050304579159202, 0.051725458899844555, 0.058976981155739926 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2006, "industry": "Advertising", "location": "West Wanda", "name": "Perez, Mckay and Miller", "num_employees": 829, "region": "Europe", "revenue_size": "Small", "website": "www.perez,mckayandmiller.com" }

[ { "advertising_kpis": [ { "average_project_size": 198874, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 1222856, "net_revenue": 957485, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 1155 }, { "average_project_size": 92265, "billable_hours_per_employee": 80, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 1266616, "net_revenue": 1004541, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1212 }, { "average_project_size": 173563, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 1323917, "net_revenue": 1053910, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1271 }, { "average_project_size": 118110, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 1321602, "net_revenue": 1105705, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1334 } ], "balance_sheet": [ { "assets": 1311397, "current_assets": 447567, "current_liabilities": 308902, "equity": 905991, "fixed_assets": 863830, "liabilities": 587396, "long_term_liabilities": 278494, "quarter": 1 }, { "assets": 1348304, "current_assets": 555703, "current_liabilities": 356733, "equity": 932304, "fixed_assets": 792601, "liabilities": 601111, "long_term_liabilities": 244378, "quarter": 2 }, { "assets": 1386250, "current_assets": 572433, "current_liabilities": 304081, "equity": 991668, "fixed_assets": 813817, "liabilities": 615146, "long_term_liabilities": 311065, "quarter": 3 }, { "assets": 1425264, "current_assets": 552375, "current_liabilities": 283480, "equity": 1030186, "fixed_assets": 872889, "liabilities": 629509, "long_term_liabilities": 346029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12653, "financing_cash_flow": 168500, "investing_cash_flow": -296977, "net_cash_flow": -55403, "operating_cash_flow": 243657, "quarter": 1 }, { "change_in_working_capital": -76628, "financing_cash_flow": -148476, "investing_cash_flow": -420519, "net_cash_flow": -120237, "operating_cash_flow": 227679, "quarter": 2 }, { "change_in_working_capital": 5582, "financing_cash_flow": 171819, "investing_cash_flow": -340653, "net_cash_flow": 138564, "operating_cash_flow": 270215, "quarter": 3 }, { "change_in_working_capital": -26207, "financing_cash_flow": -50296, "investing_cash_flow": -358588, "net_cash_flow": 207401, "operating_cash_flow": 281356, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7301259649061268, "current_ratio": 1.4488964137493445, "debt_to_equity_ratio": 0.648346396377006, "profit_margin": 0.19007086272892004, "quarter": 1, "return_on_assets": 0.1387756720504927, "return_on_equity": 0.2008739601166016 }, { "asset_turnover_ratio": 0.7450404359847631, "current_ratio": 1.557756080878416, "debt_to_equity_ratio": 0.6447585766016235, "profit_margin": 0.18427421080871761, "quarter": 2, "return_on_assets": 0.1372917383616751, "return_on_equity": 0.19855218898556695 }, { "asset_turnover_ratio": 0.7602596934174932, "current_ratio": 1.8825017018491783, "debt_to_equity_ratio": 0.6203144600813982, "profit_margin": 0.20928162746344564, "quarter": 3, "return_on_assets": 0.15910838593327323, "return_on_equity": 0.22241717994328747 }, { "asset_turnover_ratio": 0.7757896081006747, "current_ratio": 1.9485501622689432, "debt_to_equity_ratio": 0.6110634390294568, "profit_margin": 0.21201948078375335, "quarter": 4, "return_on_assets": 0.16448250990693655, "return_on_equity": 0.22756181893366828 } ], "income_statement": [ { "depreciation": 61667, "expenses": 712059, "income_tax": 63436, "marketing_expense": 123064, "net_income": 245426, "net_profit": 181990, "operational_expense": 470458, "product_revenue": 363476, "quarter": 1, "rd_expense": 110937, "revenue": 957485, "salaries_expense": 317384, "service_revenue": 594009 }, { "depreciation": 42568, "expenses": 742957, "income_tax": 76473, "marketing_expense": 124501, "net_income": 261584, "net_profit": 185111, "operational_expense": 513260, "product_revenue": 277590, "quarter": 2, "rd_expense": 92810, "revenue": 1004541, "salaries_expense": 239994, "service_revenue": 726951 }, { "depreciation": 49651, "expenses": 775195, "income_tax": 58151, "marketing_expense": 137516, "net_income": 278715, "net_profit": 220564, "operational_expense": 444055, "product_revenue": 287910, "quarter": 3, "rd_expense": 104714, "revenue": 1053910, "salaries_expense": 243733, "service_revenue": 766000 }, { "depreciation": 46925, "expenses": 808833, "income_tax": 62441, "marketing_expense": 125412, "net_income": 296872, "net_profit": 234431, "operational_expense": 464525, "product_revenue": 278998, "quarter": 4, "rd_expense": 122668, "revenue": 1105705, "salaries_expense": 392509, "service_revenue": 826707 } ], "market_conditions": { "gdp_growth": [ 0.010139273569455603, 0.02668360229435026, 0.028521451722581387, 0.02652471507781179 ], "inflation_rate": [ 0.024551284779089563, 0.015028325975502197, 0.023947200259663202, 0.021502615491955254 ], "interest_rate": [ 0.031022125862342216, 0.03522764153689154, 0.030566757203471535, 0.038496822574327294 ], "year": 2006 }, "random_event": { "description": "Perez, Mckay and Miller Partnership with Major Brand in 2006", "impact": 0.01, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 70927, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 1372066, "net_revenue": 1125338, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1357 }, { "average_project_size": 127105, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 1470153, "net_revenue": 1169111, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1410 }, { "average_project_size": 125757, "billable_hours_per_employee": 107, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 1498058, "net_revenue": 1214588, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1465 }, { "average_project_size": 137406, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 1464058, "net_revenue": 1261833, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1522 } ], "balance_sheet": [ { "assets": 1301575, "current_assets": 492025, "current_liabilities": 358264, "equity": 980099, "fixed_assets": 809550, "liabilities": 625848, "long_term_liabilities": 267584, "quarter": 1 }, { "assets": 1327891, "current_assets": 654044, "current_liabilities": 382110, "equity": 988594, "fixed_assets": 673847, "liabilities": 640346, "long_term_liabilities": 258236, "quarter": 2 }, { "assets": 1354739, "current_assets": 616811, "current_liabilities": 299595, "equity": 1031631, "fixed_assets": 737928, "liabilities": 655181, "long_term_liabilities": 355586, "quarter": 3 }, { "assets": 1382129, "current_assets": 577276, "current_liabilities": 368850, "equity": 1043926, "fixed_assets": 804853, "liabilities": 670358, "long_term_liabilities": 301508, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11927, "financing_cash_flow": -70894, "investing_cash_flow": -353321, "net_cash_flow": -178241, "operating_cash_flow": 348454, "quarter": 1 }, { "change_in_working_capital": -43251, "financing_cash_flow": 32575, "investing_cash_flow": -172142, "net_cash_flow": -91738, "operating_cash_flow": 338743, "quarter": 2 }, { "change_in_working_capital": 44541, "financing_cash_flow": -99484, "investing_cash_flow": -304211, "net_cash_flow": 248455, "operating_cash_flow": 392897, "quarter": 3 }, { "change_in_working_capital": 1901, "financing_cash_flow": -100298, "investing_cash_flow": -370425, "net_cash_flow": -186343, "operating_cash_flow": 395789, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8645971227167086, "current_ratio": 1.3733587522050779, "debt_to_equity_ratio": 0.6385559009855127, "profit_margin": 0.27047162719111945, "quarter": 1, "return_on_assets": 0.2338489906459482, "return_on_equity": 0.3105523013491494 }, { "asset_turnover_ratio": 0.8804269326322718, "current_ratio": 1.711664180471592, "debt_to_equity_ratio": 0.6477340546270764, "profit_margin": 0.2575024954858863, "quarter": 2, "return_on_assets": 0.22671213224579428, "return_on_equity": 0.30452238229242745 }, { "asset_turnover_ratio": 0.896547600681755, "current_ratio": 2.058816068358951, "debt_to_equity_ratio": 0.6350923925318258, "profit_margin": 0.27340382088411874, "quarter": 3, "return_on_assets": 0.24511953963088093, "return_on_equity": 0.3218912576299084 }, { "asset_turnover_ratio": 0.9129632617505312, "current_ratio": 1.5650698115765216, "debt_to_equity_ratio": 0.6421508804263903, "profit_margin": 0.26323213927675054, "quarter": 4, "return_on_assets": 0.24032127247167231, "return_on_equity": 0.318178683163366 } ], "income_statement": [ { "depreciation": 44082, "expenses": 721326, "income_tax": 99640, "marketing_expense": 101005, "net_income": 404012, "net_profit": 304372, "operational_expense": 424359, "product_revenue": 269708, "quarter": 1, "rd_expense": 86901, "revenue": 1125338, "salaries_expense": 230306, "service_revenue": 855630 }, { "depreciation": 37694, "expenses": 744782, "income_tax": 123280, "marketing_expense": 93221, "net_income": 424329, "net_profit": 301049, "operational_expense": 386089, "product_revenue": 377959, "quarter": 2, "rd_expense": 84254, "revenue": 1169111, "salaries_expense": 261447, "service_revenue": 791152 }, { "depreciation": 60824, "expenses": 769000, "income_tax": 113515, "marketing_expense": 117393, "net_income": 445588, "net_profit": 332073, "operational_expense": 481068, "product_revenue": 376803, "quarter": 3, "rd_expense": 136800, "revenue": 1214588, "salaries_expense": 323150, "service_revenue": 837785 }, { "depreciation": 63634, "expenses": 794007, "income_tax": 135671, "marketing_expense": 80701, "net_income": 467826, "net_profit": 332155, "operational_expense": 424251, "product_revenue": 403231, "quarter": 4, "rd_expense": 82660, "revenue": 1261833, "salaries_expense": 338922, "service_revenue": 858602 } ], "market_conditions": { "gdp_growth": [ 0.006924565356655385, 0.019582087672410355, 0.02046586909025496, 0.007606865548846619 ], "inflation_rate": [ 0.02168457231784123, 0.023522656311953886, 0.0181762866072187, 0.020429893671271848 ], "interest_rate": [ 0.023400295279234838, 0.022773274628171563, 0.026377262204538534, 0.02707667052348853 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 73053, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 4645296, "net_revenue": 3900067, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4705 }, { "average_project_size": 76518, "billable_hours_per_employee": 88, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 4501608, "net_revenue": 4063526, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 4902 }, { "average_project_size": 197168, "billable_hours_per_employee": 87, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 5055778, "net_revenue": 4233835, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5107 }, { "average_project_size": 191631, "billable_hours_per_employee": 157, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 5666847, "net_revenue": 4411283, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5321 } ], "balance_sheet": [ { "assets": 5255714, "current_assets": 2168719, "current_liabilities": 1531490, "equity": 3583416, "fixed_assets": 3086995, "liabilities": 2554474, "long_term_liabilities": 1022984, "quarter": 1 }, { "assets": 5383925, "current_assets": 2037840, "current_liabilities": 1386362, "equity": 3679939, "fixed_assets": 3346085, "liabilities": 2601971, "long_term_liabilities": 1215609, "quarter": 2 }, { "assets": 5515263, "current_assets": 2066752, "current_liabilities": 1523603, "equity": 3813235, "fixed_assets": 3448511, "liabilities": 2650352, "long_term_liabilities": 1126749, "quarter": 3 }, { "assets": 5649805, "current_assets": 2028398, "current_liabilities": 1379668, "equity": 3965425, "fixed_assets": 3621407, "liabilities": 2699632, "long_term_liabilities": 1319964, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3844, "financing_cash_flow": 63573, "investing_cash_flow": -208426, "net_cash_flow": 811117, "operating_cash_flow": 1028327, "quarter": 1 }, { "change_in_working_capital": -66648, "financing_cash_flow": -142097, "investing_cash_flow": -494761, "net_cash_flow": 639791, "operating_cash_flow": 1048760, "quarter": 2 }, { "change_in_working_capital": -23824, "financing_cash_flow": 112145, "investing_cash_flow": -458862, "net_cash_flow": 762027, "operating_cash_flow": 1184004, "quarter": 3 }, { "change_in_working_capital": 90933, "financing_cash_flow": 107890, "investing_cash_flow": -421432, "net_cash_flow": 1064647, "operating_cash_flow": 1240162, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7420622583344527, "current_ratio": 1.4160843361693514, "debt_to_equity_ratio": 0.7128600196014082, "profit_margin": 0.22619508844335237, "quarter": 1, "return_on_assets": 0.16785083815443536, "return_on_equity": 0.24618297177888362 }, { "asset_turnover_ratio": 0.754751598508523, "current_ratio": 1.4699191120356732, "debt_to_equity_ratio": 0.7070690573947014, "profit_margin": 0.2209866505099266, "quarter": 2, "return_on_assets": 0.1667900277214114, "return_on_equity": 0.24402170796852882 }, { "asset_turnover_ratio": 0.7676578614655366, "current_ratio": 1.3564898467645443, "debt_to_equity_ratio": 0.6950403004273275, "profit_margin": 0.22398699996575208, "quarter": 3, "return_on_assets": 0.17194538138979049, "return_on_equity": 0.24869277660569045 }, { "asset_turnover_ratio": 0.7807850005442666, "current_ratio": 1.4702073252405652, "debt_to_equity_ratio": 0.6807926010452852, "profit_margin": 0.23014891585962632, "quarter": 4, "return_on_assets": 0.1796968213947207, "return_on_equity": 0.2560260249531891 } ], "income_statement": [ { "depreciation": 146151, "expenses": 2780243, "income_tax": 237648, "marketing_expense": 330329, "net_income": 1119824, "net_profit": 882176, "operational_expense": 1487259, "product_revenue": 1122145, "quarter": 1, "rd_expense": 327947, "revenue": 3900067, "salaries_expense": 837765, "service_revenue": 2777922 }, { "depreciation": 150775, "expenses": 2881502, "income_tax": 284039, "marketing_expense": 564388, "net_income": 1182024, "net_profit": 897985, "operational_expense": 1764607, "product_revenue": 1089661, "quarter": 2, "rd_expense": 539899, "revenue": 4063526, "salaries_expense": 1120761, "service_revenue": 2973865 }, { "depreciation": 235680, "expenses": 2986450, "income_tax": 299061, "marketing_expense": 585024, "net_income": 1247385, "net_profit": 948324, "operational_expense": 1727434, "product_revenue": 1496742, "quarter": 3, "rd_expense": 358564, "revenue": 4233835, "salaries_expense": 1460258, "service_revenue": 2737093 }, { "depreciation": 224910, "expenses": 3095221, "income_tax": 300810, "marketing_expense": 376461, "net_income": 1316062, "net_profit": 1015252, "operational_expense": 2001925, "product_revenue": 1622235, "quarter": 4, "rd_expense": 495532, "revenue": 4411283, "salaries_expense": 1102385, "service_revenue": 2789048 } ], "market_conditions": { "gdp_growth": [ 0.023895562700005618, 0.023731633317495143, 0.018634358088000624, 0.028677256592660058 ], "inflation_rate": [ 0.01620877408018688, 0.015643421174195482, 0.006963540650177028, 0.007421097652596118 ], "interest_rate": [ 0.01582898021518075, 0.016301982713721783, 0.022770736333369006, 0.01776465593009016 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 71206, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 6110862, "net_revenue": 4815656, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5809 }, { "average_project_size": 83650, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 6178263, "net_revenue": 4991745, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 6021 }, { "average_project_size": 64933, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 6658546, "net_revenue": 5174274, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6242 }, { "average_project_size": 93397, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 6108954, "net_revenue": 5363476, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 6470 } ], "balance_sheet": [ { "assets": 5880974, "current_assets": 2508793, "current_liabilities": 1200629, "equity": 4781400, "fixed_assets": 3372181, "liabilities": 2379703, "long_term_liabilities": 1179074, "quarter": 1 }, { "assets": 6039019, "current_assets": 2816054, "current_liabilities": 1198841, "equity": 4837621, "fixed_assets": 3222965, "liabilities": 2448080, "long_term_liabilities": 1249239, "quarter": 2 }, { "assets": 6201312, "current_assets": 2699803, "current_liabilities": 1157914, "equity": 4973106, "fixed_assets": 3501509, "liabilities": 2518421, "long_term_liabilities": 1360507, "quarter": 3 }, { "assets": 6367966, "current_assets": 1934010, "current_liabilities": 1204297, "equity": 5076971, "fixed_assets": 4433956, "liabilities": 2590784, "long_term_liabilities": 1386487, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39866, "financing_cash_flow": 31159, "investing_cash_flow": -400862, "net_cash_flow": 1199436, "operating_cash_flow": 1510323, "quarter": 1 }, { "change_in_working_capital": -42620, "financing_cash_flow": 102262, "investing_cash_flow": -120264, "net_cash_flow": 1116175, "operating_cash_flow": 1570550, "quarter": 2 }, { "change_in_working_capital": 99056, "financing_cash_flow": -108048, "investing_cash_flow": -376056, "net_cash_flow": 1074497, "operating_cash_flow": 1537294, "quarter": 3 }, { "change_in_working_capital": -2406, "financing_cash_flow": 191962, "investing_cash_flow": -325854, "net_cash_flow": 1215044, "operating_cash_flow": 1560146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8188534756317576, "current_ratio": 2.089565552722781, "debt_to_equity_ratio": 0.49770004601162837, "profit_margin": 0.2658265042187399, "quarter": 1, "return_on_assets": 0.2176729568945552, "return_on_equity": 0.2677309992889112 }, { "asset_turnover_ratio": 0.8265820988475114, "current_ratio": 2.348980390226894, "debt_to_equity_ratio": 0.506050391297706, "profit_margin": 0.24974873516175206, "quarter": 2, "return_on_assets": 0.2064378336945123, "return_on_equity": 0.25770559537425525 }, { "asset_turnover_ratio": 0.8343837562115888, "current_ratio": 2.3316092559551054, "debt_to_equity_ratio": 0.5064080677146234, "profit_margin": 0.24935188975303588, "quarter": 3, "return_on_assets": 0.20805516639059604, "return_on_equity": 0.25943846762968653 }, { "asset_turnover_ratio": 0.8422588939702254, "current_ratio": 1.6059244521907803, "debt_to_equity_ratio": 0.5103011224606168, "profit_margin": 0.242340787951694, "quarter": 4, "return_on_assets": 0.2041136840240667, "return_on_equity": 0.2560166288127311 } ], "income_statement": [ { "depreciation": 230194, "expenses": 3187458, "income_tax": 348069, "marketing_expense": 494766, "net_income": 1628198, "net_profit": 1280129, "operational_expense": 2025411, "product_revenue": 1815921, "quarter": 1, "rd_expense": 420395, "revenue": 4815656, "salaries_expense": 1032761, "service_revenue": 2999735 }, { "depreciation": 323868, "expenses": 3320289, "income_tax": 424774, "marketing_expense": 544612, "net_income": 1671456, "net_profit": 1246682, "operational_expense": 2004420, "product_revenue": 1648943, "quarter": 2, "rd_expense": 582363, "revenue": 4991745, "salaries_expense": 1619037, "service_revenue": 3342802 }, { "depreciation": 247079, "expenses": 3458655, "income_tax": 425404, "marketing_expense": 639176, "net_income": 1715619, "net_profit": 1290215, "operational_expense": 1926232, "product_revenue": 1381004, "quarter": 3, "rd_expense": 672321, "revenue": 5174274, "salaries_expense": 1477529, "service_revenue": 3793270 }, { "depreciation": 260357, "expenses": 3602788, "income_tax": 460899, "marketing_expense": 620652, "net_income": 1760688, "net_profit": 1299789, "operational_expense": 2418821, "product_revenue": 1746419, "quarter": 4, "rd_expense": 467386, "revenue": 5363476, "salaries_expense": 1268842, "service_revenue": 3617057 } ], "market_conditions": { "gdp_growth": [ 0.005488379874074587, 0.01720799610109758, 0.011725688760132382, 0.016277447806960898 ], "inflation_rate": [ 0.011566705128683002, 0.017758600300031676, 0.016680205879107367, 0.011229465826619739 ], "interest_rate": [ 0.01798095000645224, 0.022191010744635566, 0.024750544721675965, 0.022288262637552864 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 56029, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 1655976, "net_revenue": 1435553, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 1732 }, { "average_project_size": 94482, "billable_hours_per_employee": 88, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 1839683, "net_revenue": 1489518, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 1797 }, { "average_project_size": 135952, "billable_hours_per_employee": 142, "client_concentration": 0.1, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 1825414, "net_revenue": 1545513, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1864 }, { "average_project_size": 90934, "billable_hours_per_employee": 158, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 2034807, "net_revenue": 1603612, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1934 } ], "balance_sheet": [ { "assets": 1855025, "current_assets": 909796, "current_liabilities": 522687, "equity": 1223162, "fixed_assets": 945229, "liabilities": 901244, "long_term_liabilities": 378557, "quarter": 1 }, { "assets": 1888758, "current_assets": 787354, "current_liabilities": 442102, "equity": 1235723, "fixed_assets": 1101404, "liabilities": 921260, "long_term_liabilities": 479158, "quarter": 2 }, { "assets": 1923105, "current_assets": 921325, "current_liabilities": 492886, "equity": 1248530, "fixed_assets": 1001780, "liabilities": 941720, "long_term_liabilities": 448834, "quarter": 3 }, { "assets": 1958076, "current_assets": 597603, "current_liabilities": 543088, "equity": 1280962, "fixed_assets": 1360473, "liabilities": 962634, "long_term_liabilities": 419546, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35273, "financing_cash_flow": -96907, "investing_cash_flow": -216124, "net_cash_flow": -216281, "operating_cash_flow": 373891, "quarter": 1 }, { "change_in_working_capital": 77321, "financing_cash_flow": -13623, "investing_cash_flow": -108971, "net_cash_flow": -225103, "operating_cash_flow": 354473, "quarter": 2 }, { "change_in_working_capital": 11981, "financing_cash_flow": -156988, "investing_cash_flow": -104520, "net_cash_flow": 33719, "operating_cash_flow": 343163, "quarter": 3 }, { "change_in_working_capital": -13464, "financing_cash_flow": 177763, "investing_cash_flow": -312319, "net_cash_flow": 236107, "operating_cash_flow": 365833, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7738725893182032, "current_ratio": 1.740613407259029, "debt_to_equity_ratio": 0.7368149108621752, "profit_margin": 0.18764963745678495, "quarter": 1, "return_on_assets": 0.14521691082330426, "return_on_equity": 0.22023329697946797 }, { "asset_turnover_ratio": 0.7886229998761091, "current_ratio": 1.7809329068857414, "debt_to_equity_ratio": 0.7455230662535213, "profit_margin": 0.18007503098317712, "quarter": 2, "return_on_assets": 0.14201131113673643, "return_on_equity": 0.21705916293538277 }, { "asset_turnover_ratio": 0.8036550266366111, "current_ratio": 1.8692456267777944, "debt_to_equity_ratio": 0.7542630133036451, "profit_margin": 0.17285199153937883, "quarter": 3, "return_on_assets": 0.13891337186477076, "return_on_equity": 0.21396762592809143 }, { "asset_turnover_ratio": 0.8189733187067305, "current_ratio": 1.1003796806410748, "debt_to_equity_ratio": 0.7514930185282623, "profit_margin": 0.1780480565124232, "quarter": 4, "return_on_assets": 0.14581660773126273, "return_on_equity": 0.22289498049122455 } ], "income_statement": [ { "depreciation": 104510, "expenses": 1076767, "income_tax": 89405, "marketing_expense": 173699, "net_income": 358786, "net_profit": 269381, "operational_expense": 664806, "product_revenue": 482476, "quarter": 1, "rd_expense": 139307, "revenue": 1435553, "salaries_expense": 366502, "service_revenue": 953077 }, { "depreciation": 86248, "expenses": 1120093, "income_tax": 101200, "marketing_expense": 213061, "net_income": 369425, "net_profit": 268225, "operational_expense": 586386, "product_revenue": 317021, "quarter": 2, "rd_expense": 154906, "revenue": 1489518, "salaries_expense": 539910, "service_revenue": 1172497 }, { "depreciation": 76018, "expenses": 1165163, "income_tax": 113205, "marketing_expense": 215442, "net_income": 380350, "net_profit": 267145, "operational_expense": 620665, "product_revenue": 321766, "quarter": 3, "rd_expense": 199727, "revenue": 1545513, "salaries_expense": 577684, "service_revenue": 1223747 }, { "depreciation": 80313, "expenses": 1212046, "income_tax": 106046, "marketing_expense": 180050, "net_income": 391566, "net_profit": 285520, "operational_expense": 634997, "product_revenue": 630533, "quarter": 4, "rd_expense": 130731, "revenue": 1603612, "salaries_expense": 430814, "service_revenue": 973079 } ], "market_conditions": { "gdp_growth": [ 0.012310919361491469, 0.007620873927157186, 0.023534823223372588, 0.008291487848414384 ], "inflation_rate": [ 0.015398447309427934, 0.010464876866939359, 0.010196556088789933, 0.007869567722307076 ], "interest_rate": [ 0.03231603555657819, 0.02732674128828216, 0.03036402407191485, 0.024517394477140755 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 177840, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 2939494, "net_revenue": 2315136, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2793 }, { "average_project_size": 84572, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 2781073, "net_revenue": 2361961, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 2849 }, { "average_project_size": 63777, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 2831146, "net_revenue": 2409733, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 2907 }, { "average_project_size": 124704, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 2788395, "net_revenue": 2458472, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 2966 } ], "balance_sheet": [ { "assets": 2670237, "current_assets": 1327370, "current_liabilities": 680751, "equity": 1597041, "fixed_assets": 1342867, "liabilities": 1439295, "long_term_liabilities": 758544, "quarter": 1 }, { "assets": 2754521, "current_assets": 1121725, "current_liabilities": 605717, "equity": 1675106, "fixed_assets": 1632796, "liabilities": 1464223, "long_term_liabilities": 858506, "quarter": 2 }, { "assets": 2841465, "current_assets": 1255698, "current_liabilities": 851935, "equity": 1746211, "fixed_assets": 1585767, "liabilities": 1489582, "long_term_liabilities": 637647, "quarter": 3 }, { "assets": 2931154, "current_assets": 957383, "current_liabilities": 667620, "equity": 1848642, "fixed_assets": 1973771, "liabilities": 1515380, "long_term_liabilities": 847760, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67080, "financing_cash_flow": 64273, "investing_cash_flow": -204337, "net_cash_flow": 441961, "operating_cash_flow": 505967, "quarter": 1 }, { "change_in_working_capital": 99700, "financing_cash_flow": -146988, "investing_cash_flow": -330434, "net_cash_flow": 328422, "operating_cash_flow": 520887, "quarter": 2 }, { "change_in_working_capital": 4976, "financing_cash_flow": -112649, "investing_cash_flow": -448642, "net_cash_flow": 436130, "operating_cash_flow": 573534, "quarter": 3 }, { "change_in_working_capital": -52010, "financing_cash_flow": -153761, "investing_cash_flow": -420288, "net_cash_flow": 581230, "operating_cash_flow": 532383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8670151750574949, "current_ratio": 1.949861256171493, "debt_to_equity_ratio": 0.901226079981666, "profit_margin": 0.15813282675402224, "quarter": 1, "return_on_assets": 0.1371035604704751, "return_on_equity": 0.22923581799089693 }, { "asset_turnover_ratio": 0.8574852034164924, "current_ratio": 1.8518961825406914, "debt_to_equity_ratio": 0.8741076684102379, "profit_margin": 0.16291886275852988, "quarter": 2, "return_on_assets": 0.1397005141728816, "return_on_equity": 0.2297215817984056 }, { "asset_turnover_ratio": 0.8480600676059709, "current_ratio": 1.4739363918608814, "debt_to_equity_ratio": 0.8530366605181161, "profit_margin": 0.16363970614171777, "quarter": 3, "return_on_assets": 0.13877630025356638, "return_on_equity": 0.2258192165780653 }, { "asset_turnover_ratio": 0.8387385992001785, "current_ratio": 1.4340238459003625, "debt_to_equity_ratio": 0.8197260475527441, "profit_margin": 0.1760719666524573, "quarter": 4, "return_on_assets": 0.14767835466850257, "return_on_equity": 0.23415458482496881 } ], "income_statement": [ { "depreciation": 139868, "expenses": 1813021, "income_tax": 136016, "marketing_expense": 241926, "net_income": 502115, "net_profit": 366099, "operational_expense": 1150586, "product_revenue": 737256, "quarter": 1, "rd_expense": 276011, "revenue": 2315136, "salaries_expense": 800069, "service_revenue": 1577880 }, { "depreciation": 136079, "expenses": 1833009, "income_tax": 144144, "marketing_expense": 225223, "net_income": 528952, "net_profit": 384808, "operational_expense": 999784, "product_revenue": 503662, "quarter": 2, "rd_expense": 335806, "revenue": 2361961, "salaries_expense": 651368, "service_revenue": 1858299 }, { "depreciation": 179206, "expenses": 1853219, "income_tax": 162186, "marketing_expense": 194456, "net_income": 556514, "net_profit": 394328, "operational_expense": 1099474, "product_revenue": 862585, "quarter": 3, "rd_expense": 240351, "revenue": 2409733, "salaries_expense": 761299, "service_revenue": 1547148 }, { "depreciation": 99515, "expenses": 1873651, "income_tax": 151953, "marketing_expense": 335513, "net_income": 584821, "net_profit": 432868, "operational_expense": 1307479, "product_revenue": 756410, "quarter": 4, "rd_expense": 207437, "revenue": 2458472, "salaries_expense": 636037, "service_revenue": 1702062 } ], "market_conditions": { "gdp_growth": [ 0.02565696449528332, 0.013032007171403306, 0.02343093506697573, 0.01730804776527033 ], "inflation_rate": [ 0.01882550862056498, 0.010577884131789821, 0.014031648012421318, 0.014025297119069108 ], "interest_rate": [ 0.034970368430595464, 0.03252119496847967, 0.03450596525270401, 0.035486663479048525 ], "year": 2011 }, "random_event": { "description": "Perez, Mckay and Miller Senior Leadership Change in 2011", "impact": 0.01, "type": "Senior Leadership Change" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 166736, "billable_hours_per_employee": 111, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 1752891, "net_revenue": 1432999, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 1729 }, { "average_project_size": 56028, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 1833466, "net_revenue": 1453881, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1754 }, { "average_project_size": 90858, "billable_hours_per_employee": 141, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 1643964, "net_revenue": 1475069, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1779 }, { "average_project_size": 110812, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 1853951, "net_revenue": 1496564, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1805 } ], "balance_sheet": [ { "assets": 1782644, "current_assets": 705822, "current_liabilities": 541538, "equity": 1176175, "fixed_assets": 1076822, "liabilities": 1002029, "long_term_liabilities": 460491, "quarter": 1 }, { "assets": 1811290, "current_assets": 872219, "current_liabilities": 473435, "equity": 1219327, "fixed_assets": 939071, "liabilities": 1011411, "long_term_liabilities": 537976, "quarter": 2 }, { "assets": 1840397, "current_assets": 603654, "current_liabilities": 555150, "equity": 1238961, "fixed_assets": 1236743, "liabilities": 1020880, "long_term_liabilities": 465730, "quarter": 3 }, { "assets": 1869971, "current_assets": 605027, "current_liabilities": 609222, "equity": 1293695, "fixed_assets": 1264944, "liabilities": 1030438, "long_term_liabilities": 421216, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96975, "financing_cash_flow": 198272, "investing_cash_flow": -164690, "net_cash_flow": 140102, "operating_cash_flow": 463893, "quarter": 1 }, { "change_in_working_capital": -95580, "financing_cash_flow": -457, "investing_cash_flow": -259027, "net_cash_flow": -114371, "operating_cash_flow": 479195, "quarter": 2 }, { "change_in_working_capital": -29583, "financing_cash_flow": 151020, "investing_cash_flow": -264287, "net_cash_flow": 215599, "operating_cash_flow": 485909, "quarter": 3 }, { "change_in_working_capital": 36151, "financing_cash_flow": 75830, "investing_cash_flow": -309260, "net_cash_flow": -120512, "operating_cash_flow": 526001, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8038615674245672, "current_ratio": 1.3033655994593176, "debt_to_equity_ratio": 0.8519386995982741, "profit_margin": 0.2760364801371111, "quarter": 1, "return_on_assets": 0.22189511758937847, "return_on_equity": 0.3363104980126257 }, { "asset_turnover_ratio": 0.8026770975382186, "current_ratio": 1.842320487500924, "debt_to_equity_ratio": 0.8294829852861455, "profit_margin": 0.28850229145301437, "quarter": 2, "return_on_assets": 0.2315741819366308, "return_on_equity": 0.34399959977922245 }, { "asset_turnover_ratio": 0.8014950035236963, "current_ratio": 1.0873709808159957, "debt_to_equity_ratio": 0.823980738699604, "profit_margin": 0.2843555115048855, "quarter": 3, "return_on_assets": 0.22790952169559067, "return_on_equity": 0.3385449582351664 }, { "asset_turnover_ratio": 0.8003140155649473, "current_ratio": 0.9931141685625273, "debt_to_equity_ratio": 0.7965076776210777, "profit_margin": 0.3034698148558966, "quarter": 4, "return_on_assets": 0.24287114613007368, "return_on_equity": 0.35105801599295045 } ], "income_statement": [ { "depreciation": 68333, "expenses": 879620, "income_tax": 157819, "marketing_expense": 109806, "net_income": 553379, "net_profit": 395560, "operational_expense": 611655, "product_revenue": 421143, "quarter": 1, "rd_expense": 171057, "revenue": 1432999, "salaries_expense": 328753, "service_revenue": 1011856 }, { "depreciation": 59747, "expenses": 893713, "income_tax": 140720, "marketing_expense": 137372, "net_income": 560168, "net_profit": 419448, "operational_expense": 547680, "product_revenue": 320568, "quarter": 2, "rd_expense": 111886, "revenue": 1453881, "salaries_expense": 309706, "service_revenue": 1133313 }, { "depreciation": 66465, "expenses": 908033, "income_tax": 147592, "marketing_expense": 136220, "net_income": 567036, "net_profit": 419444, "operational_expense": 634843, "product_revenue": 305004, "quarter": 3, "rd_expense": 126593, "revenue": 1475069, "salaries_expense": 296346, "service_revenue": 1170065 }, { "depreciation": 71839, "expenses": 922582, "income_tax": 119820, "marketing_expense": 137561, "net_income": 573982, "net_profit": 454162, "operational_expense": 614350, "product_revenue": 335115, "quarter": 4, "rd_expense": 169774, "revenue": 1496564, "salaries_expense": 373087, "service_revenue": 1161449 } ], "market_conditions": { "gdp_growth": [ 0.01841489552462195, 0.011045885278492151, 0.025468269549543857, 0.029100954777899653 ], "inflation_rate": [ 0.0158267678325691, 0.01705533254275657, 0.011720429188730867, 0.014652267848622082 ], "interest_rate": [ 0.02089190806485734, 0.026551730063058245, 0.022597205352535787, 0.02914808580989137 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "New Lisatown", "name": "Johnson-Gibson", "num_employees": 650, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.johnson-gibson.com" }

[ { "advertising_kpis": [ { "average_project_size": 110141, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 5291383, "net_revenue": 4487735, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6904 }, { "average_project_size": 178092, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 5436573, "net_revenue": 4641678, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7141 }, { "average_project_size": 134304, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 5345221, "net_revenue": 4800902, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 7386 }, { "average_project_size": 118472, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 5553948, "net_revenue": 4965589, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7639 } ], "balance_sheet": [ { "assets": 6570041, "current_assets": 2477323, "current_liabilities": 1240665, "equity": 4284665, "fixed_assets": 4092718, "liabilities": 3033066, "long_term_liabilities": 1792401, "quarter": 1 }, { "assets": 6724535, "current_assets": 2202960, "current_liabilities": 1377564, "equity": 4472281, "fixed_assets": 4521575, "liabilities": 3094742, "long_term_liabilities": 1717178, "quarter": 2 }, { "assets": 6882662, "current_assets": 2614704, "current_liabilities": 1795776, "equity": 4522576, "fixed_assets": 4267958, "liabilities": 3157673, "long_term_liabilities": 1361897, "quarter": 3 }, { "assets": 7044508, "current_assets": 3088263, "current_liabilities": 1591162, "equity": 4673956, "fixed_assets": 3956245, "liabilities": 3221883, "long_term_liabilities": 1630721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66065, "financing_cash_flow": -60360, "investing_cash_flow": -294600, "net_cash_flow": 686822, "operating_cash_flow": 979642, "quarter": 1 }, { "change_in_working_capital": -17330, "financing_cash_flow": -120934, "investing_cash_flow": -268599, "net_cash_flow": 1085608, "operating_cash_flow": 1037542, "quarter": 2 }, { "change_in_working_capital": 131, "financing_cash_flow": 166697, "investing_cash_flow": -249719, "net_cash_flow": 913354, "operating_cash_flow": 1157720, "quarter": 3 }, { "change_in_working_capital": -26501, "financing_cash_flow": 129472, "investing_cash_flow": -262513, "net_cash_flow": 820311, "operating_cash_flow": 1113568, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830604253458996, "current_ratio": 1.9967702804544336, "debt_to_equity_ratio": 0.7078887147536622, "profit_margin": 0.16660743114288165, "quarter": 1, "return_on_assets": 0.11380294278224444, "return_on_equity": 0.17450372432850642 }, { "asset_turnover_ratio": 0.6902600700271468, "current_ratio": 1.5991707100359764, "debt_to_equity_ratio": 0.6919829053675295, "profit_margin": 0.18150505054422128, "quarter": 2, "return_on_assets": 0.12528568889893502, "return_on_equity": 0.1883799340873259 }, { "asset_turnover_ratio": 0.6975356337417121, "current_ratio": 1.4560301507537687, "debt_to_equity_ratio": 0.6982023077113574, "profit_margin": 0.1661327392227544, "quarter": 3, "return_on_assets": 0.11588350553899059, "return_on_equity": 0.1763567931196734 }, { "asset_turnover_ratio": 0.7048879779822806, "current_ratio": 1.9408853403990292, "debt_to_equity_ratio": 0.6893267715827877, "profit_margin": 0.17144612653201866, "quarter": 4, "return_on_assets": 0.12085031346404887, "return_on_equity": 0.18214356318287978 } ], "income_statement": [ { "depreciation": 231952, "expenses": 3468436, "income_tax": 271609, "marketing_expense": 359289, "net_income": 1019299, "net_profit": 747690, "operational_expense": 1945996, "product_revenue": 899609, "quarter": 1, "rd_expense": 482730, "revenue": 4487735, "salaries_expense": 1696107, "service_revenue": 3588126 }, { "depreciation": 195054, "expenses": 3579660, "income_tax": 219530, "marketing_expense": 705433, "net_income": 1062018, "net_profit": 842488, "operational_expense": 2411850, "product_revenue": 1642736, "quarter": 2, "rd_expense": 456736, "revenue": 4641678, "salaries_expense": 1107310, "service_revenue": 2998942 }, { "depreciation": 360133, "expenses": 3694450, "income_tax": 308865, "marketing_expense": 679091, "net_income": 1106452, "net_profit": 797587, "operational_expense": 2161957, "product_revenue": 1631699, "quarter": 3, "rd_expense": 444942, "revenue": 4800902, "salaries_expense": 1420846, "service_revenue": 3169203 }, { "depreciation": 262237, "expenses": 3812922, "income_tax": 301336, "marketing_expense": 626266, "net_income": 1152667, "net_profit": 851331, "operational_expense": 2357299, "product_revenue": 1564134, "quarter": 4, "rd_expense": 624572, "revenue": 4965589, "salaries_expense": 1595893, "service_revenue": 3401455 } ], "market_conditions": { "gdp_growth": [ 0.05172608773889506, 0.05205581367603526, 0.06039596629882087, 0.052570797259684734 ], "inflation_rate": [ 0.00936185479114603, 0.002817318372904769, 0.005145308946346659, 0.0012429089124347272 ], "interest_rate": [ 0.015210600224730543, 0.014823292132796102, 0.014244729402798043, 0.016780628380783324 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 109058, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 5136873, "net_revenue": 4284795, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6592 }, { "average_project_size": 55946, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 5190326, "net_revenue": 4361334, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6710 }, { "average_project_size": 115984, "billable_hours_per_employee": 101, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 5153749, "net_revenue": 4439241, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6830 }, { "average_project_size": 187073, "billable_hours_per_employee": 86, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 5486094, "net_revenue": 4518540, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 6952 } ], "balance_sheet": [ { "assets": 6376734, "current_assets": 2923365, "current_liabilities": 1539428, "equity": 4675156, "fixed_assets": 3453369, "liabilities": 2782595, "long_term_liabilities": 1243167, "quarter": 1 }, { "assets": 6460722, "current_assets": 3117822, "current_liabilities": 1335446, "equity": 4729184, "fixed_assets": 3342900, "liabilities": 2850058, "long_term_liabilities": 1514612, "quarter": 2 }, { "assets": 6545816, "current_assets": 2862923, "current_liabilities": 1546709, "equity": 4728555, "fixed_assets": 3682893, "liabilities": 2919156, "long_term_liabilities": 1372447, "quarter": 3 }, { "assets": 6632031, "current_assets": 2286098, "current_liabilities": 1215175, "equity": 4676695, "fixed_assets": 4345933, "liabilities": 2989930, "long_term_liabilities": 1774755, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53736, "financing_cash_flow": 182310, "investing_cash_flow": -272604, "net_cash_flow": 896829, "operating_cash_flow": 1236133, "quarter": 1 }, { "change_in_working_capital": 82451, "financing_cash_flow": 47830, "investing_cash_flow": -150153, "net_cash_flow": 1234132, "operating_cash_flow": 1329211, "quarter": 2 }, { "change_in_working_capital": 56919, "financing_cash_flow": -145895, "investing_cash_flow": -179536, "net_cash_flow": 1159910, "operating_cash_flow": 1329784, "quarter": 3 }, { "change_in_working_capital": -46500, "financing_cash_flow": 152624, "investing_cash_flow": -430548, "net_cash_flow": 1190816, "operating_cash_flow": 1259774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6719419376753053, "current_ratio": 1.898994301779622, "debt_to_equity_ratio": 0.5951876258246783, "profit_margin": 0.2522914165088411, "quarter": 1, "return_on_assets": 0.16952518326779822, "return_on_equity": 0.23122586711545026 }, { "asset_turnover_ratio": 0.6750536549939774, "current_ratio": 2.3346672197902425, "debt_to_equity_ratio": 0.6026532272798013, "profit_margin": 0.25646281619339406, "quarter": 2, "return_on_assets": 0.17312616144139928, "return_on_equity": 0.23651437541867687 }, { "asset_turnover_ratio": 0.6781799243975083, "current_ratio": 1.8509771392033019, "debt_to_equity_ratio": 0.617346314043085, "profit_margin": 0.2482169812362068, "quarter": 3, "return_on_assets": 0.16833577356894847, "return_on_equity": 0.23302996369926965 }, { "asset_turnover_ratio": 0.6813206994961272, "current_ratio": 1.881291172053408, "debt_to_equity_ratio": 0.6393254210505496, "profit_margin": 0.22896643606120562, "quarter": 4, "return_on_assets": 0.15599957237835588, "return_on_equity": 0.22122332117018537 } ], "income_statement": [ { "depreciation": 155116, "expenses": 2882493, "income_tax": 321285, "marketing_expense": 529731, "net_income": 1402302, "net_profit": 1081017, "operational_expense": 1881110, "product_revenue": 1198284, "quarter": 1, "rd_expense": 404796, "revenue": 4284795, "salaries_expense": 1282375, "service_revenue": 3086511 }, { "depreciation": 210691, "expenses": 2946981, "income_tax": 295833, "marketing_expense": 583933, "net_income": 1414353, "net_profit": 1118520, "operational_expense": 1885468, "product_revenue": 1447192, "quarter": 2, "rd_expense": 506845, "revenue": 4361334, "salaries_expense": 949293, "service_revenue": 2914142 }, { "depreciation": 227889, "expenses": 3012913, "income_tax": 324433, "marketing_expense": 522047, "net_income": 1426328, "net_profit": 1101895, "operational_expense": 1554588, "product_revenue": 1068018, "quarter": 3, "rd_expense": 474368, "revenue": 4439241, "salaries_expense": 1031163, "service_revenue": 3371223 }, { "depreciation": 225180, "expenses": 3080319, "income_tax": 403627, "marketing_expense": 422127, "net_income": 1438221, "net_profit": 1034594, "operational_expense": 1831598, "product_revenue": 1444973, "quarter": 4, "rd_expense": 396226, "revenue": 4518540, "salaries_expense": 967713, "service_revenue": 3073567 } ], "market_conditions": { "gdp_growth": [ 0.04320929995338352, 0.03676761519385045, 0.0367926274459517, 0.02952820896654387 ], "inflation_rate": [ 0.005752666031481977, 0.004179205165921048, 0.008560583637201392, 0.005311103563168635 ], "interest_rate": [ 0.01502026312448143, 0.022608032369146693, 0.018517778415614226, 0.012809965305407827 ], "year": 2011 }, "random_event": { "description": "Johnson-Gibson Data Privacy Regulation Impact in 2011", "impact": -0.08, "type": "Data Privacy Regulation Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 120773, "billable_hours_per_employee": 160, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 2697570, "net_revenue": 2286570, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3518 }, { "average_project_size": 178843, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 2665317, "net_revenue": 2398127, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3689 }, { "average_project_size": 190199, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 2872957, "net_revenue": 2515128, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3869 }, { "average_project_size": 64206, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 2934504, "net_revenue": 2637836, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4058 } ], "balance_sheet": [ { "assets": 2836927, "current_assets": 1263281, "current_liabilities": 581563, "equity": 1848578, "fixed_assets": 1573646, "liabilities": 1365698, "long_term_liabilities": 784135, "quarter": 1 }, { "assets": 2930434, "current_assets": 936306, "current_liabilities": 671647, "equity": 1938572, "fixed_assets": 1994128, "liabilities": 1404398, "long_term_liabilities": 732751, "quarter": 2 }, { "assets": 3027022, "current_assets": 923091, "current_liabilities": 799768, "equity": 1971868, "fixed_assets": 2103931, "liabilities": 1444195, "long_term_liabilities": 644427, "quarter": 3 }, { "assets": 3126794, "current_assets": 1066735, "current_liabilities": 646342, "equity": 2047377, "fixed_assets": 2060059, "liabilities": 1485119, "long_term_liabilities": 838777, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89278, "financing_cash_flow": -8895, "investing_cash_flow": -471583, "net_cash_flow": -18933, "operating_cash_flow": 481920, "quarter": 1 }, { "change_in_working_capital": 33551, "financing_cash_flow": -195500, "investing_cash_flow": -403057, "net_cash_flow": 248637, "operating_cash_flow": 527106, "quarter": 2 }, { "change_in_working_capital": 7695, "financing_cash_flow": -14364, "investing_cash_flow": -321062, "net_cash_flow": 202231, "operating_cash_flow": 564208, "quarter": 3 }, { "change_in_working_capital": 48045, "financing_cash_flow": 73522, "investing_cash_flow": -274393, "net_cash_flow": 497576, "operating_cash_flow": 586676, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8060024103545844, "current_ratio": 2.172216939523319, "debt_to_equity_ratio": 0.738782999689491, "profit_margin": 0.16502840499088153, "quarter": 1, "return_on_assets": 0.13301329219962305, "return_on_equity": 0.20412933617082968 }, { "asset_turnover_ratio": 0.8183521621712005, "current_ratio": 1.3940447884081966, "debt_to_equity_ratio": 0.7244497496095064, "profit_margin": 0.17202425059223303, "quarter": 2, "return_on_assets": 0.14077641741803432, "return_on_equity": 0.2128040640223835 }, { "asset_turnover_ratio": 0.8308918798740148, "current_ratio": 1.1541984675555912, "debt_to_equity_ratio": 0.7323994303878353, "profit_margin": 0.15468039797576902, "quarter": 3, "return_on_assets": 0.12852268665374747, "return_on_equity": 0.1972956607643108 }, { "asset_turnover_ratio": 0.8436232127860038, "current_ratio": 1.6504188185202262, "debt_to_equity_ratio": 0.7253764206592141, "profit_margin": 0.1538010702712375, "quarter": 4, "return_on_assets": 0.1297501530321473, "return_on_equity": 0.19815695887958104 } ], "income_statement": [ { "depreciation": 104571, "expenses": 1792896, "income_tax": 116325, "marketing_expense": 251279, "net_income": 493674, "net_profit": 377349, "operational_expense": 1065207, "product_revenue": 576469, "quarter": 1, "rd_expense": 211506, "revenue": 2286570, "salaries_expense": 800463, "service_revenue": 1710101 }, { "depreciation": 114570, "expenses": 1881160, "income_tax": 104431, "marketing_expense": 364811, "net_income": 516967, "net_profit": 412536, "operational_expense": 1215078, "product_revenue": 730511, "quarter": 2, "rd_expense": 189191, "revenue": 2398127, "salaries_expense": 749341, "service_revenue": 1667616 }, { "depreciation": 175167, "expenses": 1973770, "income_tax": 152317, "marketing_expense": 302464, "net_income": 541358, "net_profit": 389041, "operational_expense": 1359260, "product_revenue": 709246, "quarter": 3, "rd_expense": 214267, "revenue": 2515128, "salaries_expense": 604081, "service_revenue": 1805882 }, { "depreciation": 180974, "expenses": 2070939, "income_tax": 161195, "marketing_expense": 305140, "net_income": 566897, "net_profit": 405702, "operational_expense": 1192420, "product_revenue": 664398, "quarter": 4, "rd_expense": 392807, "revenue": 2637836, "salaries_expense": 626345, "service_revenue": 1973438 } ], "market_conditions": { "gdp_growth": [ 0.04554432178412614, 0.03823007654332243, 0.031853069112774426, 0.03284035508769207 ], "inflation_rate": [ 0.013884562452486465, 0.009070033115634656, 0.008220924094430138, 0.008150277223933631 ], "interest_rate": [ 0.02350667715697873, 0.015352283476795205, 0.018395868525137082, 0.021404010061775093 ], "year": 2012 }, "random_event": { "description": "Johnson-Gibson Technology Adoption in 2012", "impact": -0.01, "type": "Technology Adoption" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 97663, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 4139266, "net_revenue": 3727695, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5735 }, { "average_project_size": 64424, "billable_hours_per_employee": 140, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 4895860, "net_revenue": 3868219, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 5951 }, { "average_project_size": 64016, "billable_hours_per_employee": 81, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 5184794, "net_revenue": 4014040, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6175 }, { "average_project_size": 78827, "billable_hours_per_employee": 100, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 5004575, "net_revenue": 4165359, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 6408 } ], "balance_sheet": [ { "assets": 5372820, "current_assets": 2135076, "current_liabilities": 1385046, "equity": 3501352, "fixed_assets": 3237744, "liabilities": 2528861, "long_term_liabilities": 1143815, "quarter": 1 }, { "assets": 5481190, "current_assets": 2648203, "current_liabilities": 1369008, "equity": 3619004, "fixed_assets": 2832987, "liabilities": 2553128, "long_term_liabilities": 1184120, "quarter": 2 }, { "assets": 5591746, "current_assets": 2385036, "current_liabilities": 1333620, "equity": 3785074, "fixed_assets": 3206710, "liabilities": 2577627, "long_term_liabilities": 1244007, "quarter": 3 }, { "assets": 5704532, "current_assets": 1876928, "current_liabilities": 1475122, "equity": 3877062, "fixed_assets": 3827604, "liabilities": 2602362, "long_term_liabilities": 1127240, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1888, "financing_cash_flow": 146318, "investing_cash_flow": -402304, "net_cash_flow": 715771, "operating_cash_flow": 845886, "quarter": 1 }, { "change_in_working_capital": -95915, "financing_cash_flow": -176051, "investing_cash_flow": -444006, "net_cash_flow": 621370, "operating_cash_flow": 873934, "quarter": 2 }, { "change_in_working_capital": 48927, "financing_cash_flow": 94342, "investing_cash_flow": -459162, "net_cash_flow": 699124, "operating_cash_flow": 930615, "quarter": 3 }, { "change_in_working_capital": 14325, "financing_cash_flow": -194343, "investing_cash_flow": -184391, "net_cash_flow": 614958, "operating_cash_flow": 1036953, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6938060459870236, "current_ratio": 1.541519920638015, "debt_to_equity_ratio": 0.7222527183785007, "profit_margin": 0.17635375211759546, "quarter": 1, "return_on_assets": 0.1223552994516846, "return_on_equity": 0.18775404472329546 }, { "asset_turnover_ratio": 0.7057261288150931, "current_ratio": 1.9343955623341864, "debt_to_equity_ratio": 0.7054780818147756, "profit_margin": 0.17862018670607843, "quarter": 2, "return_on_assets": 0.12605693289230988, "return_on_equity": 0.19092048530479658 }, { "asset_turnover_ratio": 0.717850918121102, "current_ratio": 1.7883924956134432, "debt_to_equity_ratio": 0.680997782341904, "profit_margin": 0.1920646032426184, "quarter": 3, "return_on_assets": 0.13787375177627884, "return_on_equity": 0.20368293988439856 }, { "asset_turnover_ratio": 0.730184176370647, "current_ratio": 1.2723883177120265, "debt_to_equity_ratio": 0.6712201146125597, "profit_margin": 0.18603246442863627, "quarter": 4, "return_on_assets": 0.13583796181702548, "return_on_equity": 0.19986577465101152 } ], "income_statement": [ { "depreciation": 188493, "expenses": 2842337, "income_tax": 227965, "marketing_expense": 406242, "net_income": 885358, "net_profit": 657393, "operational_expense": 1606129, "product_revenue": 935063, "quarter": 1, "rd_expense": 394390, "revenue": 3727695, "salaries_expense": 1142191, "service_revenue": 2792632 }, { "depreciation": 182992, "expenses": 2924796, "income_tax": 252481, "marketing_expense": 374934, "net_income": 943423, "net_profit": 690942, "operational_expense": 1960780, "product_revenue": 1470361, "quarter": 2, "rd_expense": 338871, "revenue": 3868219, "salaries_expense": 1166971, "service_revenue": 2397858 }, { "depreciation": 159660, "expenses": 3009647, "income_tax": 233438, "marketing_expense": 316147, "net_income": 1004393, "net_profit": 770955, "operational_expense": 1979054, "product_revenue": 1349907, "quarter": 3, "rd_expense": 555696, "revenue": 4014040, "salaries_expense": 1011497, "service_revenue": 2664133 }, { "depreciation": 262061, "expenses": 3096960, "income_tax": 293507, "marketing_expense": 343452, "net_income": 1068399, "net_profit": 774892, "operational_expense": 2062630, "product_revenue": 847954, "quarter": 4, "rd_expense": 558071, "revenue": 4165359, "salaries_expense": 1540260, "service_revenue": 3317405 } ], "market_conditions": { "gdp_growth": [ 0.034422455852557696, 0.043109035351040007, 0.032243700116633765, 0.03746175320536552 ], "inflation_rate": [ 0.004723679313109004, 0.01385153626713136, 0.010746534259325157, 0.01144368305481986 ], "interest_rate": [ 0.019466857155090785, 0.017567811540732402, 0.014554354111469398, 0.01876295209383685 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 67319, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 858707, "net_revenue": 763802, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1175 }, { "average_project_size": 103920, "billable_hours_per_employee": 144, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 992256, "net_revenue": 780117, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 1200 }, { "average_project_size": 101124, "billable_hours_per_employee": 159, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 988979, "net_revenue": 796780, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 1226 }, { "average_project_size": 153851, "billable_hours_per_employee": 86, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 1045189, "net_revenue": 813800, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1252 } ], "balance_sheet": [ { "assets": 766622, "current_assets": 366186, "current_liabilities": 189861, "equity": 542671, "fixed_assets": 400436, "liabilities": 444378, "long_term_liabilities": 254517, "quarter": 1 }, { "assets": 793820, "current_assets": 297703, "current_liabilities": 207451, "equity": 559399, "fixed_assets": 496117, "liabilities": 455992, "long_term_liabilities": 248541, "quarter": 2 }, { "assets": 821983, "current_assets": 346927, "current_liabilities": 265275, "equity": 589949, "fixed_assets": 475056, "liabilities": 467910, "long_term_liabilities": 202635, "quarter": 3 }, { "assets": 851145, "current_assets": 417365, "current_liabilities": 263455, "equity": 586036, "fixed_assets": 433780, "liabilities": 480140, "long_term_liabilities": 216685, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91303, "financing_cash_flow": 41292, "investing_cash_flow": -379518, "net_cash_flow": -311119, "operating_cash_flow": 260616, "quarter": 1 }, { "change_in_working_capital": 70905, "financing_cash_flow": -99121, "investing_cash_flow": -139151, "net_cash_flow": -452899, "operating_cash_flow": 268228, "quarter": 2 }, { "change_in_working_capital": 68353, "financing_cash_flow": 73261, "investing_cash_flow": -163676, "net_cash_flow": 19418, "operating_cash_flow": 270801, "quarter": 3 }, { "change_in_working_capital": -93941, "financing_cash_flow": 124301, "investing_cash_flow": -428090, "net_cash_flow": -102849, "operating_cash_flow": 262420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.996321524819272, "current_ratio": 1.928705737355223, "debt_to_equity_ratio": 0.8188718394754833, "profit_margin": 0.2885918078245409, "quarter": 1, "return_on_assets": 0.28753023002209693, "return_on_equity": 0.40618901691816955 }, { "asset_turnover_ratio": 0.9827379002796603, "current_ratio": 1.435052132792804, "debt_to_equity_ratio": 0.8151462551774314, "profit_margin": 0.2840227811982049, "quarter": 2, "return_on_assets": 0.27911995162631326, "return_on_equity": 0.3960875868566086 }, { "asset_turnover_ratio": 0.969338781945612, "current_ratio": 1.3078013382339082, "debt_to_equity_ratio": 0.7931363558544892, "profit_margin": 0.2960365471020859, "quarter": 3, "return_on_assets": 0.28695970597932074, "return_on_equity": 0.39982439159995187 }, { "asset_turnover_ratio": 0.9561238096916507, "current_ratio": 1.5841984399612836, "debt_to_equity_ratio": 0.819301203339044, "profit_margin": 0.2642307692307692, "quarter": 4, "return_on_assets": 0.25263732971467845, "return_on_equity": 0.3669245575357145 } ], "income_statement": [ { "depreciation": 40189, "expenses": 477824, "income_tax": 65551, "marketing_expense": 66489, "net_income": 285978, "net_profit": 220427, "operational_expense": 300908, "product_revenue": 301612, "quarter": 1, "rd_expense": 50551, "revenue": 763802, "salaries_expense": 188510, "service_revenue": 462190 }, { "depreciation": 46657, "expenses": 488331, "income_tax": 70215, "marketing_expense": 83223, "net_income": 291786, "net_profit": 221571, "operational_expense": 292872, "product_revenue": 245100, "quarter": 2, "rd_expense": 96866, "revenue": 780117, "salaries_expense": 174840, "service_revenue": 535017 }, { "depreciation": 34925, "expenses": 499069, "income_tax": 61835, "marketing_expense": 53847, "net_income": 297711, "net_profit": 235876, "operational_expense": 339550, "product_revenue": 166071, "quarter": 3, "rd_expense": 77091, "revenue": 796780, "salaries_expense": 204408, "service_revenue": 630709 }, { "depreciation": 47389, "expenses": 510043, "income_tax": 88726, "marketing_expense": 68243, "net_income": 303757, "net_profit": 215031, "operational_expense": 299296, "product_revenue": 266421, "quarter": 4, "rd_expense": 91517, "revenue": 813800, "salaries_expense": 252022, "service_revenue": 547379 } ], "market_conditions": { "gdp_growth": [ 0.05624956123286612, 0.04901863258063041, 0.053260160815452304, 0.05905579921264223 ], "inflation_rate": [ 0.00855988020835315, 0.007713834170302045, 0.007823232318477015, 0.005825536955783003 ], "interest_rate": [ 0.015388702259452415, 0.019274334637124725, 0.0175602848579527, 0.022356864091596176 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 119629, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 6075468, "net_revenue": 4903256, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 7543 }, { "average_project_size": 198172, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 5709421, "net_revenue": 5123984, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 7883 }, { "average_project_size": 138274, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 6028501, "net_revenue": 5354649, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 8238 }, { "average_project_size": 59325, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 7206194, "net_revenue": 5595698, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8609 } ], "balance_sheet": [ { "assets": 6416205, "current_assets": 2946262, "current_liabilities": 1927948, "equity": 4437291, "fixed_assets": 3469943, "liabilities": 3439126, "long_term_liabilities": 1511178, "quarter": 1 }, { "assets": 6581406, "current_assets": 3027973, "current_liabilities": 1652297, "equity": 4660020, "fixed_assets": 3553433, "liabilities": 3518329, "long_term_liabilities": 1866032, "quarter": 2 }, { "assets": 6750861, "current_assets": 2785989, "current_liabilities": 2040137, "equity": 4677512, "fixed_assets": 3964872, "liabilities": 3599356, "long_term_liabilities": 1559219, "quarter": 3 }, { "assets": 6924679, "current_assets": 3348684, "current_liabilities": 2184339, "equity": 5026615, "fixed_assets": 3575995, "liabilities": 3682249, "long_term_liabilities": 1497910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59700, "financing_cash_flow": 128729, "investing_cash_flow": -449749, "net_cash_flow": 1523057, "operating_cash_flow": 1733087, "quarter": 1 }, { "change_in_working_capital": -25931, "financing_cash_flow": 73169, "investing_cash_flow": -316793, "net_cash_flow": 1517427, "operating_cash_flow": 1887889, "quarter": 2 }, { "change_in_working_capital": -98522, "financing_cash_flow": 109432, "investing_cash_flow": -449887, "net_cash_flow": 1764569, "operating_cash_flow": 1827451, "quarter": 3 }, { "change_in_working_capital": -83026, "financing_cash_flow": -120272, "investing_cash_flow": -358309, "net_cash_flow": 1798875, "operating_cash_flow": 2111930, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7641987748209417, "current_ratio": 1.5281854074902435, "debt_to_equity_ratio": 0.7750508136608575, "profit_margin": 0.297804560887704, "quarter": 1, "return_on_assets": 0.22758188056647194, "return_on_equity": 0.3290773582350132 }, { "asset_turnover_ratio": 0.7785546127985419, "current_ratio": 1.8325839724940491, "debt_to_equity_ratio": 0.7550029828198163, "profit_margin": 0.31166041892402474, "quarter": 2, "return_on_assets": 0.24264465678002542, "return_on_equity": 0.34269016012806813 }, { "asset_turnover_ratio": 0.7931801587975222, "current_ratio": 1.3655891736682388, "debt_to_equity_ratio": 0.7695022482037459, "profit_margin": 0.28498730729129024, "quarter": 3, "return_on_assets": 0.22604627765258387, "return_on_equity": 0.3262433105462904 }, { "asset_turnover_ratio": 0.8080804900848112, "current_ratio": 1.5330422612973535, "debt_to_equity_ratio": 0.7325504340396072, "profit_margin": 0.31884940895666636, "quarter": 4, "return_on_assets": 0.2576559866529553, "return_on_equity": 0.3549476138514686 } ], "income_statement": [ { "depreciation": 272875, "expenses": 2974540, "income_tax": 468504, "marketing_expense": 552761, "net_income": 1928716, "net_profit": 1460212, "operational_expense": 1860909, "product_revenue": 1912072, "quarter": 1, "rd_expense": 555851, "revenue": 4903256, "salaries_expense": 1133384, "service_revenue": 2991184 }, { "depreciation": 290946, "expenses": 3093517, "income_tax": 433524, "marketing_expense": 588415, "net_income": 2030467, "net_profit": 1596943, "operational_expense": 2026497, "product_revenue": 1684617, "quarter": 2, "rd_expense": 400453, "revenue": 5123984, "salaries_expense": 1246705, "service_revenue": 3439367 }, { "depreciation": 301444, "expenses": 3217253, "income_tax": 611389, "marketing_expense": 363191, "net_income": 2137396, "net_profit": 1526007, "operational_expense": 1737461, "product_revenue": 2074588, "quarter": 3, "rd_expense": 587570, "revenue": 5354649, "salaries_expense": 1525385, "service_revenue": 3280061 }, { "depreciation": 327745, "expenses": 3345938, "income_tax": 465575, "marketing_expense": 639302, "net_income": 2249760, "net_profit": 1784185, "operational_expense": 2004200, "product_revenue": 1517037, "quarter": 4, "rd_expense": 593872, "revenue": 5595698, "salaries_expense": 1497681, "service_revenue": 4078661 } ], "market_conditions": { "gdp_growth": [ 0.033480421353746084, 0.030012365480916188, 0.024819199496097365, 0.027102555439618474 ], "inflation_rate": [ 0.01190661860961268, 0.0054721426216563975, 0.0027637475536760976, 0.008771376606576882 ], "interest_rate": [ 0.008205749827412283, 0.007541872249292249, 0.007342038154838153, 0.013450579380488558 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 102037, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 4876719, "net_revenue": 4082813, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 6281 }, { "average_project_size": 74443, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 4857754, "net_revenue": 4199637, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 6461 }, { "average_project_size": 108962, "billable_hours_per_employee": 152, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 5096736, "net_revenue": 4319805, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6646 }, { "average_project_size": 142091, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 5775700, "net_revenue": 4443411, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 6836 } ], "balance_sheet": [ { "assets": 5850212, "current_assets": 2605198, "current_liabilities": 1364391, "equity": 4461030, "fixed_assets": 3245014, "liabilities": 2537930, "long_term_liabilities": 1173539, "quarter": 1 }, { "assets": 6047764, "current_assets": 2621558, "current_liabilities": 1152584, "equity": 4515244, "fixed_assets": 3426206, "liabilities": 2610567, "long_term_liabilities": 1457983, "quarter": 2 }, { "assets": 6251988, "current_assets": 2908184, "current_liabilities": 1326675, "equity": 4786594, "fixed_assets": 3343804, "liabilities": 2685283, "long_term_liabilities": 1358608, "quarter": 3 }, { "assets": 6463109, "current_assets": 2558303, "current_liabilities": 1146102, "equity": 4849018, "fixed_assets": 3904806, "liabilities": 2762138, "long_term_liabilities": 1616036, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4261, "financing_cash_flow": 167325, "investing_cash_flow": -239984, "net_cash_flow": 1008852, "operating_cash_flow": 1410484, "quarter": 1 }, { "change_in_working_capital": 37923, "financing_cash_flow": -79855, "investing_cash_flow": -109507, "net_cash_flow": 1015213, "operating_cash_flow": 1291346, "quarter": 2 }, { "change_in_working_capital": -43699, "financing_cash_flow": -4281, "investing_cash_flow": -410962, "net_cash_flow": 1104619, "operating_cash_flow": 1378207, "quarter": 3 }, { "change_in_working_capital": -23460, "financing_cash_flow": 134676, "investing_cash_flow": -175805, "net_cash_flow": 1121492, "operating_cash_flow": 1422142, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6978914610273953, "current_ratio": 1.9094218592764098, "debt_to_equity_ratio": 0.5689112155712919, "profit_margin": 0.28136189436057935, "quarter": 1, "return_on_assets": 0.19636006353274035, "return_on_equity": 0.25750734695798955 }, { "asset_turnover_ratio": 0.6944115213490474, "current_ratio": 2.274504938468693, "debt_to_equity_ratio": 0.5781674257249442, "profit_margin": 0.2567000433608905, "quarter": 2, "return_on_assets": 0.17825546764060238, "return_on_equity": 0.2387571967317824 }, { "asset_turnover_ratio": 0.6909490229347849, "current_ratio": 2.19208472308591, "debt_to_equity_ratio": 0.5610007867807464, "profit_margin": 0.2823944599351128, "quarter": 3, "return_on_assets": 0.19512017617436245, "return_on_equity": 0.25485533136923666 }, { "asset_turnover_ratio": 0.687503645691261, "current_ratio": 2.2321774152736844, "debt_to_equity_ratio": 0.5696283247453402, "profit_margin": 0.25837065263600417, "quarter": 4, "return_on_assets": 0.1776307656268833, "return_on_equity": 0.23675865917594036 } ], "income_statement": [ { "depreciation": 261736, "expenses": 2621693, "income_tax": 312372, "marketing_expense": 484803, "net_income": 1461120, "net_profit": 1148748, "operational_expense": 1609420, "product_revenue": 1563613, "quarter": 1, "rd_expense": 350231, "revenue": 4082813, "salaries_expense": 1259478, "service_revenue": 2519200 }, { "depreciation": 213299, "expenses": 2702414, "income_tax": 419176, "marketing_expense": 514886, "net_income": 1497223, "net_profit": 1078047, "operational_expense": 1592262, "product_revenue": 1136373, "quarter": 2, "rd_expense": 275574, "revenue": 4199637, "salaries_expense": 1227504, "service_revenue": 3063264 }, { "depreciation": 158318, "expenses": 2785621, "income_tax": 314295, "marketing_expense": 353794, "net_income": 1534184, "net_profit": 1219889, "operational_expense": 1753021, "product_revenue": 1389781, "quarter": 3, "rd_expense": 541589, "revenue": 4319805, "salaries_expense": 1364805, "service_revenue": 2930024 }, { "depreciation": 274095, "expenses": 2871390, "income_tax": 423974, "marketing_expense": 334093, "net_income": 1572021, "net_profit": 1148047, "operational_expense": 1672777, "product_revenue": 1264021, "quarter": 4, "rd_expense": 443051, "revenue": 4443411, "salaries_expense": 1355437, "service_revenue": 3179390 } ], "market_conditions": { "gdp_growth": [ 0.04036810799782497, 0.04645035471418654, 0.060108741299893076, 0.056983409261113095 ], "inflation_rate": [ 0.0022925244956889792, 0.010718528855870428, 0.011347354450020188, 0.007792597440794727 ], "interest_rate": [ 0.020976447279363146, 0.01926826742659203, 0.01574375044974071, 0.019700099611601556 ], "year": 2016 }, "random_event": { "description": "Johnson-Gibson Industry Recognition in 2016", "impact": 0, "type": "Industry Recognition" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 157079, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 4436514, "net_revenue": 3650750, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5617 }, { "average_project_size": 160692, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 4605484, "net_revenue": 3758249, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5782 }, { "average_project_size": 121700, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 4409170, "net_revenue": 3868913, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5952 }, { "average_project_size": 116713, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 4790587, "net_revenue": 3982837, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6127 } ], "balance_sheet": [ { "assets": 4645215, "current_assets": 1650856, "current_liabilities": 904361, "equity": 3643648, "fixed_assets": 2994359, "liabilities": 1984425, "long_term_liabilities": 1080064, "quarter": 1 }, { "assets": 4744130, "current_assets": 1525091, "current_liabilities": 917051, "equity": 3760288, "fixed_assets": 3219039, "liabilities": 2026297, "long_term_liabilities": 1109246, "quarter": 2 }, { "assets": 4845151, "current_assets": 1596350, "current_liabilities": 882209, "equity": 3911198, "fixed_assets": 3248801, "liabilities": 2069051, "long_term_liabilities": 1186842, "quarter": 3 }, { "assets": 4948323, "current_assets": 2461468, "current_liabilities": 1127870, "equity": 3940396, "fixed_assets": 2486855, "liabilities": 2112708, "long_term_liabilities": 984838, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17767, "financing_cash_flow": 192656, "investing_cash_flow": -202088, "net_cash_flow": 791643, "operating_cash_flow": 1128561, "quarter": 1 }, { "change_in_working_capital": 73237, "financing_cash_flow": -24230, "investing_cash_flow": -410865, "net_cash_flow": 995333, "operating_cash_flow": 1169299, "quarter": 2 }, { "change_in_working_capital": 5384, "financing_cash_flow": 57237, "investing_cash_flow": -351576, "net_cash_flow": 1199705, "operating_cash_flow": 1298927, "quarter": 3 }, { "change_in_working_capital": 16478, "financing_cash_flow": 76113, "investing_cash_flow": -159258, "net_cash_flow": 819341, "operating_cash_flow": 1298307, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7859162600654652, "current_ratio": 1.825439177496597, "debt_to_equity_ratio": 0.54462588043631, "profit_margin": 0.2692208450318428, "quarter": 1, "return_on_assets": 0.21158503965909006, "return_on_equity": 0.26974559562284833 }, { "asset_turnover_ratio": 0.792189294981377, "current_ratio": 1.6630383697308002, "debt_to_equity_ratio": 0.5388675016381724, "profit_margin": 0.2773778427134551, "quarter": 2, "return_on_assets": 0.2197357576626273, "return_on_equity": 0.2772274357708771 }, { "asset_turnover_ratio": 0.7985123683451765, "current_ratio": 1.8094918551046295, "debt_to_equity_ratio": 0.5290069692201724, "profit_margin": 0.2933893835296891, "quarter": 3, "return_on_assets": 0.23427505148962333, "return_on_equity": 0.2902174730095485 }, { "asset_turnover_ratio": 0.8048862210490302, "current_ratio": 2.182404000461046, "debt_to_equity_ratio": 0.5361664157612586, "profit_margin": 0.2773854415834743, "quarter": 4, "return_on_assets": 0.22326371985013913, "return_on_equity": 0.2803730894052273 } ], "income_statement": [ { "depreciation": 145703, "expenses": 2270767, "income_tax": 397125, "marketing_expense": 229691, "net_income": 1379983, "net_profit": 982858, "operational_expense": 1267211, "product_revenue": 1275300, "quarter": 1, "rd_expense": 322883, "revenue": 3650750, "salaries_expense": 851213, "service_revenue": 2375450 }, { "depreciation": 126844, "expenses": 2319950, "income_tax": 395844, "marketing_expense": 321501, "net_income": 1438299, "net_profit": 1042455, "operational_expense": 1407513, "product_revenue": 831847, "quarter": 2, "rd_expense": 308735, "revenue": 3758249, "salaries_expense": 1060007, "service_revenue": 2926402 }, { "depreciation": 163829, "expenses": 2370200, "income_tax": 363615, "marketing_expense": 349168, "net_income": 1498713, "net_profit": 1135098, "operational_expense": 1546589, "product_revenue": 833059, "quarter": 3, "rd_expense": 277777, "revenue": 3868913, "salaries_expense": 711974, "service_revenue": 3035854 }, { "depreciation": 193526, "expenses": 2421537, "income_tax": 456519, "marketing_expense": 281793, "net_income": 1561300, "net_profit": 1104781, "operational_expense": 1607466, "product_revenue": 1536302, "quarter": 4, "rd_expense": 421482, "revenue": 3982837, "salaries_expense": 784347, "service_revenue": 2446535 } ], "market_conditions": { "gdp_growth": [ 0.037887202062279225, 0.03958410419091708, 0.044300663634838845, 0.0411325316294503 ], "inflation_rate": [ 0.004190682713602745, 0.008460854158655565, 0.00912798650135886, 0.003329175884395074 ], "interest_rate": [ 0.01254844413006742, 0.014125709328722941, 0.011348884141353698, 0.01545378325880047 ], "year": 2017 }, "random_event": { "description": "Johnson-Gibson Introduction of New Service in 2017", "impact": 0.1, "type": "Introduction of New Service" }, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 59570, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 3027250, "net_revenue": 2479764, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3815 }, { "average_project_size": 179095, "billable_hours_per_employee": 113, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 2941280, "net_revenue": 2524898, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3884 }, { "average_project_size": 190890, "billable_hours_per_employee": 157, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 2864647, "net_revenue": 2570853, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3955 }, { "average_project_size": 71694, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 3061368, "net_revenue": 2617646, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 4027 } ], "balance_sheet": [ { "assets": 2650192, "current_assets": 1064764, "current_liabilities": 695010, "equity": 2120391, "fixed_assets": 1585428, "liabilities": 1264104, "long_term_liabilities": 569094, "quarter": 1 }, { "assets": 2725425, "current_assets": 1220536, "current_liabilities": 613223, "equity": 2111895, "fixed_assets": 1504889, "liabilities": 1286484, "long_term_liabilities": 673261, "quarter": 2 }, { "assets": 2802795, "current_assets": 859779, "current_liabilities": 578517, "equity": 2261597, "fixed_assets": 1943016, "liabilities": 1309259, "long_term_liabilities": 730742, "quarter": 3 }, { "assets": 2882360, "current_assets": 958407, "current_liabilities": 637638, "equity": 2322175, "fixed_assets": 1923953, "liabilities": 1332438, "long_term_liabilities": 694800, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88325, "financing_cash_flow": -113115, "investing_cash_flow": -324515, "net_cash_flow": 629629, "operating_cash_flow": 852385, "quarter": 1 }, { "change_in_working_capital": 42186, "financing_cash_flow": -48034, "investing_cash_flow": -420019, "net_cash_flow": 605936, "operating_cash_flow": 801531, "quarter": 2 }, { "change_in_working_capital": 36648, "financing_cash_flow": 16538, "investing_cash_flow": -401513, "net_cash_flow": 686058, "operating_cash_flow": 915590, "quarter": 3 }, { "change_in_working_capital": -4398, "financing_cash_flow": 31300, "investing_cash_flow": -337963, "net_cash_flow": 674119, "operating_cash_flow": 872592, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9356922064514571, "current_ratio": 1.5320124890289348, "debt_to_equity_ratio": 0.5961655185293656, "profit_margin": 0.29611809833516417, "quarter": 1, "return_on_assets": 0.2770753968014393, "return_on_equity": 0.3463054691328156 }, { "asset_turnover_ratio": 0.9264235853123824, "current_ratio": 1.9903623967137567, "debt_to_equity_ratio": 0.6091609668094294, "profit_margin": 0.26652720228698346, "quarter": 2, "return_on_assets": 0.24691708632598586, "return_on_equity": 0.31864936467011856 }, { "asset_turnover_ratio": 0.9172461774764119, "current_ratio": 1.486177588558331, "debt_to_equity_ratio": 0.5789090629320786, "profit_margin": 0.29875726072241393, "quarter": 3, "return_on_assets": 0.27403395539095793, "return_on_equity": 0.3396100189379452 }, { "asset_turnover_ratio": 0.9081606738922272, "current_ratio": 1.503058161527387, "debt_to_equity_ratio": 0.5737887971406117, "profit_margin": 0.29501811933317185, "quarter": 4, "return_on_assets": 0.26792385406403085, "return_on_equity": 0.33255590125636525 } ], "income_statement": [ { "depreciation": 118082, "expenses": 1548635, "income_tax": 196826, "marketing_expense": 204063, "net_income": 931129, "net_profit": 734303, "operational_expense": 777184, "product_revenue": 534594, "quarter": 1, "rd_expense": 232292, "revenue": 2479764, "salaries_expense": 485296, "service_revenue": 1945170 }, { "depreciation": 128577, "expenses": 1572333, "income_tax": 279611, "marketing_expense": 226884, "net_income": 952565, "net_profit": 672954, "operational_expense": 860816, "product_revenue": 640804, "quarter": 2, "rd_expense": 284144, "revenue": 2524898, "salaries_expense": 490486, "service_revenue": 1884094 }, { "depreciation": 147529, "expenses": 1596395, "income_tax": 206397, "marketing_expense": 196091, "net_income": 974458, "net_profit": 768061, "operational_expense": 832960, "product_revenue": 1017950, "quarter": 3, "rd_expense": 292019, "revenue": 2570853, "salaries_expense": 678995, "service_revenue": 1552903 }, { "depreciation": 100339, "expenses": 1620825, "income_tax": 224568, "marketing_expense": 211415, "net_income": 996821, "net_profit": 772253, "operational_expense": 1052293, "product_revenue": 760540, "quarter": 4, "rd_expense": 242383, "revenue": 2617646, "salaries_expense": 784492, "service_revenue": 1857106 } ], "market_conditions": { "gdp_growth": [ 0.0351449636888195, 0.03468904638036038, 0.042243437007055074, 0.04053748808577321 ], "inflation_rate": [ 0.004968467063883513, 0.006000783816687836, 0.0035950312767319024, 0.0032891530464896138 ], "interest_rate": [ 0.010865575631355418, 0.013180380758722417, 0.007541390282718965, 0.012953826486976483 ], "year": 2018 }, "random_event": null, "year": 2018 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "Port Shawnaburgh", "name": "Anderson-Mclaughlin", "num_employees": 773, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.anderson-mclaughlin.com" }

[ { "advertising_kpis": [ { "average_project_size": 95119, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 729839, "net_revenue": 603674, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 781 }, { "average_project_size": 115258, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 697091, "net_revenue": 598531, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 774 }, { "average_project_size": 161207, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 669131, "net_revenue": 593432, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 768 }, { "average_project_size": 141368, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 654191, "net_revenue": 588376, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 761 } ], "balance_sheet": [ { "assets": 738017, "current_assets": 294224, "current_liabilities": 160830, "equity": 484300, "fixed_assets": 443793, "liabilities": 360325, "long_term_liabilities": 199495, "quarter": 1 }, { "assets": 756035, "current_assets": 338135, "current_liabilities": 199245, "equity": 499607, "fixed_assets": 417900, "liabilities": 368670, "long_term_liabilities": 169425, "quarter": 2 }, { "assets": 774492, "current_assets": 311871, "current_liabilities": 177131, "equity": 511181, "fixed_assets": 462621, "liabilities": 377208, "long_term_liabilities": 200077, "quarter": 3 }, { "assets": 793401, "current_assets": 308172, "current_liabilities": 192897, "equity": 530129, "fixed_assets": 485229, "liabilities": 385944, "long_term_liabilities": 193047, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87165, "financing_cash_flow": 50183, "investing_cash_flow": -443904, "net_cash_flow": 99034, "operating_cash_flow": 141036, "quarter": 1 }, { "change_in_working_capital": -8537, "financing_cash_flow": 63366, "investing_cash_flow": -341358, "net_cash_flow": -184193, "operating_cash_flow": 142807, "quarter": 2 }, { "change_in_working_capital": -15001, "financing_cash_flow": -160704, "investing_cash_flow": -492073, "net_cash_flow": 48035, "operating_cash_flow": 156184, "quarter": 3 }, { "change_in_working_capital": -58101, "financing_cash_flow": -51884, "investing_cash_flow": -242719, "net_cash_flow": 115003, "operating_cash_flow": 146078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8179676077922324, "current_ratio": 1.829409935957222, "debt_to_equity_ratio": 0.7440119760479041, "profit_margin": 0.17659862773616222, "quarter": 1, "return_on_assets": 0.14445195706873962, "return_on_equity": 0.2201280198224241 }, { "asset_turnover_ratio": 0.7916710205215367, "current_ratio": 1.697081482596803, "debt_to_equity_ratio": 0.7379200051240274, "profit_margin": 0.18752913382932546, "quarter": 2, "return_on_assets": 0.14846138075618193, "return_on_equity": 0.22466058321840968 }, { "asset_turnover_ratio": 0.766220955155121, "current_ratio": 1.7606799487385043, "debt_to_equity_ratio": 0.7379147503526148, "profit_margin": 0.19192931961876003, "quarter": 3, "return_on_assets": 0.14706026660055882, "return_on_equity": 0.2228114894724178 }, { "asset_turnover_ratio": 0.7415871671449872, "current_ratio": 1.5975987184870681, "debt_to_equity_ratio": 0.7280190293305969, "profit_margin": 0.20849252858716194, "quarter": 4, "return_on_assets": 0.1546153836458487, "return_on_equity": 0.23140028181819897 } ], "income_statement": [ { "depreciation": 34428, "expenses": 457106, "income_tax": 39960, "marketing_expense": 77145, "net_income": 146568, "net_profit": 106608, "operational_expense": 294890, "product_revenue": 182808, "quarter": 1, "rd_expense": 91110, "revenue": 603674, "salaries_expense": 138058, "service_revenue": 420866 }, { "depreciation": 30565, "expenses": 447632, "income_tax": 38657, "marketing_expense": 83742, "net_income": 150899, "net_profit": 112242, "operational_expense": 308911, "product_revenue": 182985, "quarter": 2, "rd_expense": 59350, "revenue": 598531, "salaries_expense": 180975, "service_revenue": 415546 }, { "depreciation": 42287, "expenses": 438355, "income_tax": 41180, "marketing_expense": 82656, "net_income": 155077, "net_profit": 113897, "operational_expense": 268665, "product_revenue": 153207, "quarter": 3, "rd_expense": 55218, "revenue": 593432, "salaries_expense": 186794, "service_revenue": 440225 }, { "depreciation": 23406, "expenses": 429271, "income_tax": 36433, "marketing_expense": 66995, "net_income": 159105, "net_profit": 122672, "operational_expense": 249633, "product_revenue": 210382, "quarter": 4, "rd_expense": 75931, "revenue": 588376, "salaries_expense": 191650, "service_revenue": 377994 } ], "market_conditions": { "gdp_growth": [ 0.022279284712006832, 0.017792153406663506, 0.012041264691446356, 0.014420413123939387 ], "inflation_rate": [ 0.012230902480453804, 0.018061019438045705, 0.014095764147586815, 0.014044064920167935 ], "interest_rate": [ 0.03404518924551579, 0.032072355598127184, 0.03025068589589477, 0.029878511357957906 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139418, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 4496757, "net_revenue": 3933650, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5089 }, { "average_project_size": 131825, "billable_hours_per_employee": 128, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 4981160, "net_revenue": 3858405, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4991 }, { "average_project_size": 112814, "billable_hours_per_employee": 107, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 4676584, "net_revenue": 3784601, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4896 }, { "average_project_size": 52024, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 4483809, "net_revenue": 3712208, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4802 } ], "balance_sheet": [ { "assets": 5450034, "current_assets": 2294477, "current_liabilities": 1108111, "equity": 3811958, "fixed_assets": 3155557, "liabilities": 2681357, "long_term_liabilities": 1573246, "quarter": 1 }, { "assets": 5558849, "current_assets": 2346212, "current_liabilities": 1498118, "equity": 3951664, "fixed_assets": 3212637, "liabilities": 2715512, "long_term_liabilities": 1217394, "quarter": 2 }, { "assets": 5669838, "current_assets": 2026174, "current_liabilities": 1398884, "equity": 3984149, "fixed_assets": 3643664, "liabilities": 2750102, "long_term_liabilities": 1351218, "quarter": 3 }, { "assets": 5783042, "current_assets": 2113147, "current_liabilities": 1465674, "equity": 4037340, "fixed_assets": 3669895, "liabilities": 2785133, "long_term_liabilities": 1319459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32676, "financing_cash_flow": -53013, "investing_cash_flow": -241463, "net_cash_flow": 1072446, "operating_cash_flow": 1232288, "quarter": 1 }, { "change_in_working_capital": -19475, "financing_cash_flow": 49319, "investing_cash_flow": -173454, "net_cash_flow": 1178475, "operating_cash_flow": 1262793, "quarter": 2 }, { "change_in_working_capital": 16350, "financing_cash_flow": 195538, "investing_cash_flow": -344807, "net_cash_flow": 1050666, "operating_cash_flow": 1277333, "quarter": 3 }, { "change_in_working_capital": -13730, "financing_cash_flow": 107103, "investing_cash_flow": -445280, "net_cash_flow": 941209, "operating_cash_flow": 1234915, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.721766139440598, "current_ratio": 2.070620181552209, "debt_to_equity_ratio": 0.7034067531698933, "profit_margin": 0.26521957977959404, "quarter": 1, "return_on_assets": 0.19142651220157525, "return_on_equity": 0.27368638374294785 }, { "asset_turnover_ratio": 0.6941014227945389, "current_ratio": 1.5661062746726226, "debt_to_equity_ratio": 0.6871819061539645, "profit_margin": 0.28725004243981644, "quarter": 2, "return_on_assets": 0.19938066315526828, "return_on_equity": 0.28047096109385816 }, { "asset_turnover_ratio": 0.6674972018600884, "current_ratio": 1.4484217419028311, "debt_to_equity_ratio": 0.6902608311084751, "profit_margin": 0.2812484063709754, "quarter": 3, "return_on_assets": 0.18773252428023518, "return_on_equity": 0.2671619460015175 }, { "asset_turnover_ratio": 0.6419126819414419, "current_ratio": 1.4417578533834945, "debt_to_equity_ratio": 0.6898435603640021, "profit_margin": 0.28000343730739224, "quarter": 4, "return_on_assets": 0.17973775739481054, "return_on_equity": 0.25745441305413963 } ], "income_statement": [ { "depreciation": 189007, "expenses": 2507773, "income_tax": 382596, "marketing_expense": 375958, "net_income": 1425877, "net_profit": 1043281, "operational_expense": 1624125, "product_revenue": 830565, "quarter": 1, "rd_expense": 497407, "revenue": 3933650, "salaries_expense": 910328, "service_revenue": 3103085 }, { "depreciation": 154466, "expenses": 2441042, "income_tax": 309036, "marketing_expense": 375624, "net_income": 1417363, "net_profit": 1108327, "operational_expense": 1467567, "product_revenue": 799179, "quarter": 2, "rd_expense": 486691, "revenue": 3858405, "salaries_expense": 987213, "service_revenue": 3059226 }, { "depreciation": 212920, "expenses": 2376088, "income_tax": 344100, "marketing_expense": 436182, "net_income": 1408513, "net_profit": 1064413, "operational_expense": 1588098, "product_revenue": 1029335, "quarter": 3, "rd_expense": 450807, "revenue": 3784601, "salaries_expense": 1177902, "service_revenue": 2755266 }, { "depreciation": 195484, "expenses": 2312862, "income_tax": 359915, "marketing_expense": 450494, "net_income": 1399346, "net_profit": 1039431, "operational_expense": 1464715, "product_revenue": 889672, "quarter": 4, "rd_expense": 457988, "revenue": 3712208, "salaries_expense": 923955, "service_revenue": 2822536 } ], "market_conditions": { "gdp_growth": [ 0.026160984355183436, 0.024405942543559288, 0.03134715704656877, 0.013790532601786308 ], "inflation_rate": [ 0.01281324282729102, 0.009467912565092619, 0.013701482712296008, 0.013283457955830835 ], "interest_rate": [ 0.03460599356785655, 0.03594143578632551, 0.03239809338176027, 0.035711822222130006 ], "year": 1997 }, "random_event": { "description": "Anderson-Mclaughlin Economic Slowdown Impact in 1997", "impact": -0.06, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 184405, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 4427489, "net_revenue": 3884952, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 5026 }, { "average_project_size": 164383, "billable_hours_per_employee": 124, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 4720060, "net_revenue": 3780872, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4891 }, { "average_project_size": 88849, "billable_hours_per_employee": 151, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 4213052, "net_revenue": 3679580, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4760 }, { "average_project_size": 177839, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 4063107, "net_revenue": 3581002, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4633 } ], "balance_sheet": [ { "assets": 5771156, "current_assets": 2136831, "current_liabilities": 1418619, "equity": 3443716, "fixed_assets": 3634325, "liabilities": 3173825, "long_term_liabilities": 1755206, "quarter": 1 }, { "assets": 5903653, "current_assets": 2805781, "current_liabilities": 1441173, "equity": 3542259, "fixed_assets": 3097872, "liabilities": 3234151, "long_term_liabilities": 1792978, "quarter": 2 }, { "assets": 6039193, "current_assets": 1976070, "current_liabilities": 1942950, "equity": 3587616, "fixed_assets": 4063123, "liabilities": 3295623, "long_term_liabilities": 1352673, "quarter": 3 }, { "assets": 6177844, "current_assets": 2022996, "current_liabilities": 1809045, "equity": 3611026, "fixed_assets": 4154848, "liabilities": 3358265, "long_term_liabilities": 1549220, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19391, "financing_cash_flow": 162432, "investing_cash_flow": -120439, "net_cash_flow": 688615, "operating_cash_flow": 1067431, "quarter": 1 }, { "change_in_working_capital": 42940, "financing_cash_flow": 17761, "investing_cash_flow": -352290, "net_cash_flow": 631039, "operating_cash_flow": 1071110, "quarter": 2 }, { "change_in_working_capital": 83904, "financing_cash_flow": 76979, "investing_cash_flow": -417976, "net_cash_flow": 852000, "operating_cash_flow": 1061840, "quarter": 3 }, { "change_in_working_capital": 14460, "financing_cash_flow": 156548, "investing_cash_flow": -244552, "net_cash_flow": 1016470, "operating_cash_flow": 1029228, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6731670396710815, "current_ratio": 1.5062754693120564, "debt_to_equity_ratio": 0.9216279739676558, "profit_margin": 0.21786240859603928, "quarter": 1, "return_on_assets": 0.14665779265020734, "return_on_equity": 0.2457766552177938 }, { "asset_turnover_ratio": 0.6404292393201294, "current_ratio": 1.9468731373679635, "debt_to_equity_ratio": 0.9130193472583455, "profit_margin": 0.23083484444858224, "quarter": 2, "return_on_assets": 0.14783338383878591, "return_on_equity": 0.2463842988330328 }, { "asset_turnover_ratio": 0.609283392665212, "current_ratio": 1.0170462441133328, "debt_to_equity_ratio": 0.9186108546734099, "profit_margin": 0.2293865060686274, "quarter": 3, "return_on_assets": 0.13976138864911256, "return_on_equity": 0.23526653911678397 }, { "asset_turnover_ratio": 0.579652383582363, "current_ratio": 1.118267373116755, "debt_to_equity_ratio": 0.9300029963783146, "profit_margin": 0.22101272213754697, "quarter": 4, "return_on_assets": 0.1281105511890556, "return_on_equity": 0.2191751042501494 } ], "income_statement": [ { "depreciation": 221046, "expenses": 2676179, "income_tax": 362388, "marketing_expense": 473197, "net_income": 1208773, "net_profit": 846385, "operational_expense": 1508275, "product_revenue": 829868, "quarter": 1, "rd_expense": 362236, "revenue": 3884952, "salaries_expense": 1280291, "service_revenue": 3055084 }, { "depreciation": 198353, "expenses": 2626144, "income_tax": 281971, "marketing_expense": 355547, "net_income": 1154728, "net_profit": 872757, "operational_expense": 1596127, "product_revenue": 1399734, "quarter": 2, "rd_expense": 486548, "revenue": 3780872, "salaries_expense": 974839, "service_revenue": 2381138 }, { "depreciation": 217794, "expenses": 2577045, "income_tax": 258489, "marketing_expense": 263463, "net_income": 1102535, "net_profit": 844046, "operational_expense": 1596249, "product_revenue": 833768, "quarter": 3, "rd_expense": 272930, "revenue": 3679580, "salaries_expense": 1021125, "service_revenue": 2845812 }, { "depreciation": 237781, "expenses": 2528863, "income_tax": 260692, "marketing_expense": 445757, "net_income": 1052139, "net_profit": 791447, "operational_expense": 1301293, "product_revenue": 903983, "quarter": 4, "rd_expense": 374098, "revenue": 3581002, "salaries_expense": 857656, "service_revenue": 2677019 } ], "market_conditions": { "gdp_growth": [ 0.011915217945540277, 0.020017361047807852, 0.006305469524082962, 0.012076727162497677 ], "inflation_rate": [ 0.012195782637137872, 0.01921968415064962, 0.014378759270562086, 0.011982161886586313 ], "interest_rate": [ 0.036767583501946005, 0.034212615747521, 0.03123101383860146, 0.03417550582584388 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 199891, "billable_hours_per_employee": 140, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 3327426, "net_revenue": 2988221, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3866 }, { "average_project_size": 72493, "billable_hours_per_employee": 158, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 3489003, "net_revenue": 2976646, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3851 }, { "average_project_size": 82937, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 3417999, "net_revenue": 2965116, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3836 }, { "average_project_size": 104080, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 3523844, "net_revenue": 2953630, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 3821 } ], "balance_sheet": [ { "assets": 3156609, "current_assets": 1244042, "current_liabilities": 673589, "equity": 2348113, "fixed_assets": 1912567, "liabilities": 1263196, "long_term_liabilities": 589607, "quarter": 1 }, { "assets": 3232786, "current_assets": 1573096, "current_liabilities": 765462, "equity": 2402564, "fixed_assets": 1659690, "liabilities": 1280702, "long_term_liabilities": 515240, "quarter": 2 }, { "assets": 3310802, "current_assets": 1507032, "current_liabilities": 560735, "equity": 2439302, "fixed_assets": 1803770, "liabilities": 1298451, "long_term_liabilities": 737716, "quarter": 3 }, { "assets": 3390701, "current_assets": 1417834, "current_liabilities": 693250, "equity": 2517821, "fixed_assets": 1972867, "liabilities": 1316446, "long_term_liabilities": 623196, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11715, "financing_cash_flow": -194652, "investing_cash_flow": -396870, "net_cash_flow": 362763, "operating_cash_flow": 599562, "quarter": 1 }, { "change_in_working_capital": -58207, "financing_cash_flow": 48032, "investing_cash_flow": -497567, "net_cash_flow": 504277, "operating_cash_flow": 623992, "quarter": 2 }, { "change_in_working_capital": -72032, "financing_cash_flow": -13670, "investing_cash_flow": -220728, "net_cash_flow": 379109, "operating_cash_flow": 618753, "quarter": 3 }, { "change_in_working_capital": 40405, "financing_cash_flow": 41202, "investing_cash_flow": -162126, "net_cash_flow": 441835, "operating_cash_flow": 666212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9466554140851781, "current_ratio": 1.846885860665777, "debt_to_equity_ratio": 0.5379621849544719, "profit_margin": 0.1521641136984179, "quarter": 1, "return_on_assets": 0.14404698206207991, "return_on_equity": 0.19364485440010767 }, { "asset_turnover_ratio": 0.9207680310419558, "current_ratio": 2.0550935252174503, "debt_to_equity_ratio": 0.5330563514645187, "profit_margin": 0.1513381167931961, "quarter": 2, "return_on_assets": 0.13934729982126873, "return_on_equity": 0.18749968783349788 }, { "asset_turnover_ratio": 0.8955884405047478, "current_ratio": 2.687601094991395, "debt_to_equity_ratio": 0.5323043231219423, "profit_margin": 0.1439913311991841, "quarter": 3, "return_on_assets": 0.12895697175487994, "return_on_equity": 0.17502998808675596 }, { "asset_turnover_ratio": 0.8710971566056694, "current_ratio": 2.045198701767039, "debt_to_equity_ratio": 0.5228513067449989, "profit_margin": 0.1501765623994881, "quarter": 4, "return_on_assets": 0.13081837649500797, "return_on_equity": 0.17617058559762588 } ], "income_statement": [ { "depreciation": 144862, "expenses": 2359313, "income_tax": 174208, "marketing_expense": 460868, "net_income": 628908, "net_profit": 454700, "operational_expense": 1193458, "product_revenue": 849120, "quarter": 1, "rd_expense": 446418, "revenue": 2988221, "salaries_expense": 1145453, "service_revenue": 2139101 }, { "depreciation": 173512, "expenses": 2362014, "income_tax": 164152, "marketing_expense": 333982, "net_income": 614632, "net_profit": 450480, "operational_expense": 1522705, "product_revenue": 804842, "quarter": 2, "rd_expense": 354745, "revenue": 2976646, "salaries_expense": 1139289, "service_revenue": 2171804 }, { "depreciation": 191802, "expenses": 2364719, "income_tax": 173446, "marketing_expense": 315441, "net_income": 600397, "net_profit": 426951, "operational_expense": 1301061, "product_revenue": 1064924, "quarter": 3, "rd_expense": 420709, "revenue": 2965116, "salaries_expense": 1052641, "service_revenue": 1900192 }, { "depreciation": 222646, "expenses": 2367427, "income_tax": 142637, "marketing_expense": 458253, "net_income": 586203, "net_profit": 443566, "operational_expense": 1597725, "product_revenue": 1002478, "quarter": 4, "rd_expense": 248931, "revenue": 2953630, "salaries_expense": 1037591, "service_revenue": 1951152 } ], "market_conditions": { "gdp_growth": [ 0.03008087432061994, 0.0194539090422163, 0.028021233141118283, 0.0352330017897087 ], "inflation_rate": [ 0.009259342445936824, 0.015515848953961256, 0.007016148889671867, 0.010873004034542845 ], "interest_rate": [ 0.03564060810124628, 0.04266656548748425, 0.035705707839268956, 0.03600132343488027 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 161984, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 1564850, "net_revenue": 1253712, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1622 }, { "average_project_size": 137064, "billable_hours_per_employee": 122, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 1585261, "net_revenue": 1228348, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 1589 }, { "average_project_size": 187929, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 1445734, "net_revenue": 1203498, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1557 }, { "average_project_size": 163637, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 1430900, "net_revenue": 1179151, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 1525 } ], "balance_sheet": [ { "assets": 1723253, "current_assets": 571328, "current_liabilities": 565277, "equity": 944873, "fixed_assets": 1151925, "liabilities": 979261, "long_term_liabilities": 413984, "quarter": 1 }, { "assets": 1776977, "current_assets": 549977, "current_liabilities": 437699, "equity": 975786, "fixed_assets": 1227000, "liabilities": 1006000, "long_term_liabilities": 568301, "quarter": 2 }, { "assets": 1832376, "current_assets": 869845, "current_liabilities": 564466, "equity": 982220, "fixed_assets": 962531, "liabilities": 1033469, "long_term_liabilities": 469003, "quarter": 3 }, { "assets": 1889502, "current_assets": 714212, "current_liabilities": 558238, "equity": 1001404, "fixed_assets": 1175290, "liabilities": 1061689, "long_term_liabilities": 503451, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -544, "financing_cash_flow": 145263, "investing_cash_flow": -458573, "net_cash_flow": 65939, "operating_cash_flow": 266431, "quarter": 1 }, { "change_in_working_capital": 88154, "financing_cash_flow": 110595, "investing_cash_flow": -336816, "net_cash_flow": -27372, "operating_cash_flow": 287607, "quarter": 2 }, { "change_in_working_capital": 2792, "financing_cash_flow": 15286, "investing_cash_flow": -205288, "net_cash_flow": 72303, "operating_cash_flow": 269917, "quarter": 3 }, { "change_in_working_capital": 93752, "financing_cash_flow": -58689, "investing_cash_flow": -442847, "net_cash_flow": -266929, "operating_cash_flow": 227749, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7275263701847611, "current_ratio": 1.0107044864730035, "debt_to_equity_ratio": 1.0363943090764578, "profit_margin": 0.1602289840090866, "quarter": 1, "return_on_assets": 0.1165708111345229, "return_on_equity": 0.21260105855495923 }, { "asset_turnover_ratio": 0.6912571181281468, "current_ratio": 1.2565187491860845, "debt_to_equity_ratio": 1.0309637563974068, "profit_margin": 0.16673532256331267, "quarter": 2, "return_on_assets": 0.1152569785652825, "return_on_equity": 0.2098913081351854 }, { "asset_turnover_ratio": 0.6567964216951107, "current_ratio": 1.5410051269695606, "debt_to_equity_ratio": 1.0521767017572439, "profit_margin": 0.15231682977454056, "quarter": 3, "return_on_assets": 0.10004114875986152, "return_on_equity": 0.18663130459571176 }, { "asset_turnover_ratio": 0.6240538512264078, "current_ratio": 1.2794041251222597, "debt_to_equity_ratio": 1.0602004785281465, "profit_margin": 0.14721693828865007, "quarter": 4, "return_on_assets": 0.09187129730479247, "return_on_equity": 0.173347619941602 } ], "income_statement": [ { "depreciation": 65550, "expenses": 982731, "income_tax": 70100, "marketing_expense": 130406, "net_income": 270981, "net_profit": 200881, "operational_expense": 551735, "product_revenue": 333920, "quarter": 1, "rd_expense": 168461, "revenue": 1253712, "salaries_expense": 456499, "service_revenue": 919792 }, { "depreciation": 82798, "expenses": 970160, "income_tax": 53379, "marketing_expense": 139293, "net_income": 258188, "net_profit": 204809, "operational_expense": 553591, "product_revenue": 488766, "quarter": 2, "rd_expense": 146173, "revenue": 1228348, "salaries_expense": 392932, "service_revenue": 739582 }, { "depreciation": 86604, "expenses": 957751, "income_tax": 62434, "marketing_expense": 149766, "net_income": 245747, "net_profit": 183313, "operational_expense": 515598, "product_revenue": 379747, "quarter": 3, "rd_expense": 179313, "revenue": 1203498, "salaries_expense": 472741, "service_revenue": 823751 }, { "depreciation": 54158, "expenses": 945500, "income_tax": 60060, "marketing_expense": 123376, "net_income": 233651, "net_profit": 173591, "operational_expense": 581789, "product_revenue": 356446, "quarter": 4, "rd_expense": 129495, "revenue": 1179151, "salaries_expense": 373394, "service_revenue": 822705 } ], "market_conditions": { "gdp_growth": [ 0.02053861585379123, 0.01528750562312764, 0.021717153244404784, 0.012762832311385272 ], "inflation_rate": [ 0.01404680539235359, 0.020258236737400834, 0.020327526429611713, 0.014388731781714837 ], "interest_rate": [ 0.03304374525989982, 0.031123688039109514, 0.028581654497058625, 0.03311172288568533 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 75808, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 3357964, "net_revenue": 2600063, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 3364 }, { "average_project_size": 63657, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 3042144, "net_revenue": 2570898, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3326 }, { "average_project_size": 103648, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 3248515, "net_revenue": 2542062, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3289 }, { "average_project_size": 126624, "billable_hours_per_employee": 129, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 3235240, "net_revenue": 2513548, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3252 } ], "balance_sheet": [ { "assets": 3753119, "current_assets": 1816949, "current_liabilities": 955347, "equity": 2351153, "fixed_assets": 1936170, "liabilities": 1977518, "long_term_liabilities": 1022171, "quarter": 1 }, { "assets": 3808120, "current_assets": 1419958, "current_liabilities": 885532, "equity": 2339241, "fixed_assets": 2388162, "liabilities": 2005138, "long_term_liabilities": 1119606, "quarter": 2 }, { "assets": 3863927, "current_assets": 1424733, "current_liabilities": 986681, "equity": 2378416, "fixed_assets": 2439194, "liabilities": 2033143, "long_term_liabilities": 1046462, "quarter": 3 }, { "assets": 3920551, "current_assets": 1446332, "current_liabilities": 1094726, "equity": 2387183, "fixed_assets": 2474219, "liabilities": 2061540, "long_term_liabilities": 966814, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77150, "financing_cash_flow": -99289, "investing_cash_flow": -168262, "net_cash_flow": 394905, "operating_cash_flow": 758207, "quarter": 1 }, { "change_in_working_capital": -52885, "financing_cash_flow": -30450, "investing_cash_flow": -143361, "net_cash_flow": 243988, "operating_cash_flow": 718679, "quarter": 2 }, { "change_in_working_capital": -45302, "financing_cash_flow": 154101, "investing_cash_flow": -249820, "net_cash_flow": 535640, "operating_cash_flow": 675498, "quarter": 3 }, { "change_in_working_capital": 76421, "financing_cash_flow": 56543, "investing_cash_flow": -390110, "net_cash_flow": 96732, "operating_cash_flow": 669999, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6927739301631523, "current_ratio": 1.9018733507301535, "debt_to_equity_ratio": 0.8410843530812329, "profit_margin": 0.2213607901039321, "quarter": 1, "return_on_assets": 0.15335298454432167, "return_on_equity": 0.24479563856541875 }, { "asset_turnover_ratio": 0.6751095028518009, "current_ratio": 1.6035083994706008, "debt_to_equity_ratio": 0.8571746134750545, "profit_margin": 0.20858820536637393, "quarter": 2, "return_on_assets": 0.14081987962564205, "return_on_equity": 0.22924487045156955 }, { "asset_turnover_ratio": 0.6578959695667128, "current_ratio": 1.443965172127567, "debt_to_equity_ratio": 0.8548306940417488, "profit_margin": 0.2154282625679468, "quarter": 3, "return_on_assets": 0.14172938567421176, "return_on_equity": 0.23025072148858736 }, { "asset_turnover_ratio": 0.6411211077218483, "current_ratio": 1.3211817386268345, "debt_to_equity_ratio": 0.8635869139483651, "profit_margin": 0.21013006316171404, "quarter": 4, "return_on_assets": 0.13471881885990006, "return_on_equity": 0.22125325121702022 } ], "income_statement": [ { "depreciation": 182655, "expenses": 1855255, "income_tax": 169256, "marketing_expense": 206608, "net_income": 744808, "net_profit": 575552, "operational_expense": 1297285, "product_revenue": 890465, "quarter": 1, "rd_expense": 319860, "revenue": 2600063, "salaries_expense": 669251, "service_revenue": 1709598 }, { "depreciation": 182420, "expenses": 1837358, "income_tax": 197281, "marketing_expense": 223936, "net_income": 733540, "net_profit": 536259, "operational_expense": 978167, "product_revenue": 847122, "quarter": 2, "rd_expense": 197836, "revenue": 2570898, "salaries_expense": 611591, "service_revenue": 1723776 }, { "depreciation": 127866, "expenses": 1819634, "income_tax": 174796, "marketing_expense": 255772, "net_income": 722428, "net_profit": 547632, "operational_expense": 1036630, "product_revenue": 589672, "quarter": 3, "rd_expense": 348239, "revenue": 2542062, "salaries_expense": 731318, "service_revenue": 1952390 }, { "depreciation": 141827, "expenses": 1802080, "income_tax": 183296, "marketing_expense": 350038, "net_income": 711468, "net_profit": 528172, "operational_expense": 1193249, "product_revenue": 651639, "quarter": 4, "rd_expense": 242433, "revenue": 2513548, "salaries_expense": 705264, "service_revenue": 1861909 } ], "market_conditions": { "gdp_growth": [ 0.013653167129022393, 0.0125259272502648, 0.009760570767797482, 0.028536047102662387 ], "inflation_rate": [ 0.01247996213060842, 0.019162640780176758, 0.02026657686208589, 0.02230779066658532 ], "interest_rate": [ 0.02864283023746568, 0.028240960843096765, 0.030090932824167825, 0.024822126890153954 ], "year": 2001 }, "random_event": { "description": "Anderson-Mclaughlin Technology Adoption in 2001", "impact": -0.03, "type": "Technology Adoption" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 89612, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 4366970, "net_revenue": 3691777, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4776 }, { "average_project_size": 134763, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 4169712, "net_revenue": 3613296, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4674 }, { "average_project_size": 68656, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 4348728, "net_revenue": 3536485, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 4575 }, { "average_project_size": 112314, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 4263180, "net_revenue": 3461306, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4478 } ], "balance_sheet": [ { "assets": 5362364, "current_assets": 1768027, "current_liabilities": 1552034, "equity": 3441790, "fixed_assets": 3594337, "liabilities": 2875752, "long_term_liabilities": 1323718, "quarter": 1 }, { "assets": 5527635, "current_assets": 2018308, "current_liabilities": 1279623, "equity": 3593213, "fixed_assets": 3509327, "liabilities": 2913214, "long_term_liabilities": 1633591, "quarter": 2 }, { "assets": 5698000, "current_assets": 2447738, "current_liabilities": 1423678, "equity": 3662790, "fixed_assets": 3250262, "liabilities": 2951165, "long_term_liabilities": 1527487, "quarter": 3 }, { "assets": 5873616, "current_assets": 2602441, "current_liabilities": 1495510, "equity": 3754664, "fixed_assets": 3271175, "liabilities": 2989610, "long_term_liabilities": 1494100, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30075, "financing_cash_flow": -133986, "investing_cash_flow": -422658, "net_cash_flow": 531961, "operating_cash_flow": 1125307, "quarter": 1 }, { "change_in_working_capital": -51666, "financing_cash_flow": 89818, "investing_cash_flow": -491011, "net_cash_flow": 668107, "operating_cash_flow": 1102086, "quarter": 2 }, { "change_in_working_capital": -71235, "financing_cash_flow": -157348, "investing_cash_flow": -144403, "net_cash_flow": 669430, "operating_cash_flow": 1112781, "quarter": 3 }, { "change_in_working_capital": -87767, "financing_cash_flow": 186683, "investing_cash_flow": -385339, "net_cash_flow": 1073992, "operating_cash_flow": 1068091, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6884607236659056, "current_ratio": 1.139167698645777, "debt_to_equity_ratio": 0.8355396465211417, "profit_margin": 0.25873122889058575, "quarter": 1, "return_on_assets": 0.17812628907698172, "return_on_equity": 0.2775236141658846 }, { "asset_turnover_ratio": 0.6536784718962088, "current_ratio": 1.5772676796212635, "debt_to_equity_ratio": 0.8107546087582339, "profit_margin": 0.27088619365808947, "quarter": 2, "return_on_assets": 0.1770724731282004, "return_on_equity": 0.27240021674195214 }, { "asset_turnover_ratio": 0.6206537381537381, "current_ratio": 1.7193059104657091, "debt_to_equity_ratio": 0.8057150423584207, "profit_margin": 0.25900152269838556, "quarter": 3, "return_on_assets": 0.16075026325026326, "return_on_equity": 0.2500703016006924 }, { "asset_turnover_ratio": 0.589297291481091, "current_ratio": 1.7401695742589485, "debt_to_equity_ratio": 0.7962390243174888, "profit_margin": 0.25154031455179054, "quarter": 4, "return_on_assets": 0.14823202606367186, "return_on_equity": 0.2318870609993331 } ], "income_statement": [ { "depreciation": 170129, "expenses": 2435794, "income_tax": 300805, "marketing_expense": 434069, "net_income": 1255983, "net_profit": 955178, "operational_expense": 1222653, "product_revenue": 819333, "quarter": 1, "rd_expense": 374466, "revenue": 3691777, "salaries_expense": 1007661, "service_revenue": 2872444 }, { "depreciation": 123294, "expenses": 2382882, "income_tax": 251622, "marketing_expense": 361467, "net_income": 1230414, "net_profit": 978792, "operational_expense": 1273035, "product_revenue": 1122054, "quarter": 2, "rd_expense": 305185, "revenue": 3613296, "salaries_expense": 1007882, "service_revenue": 2491242 }, { "depreciation": 196826, "expenses": 2331121, "income_tax": 289409, "marketing_expense": 234632, "net_income": 1205364, "net_profit": 915955, "operational_expense": 1489468, "product_revenue": 1058767, "quarter": 3, "rd_expense": 282874, "revenue": 3536485, "salaries_expense": 971449, "service_revenue": 2477718 }, { "depreciation": 197433, "expenses": 2280483, "income_tax": 310165, "marketing_expense": 284880, "net_income": 1180823, "net_profit": 870658, "operational_expense": 1356805, "product_revenue": 1218088, "quarter": 4, "rd_expense": 250051, "revenue": 3461306, "salaries_expense": 932649, "service_revenue": 2243218 } ], "market_conditions": { "gdp_growth": [ 0.012766825696474788, 0.012513907172128481, 0.008814077258319127, 0.004271073357673615 ], "inflation_rate": [ 0.019944557281729176, 0.016070945776905054, 0.018768768814793252, 0.01903016797415418 ], "interest_rate": [ 0.02612802906264513, 0.02687788919888451, 0.028483008783018834, 0.022243096469380805 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 135382, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 885291, "net_revenue": 804487, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1041 }, { "average_project_size": 63781, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 949664, "net_revenue": 792414, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1025 }, { "average_project_size": 53139, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 973901, "net_revenue": 780523, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1010 }, { "average_project_size": 86431, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 871302, "net_revenue": 768810, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 995 } ], "balance_sheet": [ { "assets": 863475, "current_assets": 315210, "current_liabilities": 215473, "equity": 670256, "fixed_assets": 548265, "liabilities": 365779, "long_term_liabilities": 150306, "quarter": 1 }, { "assets": 874889, "current_assets": 321900, "current_liabilities": 218080, "equity": 658873, "fixed_assets": 552989, "liabilities": 368753, "long_term_liabilities": 150673, "quarter": 2 }, { "assets": 886454, "current_assets": 348343, "current_liabilities": 161571, "equity": 671301, "fixed_assets": 538111, "liabilities": 371750, "long_term_liabilities": 210179, "quarter": 3 }, { "assets": 898171, "current_assets": 348600, "current_liabilities": 211508, "equity": 692988, "fixed_assets": 549571, "liabilities": 374772, "long_term_liabilities": 163264, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4046, "financing_cash_flow": -65101, "investing_cash_flow": -498326, "net_cash_flow": -45697, "operating_cash_flow": 229460, "quarter": 1 }, { "change_in_working_capital": -81668, "financing_cash_flow": -48893, "investing_cash_flow": -272910, "net_cash_flow": 101580, "operating_cash_flow": 203967, "quarter": 2 }, { "change_in_working_capital": -7640, "financing_cash_flow": 183416, "investing_cash_flow": -285715, "net_cash_flow": 6434, "operating_cash_flow": 211200, "quarter": 3 }, { "change_in_working_capital": 82725, "financing_cash_flow": 65905, "investing_cash_flow": -427218, "net_cash_flow": -102017, "operating_cash_flow": 218255, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.931685341208489, "current_ratio": 1.462874698918194, "debt_to_equity_ratio": 0.545730288128715, "profit_margin": 0.21449694028616995, "quarter": 1, "return_on_assets": 0.19984365499869713, "return_on_equity": 0.25745386837268147 }, { "asset_turnover_ratio": 0.9057308984339728, "current_ratio": 1.476063829787234, "debt_to_equity_ratio": 0.5596723496030342, "profit_margin": 0.19274899231967127, "quarter": 2, "return_on_assets": 0.1745787179859388, "return_on_equity": 0.231815539565288 }, { "asset_turnover_ratio": 0.8805002854068006, "current_ratio": 2.1559747727005467, "debt_to_equity_ratio": 0.553775430097676, "profit_margin": 0.20063085905219963, "quarter": 3, "return_on_assets": 0.17665552865687334, "return_on_equity": 0.2332738965084217 }, { "asset_turnover_ratio": 0.8559728604018612, "current_ratio": 1.6481646084308867, "debt_to_equity_ratio": 0.54080590140089, "profit_margin": 0.22058636073932442, "quarter": 4, "return_on_assets": 0.1888159381676763, "return_on_equity": 0.24472140931733305 } ], "income_statement": [ { "depreciation": 56900, "expenses": 586541, "income_tax": 45386, "marketing_expense": 67438, "net_income": 217946, "net_profit": 172560, "operational_expense": 383987, "product_revenue": 255646, "quarter": 1, "rd_expense": 73461, "revenue": 804487, "salaries_expense": 197369, "service_revenue": 548841 }, { "depreciation": 51230, "expenses": 575321, "income_tax": 64356, "marketing_expense": 106870, "net_income": 217093, "net_profit": 152737, "operational_expense": 387173, "product_revenue": 312319, "quarter": 2, "rd_expense": 63746, "revenue": 792414, "salaries_expense": 185502, "service_revenue": 480095 }, { "depreciation": 54603, "expenses": 564316, "income_tax": 59610, "marketing_expense": 74116, "net_income": 216207, "net_profit": 156597, "operational_expense": 334014, "product_revenue": 265248, "quarter": 3, "rd_expense": 74778, "revenue": 780523, "salaries_expense": 262231, "service_revenue": 515275 }, { "depreciation": 48666, "expenses": 553522, "income_tax": 45699, "marketing_expense": 88573, "net_income": 215288, "net_profit": 169589, "operational_expense": 277412, "product_revenue": 172968, "quarter": 4, "rd_expense": 74442, "revenue": 768810, "salaries_expense": 185753, "service_revenue": 595842 } ], "market_conditions": { "gdp_growth": [ 0.011732048110143757, 0.01181325532560621, 0.024975636873292004, 0.01650752580121206 ], "inflation_rate": [ 0.018969936919256948, 0.014912514322853471, 0.013301790614634868, 0.015987185301593012 ], "interest_rate": [ 0.022325978260267113, 0.030078592959292726, 0.031031056385542082, 0.022027098220048648 ], "year": 2003 }, "random_event": { "description": "Anderson-Mclaughlin Technology Adoption in 2003", "impact": -0.06, "type": "Technology Adoption" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 169845, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 2216831, "net_revenue": 1761937, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 2279 }, { "average_project_size": 188467, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 2011496, "net_revenue": 1731476, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2240 }, { "average_project_size": 153081, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 1992323, "net_revenue": 1701542, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 2201 }, { "average_project_size": 66683, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 2048134, "net_revenue": 1672126, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2163 } ], "balance_sheet": [ { "assets": 2274750, "current_assets": 845325, "current_liabilities": 483649, "equity": 1682817, "fixed_assets": 1429425, "liabilities": 1033935, "long_term_liabilities": 550286, "quarter": 1 }, { "assets": 2322593, "current_assets": 972739, "current_liabilities": 621173, "equity": 1702915, "fixed_assets": 1349854, "liabilities": 1051257, "long_term_liabilities": 430084, "quarter": 2 }, { "assets": 2371441, "current_assets": 1085689, "current_liabilities": 489899, "equity": 1721434, "fixed_assets": 1285752, "liabilities": 1068870, "long_term_liabilities": 578971, "quarter": 3 }, { "assets": 2421317, "current_assets": 1018096, "current_liabilities": 465924, "equity": 1742042, "fixed_assets": 1403221, "liabilities": 1086778, "long_term_liabilities": 620854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36972, "financing_cash_flow": 60855, "investing_cash_flow": -394375, "net_cash_flow": 235966, "operating_cash_flow": 540170, "quarter": 1 }, { "change_in_working_capital": 99109, "financing_cash_flow": 118358, "investing_cash_flow": -154883, "net_cash_flow": 391504, "operating_cash_flow": 526503, "quarter": 2 }, { "change_in_working_capital": -63625, "financing_cash_flow": 119813, "investing_cash_flow": -263252, "net_cash_flow": 245770, "operating_cash_flow": 503975, "quarter": 3 }, { "change_in_working_capital": 70380, "financing_cash_flow": -55257, "investing_cash_flow": -457455, "net_cash_flow": 339487, "operating_cash_flow": 492299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7745629190020882, "current_ratio": 1.7478067772289407, "debt_to_equity_ratio": 0.6144072706657944, "profit_margin": 0.25086140991420236, "quarter": 1, "return_on_assets": 0.19430794592812398, "return_on_equity": 0.2626560107248738 }, { "asset_turnover_ratio": 0.7454926455043996, "current_ratio": 1.5659711545736856, "debt_to_equity_ratio": 0.6173279347471835, "profit_margin": 0.2492549709034373, "quarter": 2, "return_on_assets": 0.18581774766392561, "return_on_equity": 0.2534354327726281 }, { "asset_turnover_ratio": 0.7175139503786938, "current_ratio": 2.216148634718585, "debt_to_equity_ratio": 0.6209183738673687, "profit_margin": 0.24616671231153858, "quarter": 3, "return_on_assets": 0.1766280502023875, "return_on_equity": 0.24332213724139293 }, { "asset_turnover_ratio": 0.6905853302149202, "current_ratio": 2.1851117349610667, "debt_to_equity_ratio": 0.6238529266228943, "profit_margin": 0.24370352473438006, "quarter": 4, "return_on_assets": 0.16829807910323183, "return_on_equity": 0.23392260347339502 } ], "income_statement": [ { "depreciation": 98168, "expenses": 1161927, "income_tax": 158008, "marketing_expense": 174923, "net_income": 600010, "net_profit": 442002, "operational_expense": 771723, "product_revenue": 662116, "quarter": 1, "rd_expense": 133437, "revenue": 1761937, "salaries_expense": 529438, "service_revenue": 1099821 }, { "depreciation": 94924, "expenses": 1153586, "income_tax": 146311, "marketing_expense": 204100, "net_income": 577890, "net_profit": 431579, "operational_expense": 776415, "product_revenue": 497813, "quarter": 2, "rd_expense": 171465, "revenue": 1731476, "salaries_expense": 544272, "service_revenue": 1233663 }, { "depreciation": 85112, "expenses": 1145305, "income_tax": 137374, "marketing_expense": 182082, "net_income": 556237, "net_profit": 418863, "operational_expense": 693552, "product_revenue": 444822, "quarter": 3, "rd_expense": 148818, "revenue": 1701542, "salaries_expense": 363866, "service_revenue": 1256720 }, { "depreciation": 84796, "expenses": 1137083, "income_tax": 127540, "marketing_expense": 204235, "net_income": 535043, "net_profit": 407503, "operational_expense": 746969, "product_revenue": 603863, "quarter": 4, "rd_expense": 190770, "revenue": 1672126, "salaries_expense": 459807, "service_revenue": 1068263 } ], "market_conditions": { "gdp_growth": [ 0.015562904139763158, 0.020292368992028634, 0.012388020458589685, 0.009513931329578751 ], "inflation_rate": [ 0.02017345359263316, 0.01332322317840006, 0.019062846743506168, 0.014936491934152779 ], "interest_rate": [ 0.03523358610090722, 0.029149449614535146, 0.03016562135990491, 0.02596133069068203 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 155274, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 2956297, "net_revenue": 2398278, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 3103 }, { "average_project_size": 104768, "billable_hours_per_employee": 112, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 2949550, "net_revenue": 2385471, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3086 }, { "average_project_size": 103797, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 2871169, "net_revenue": 2372734, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 3070 }, { "average_project_size": 50307, "billable_hours_per_employee": 92, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 2715548, "net_revenue": 2360064, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3053 } ], "balance_sheet": [ { "assets": 2479401, "current_assets": 843148, "current_liabilities": 670708, "equity": 1757527, "fixed_assets": 1636253, "liabilities": 1166943, "long_term_liabilities": 496235, "quarter": 1 }, { "assets": 2526146, "current_assets": 908537, "current_liabilities": 689882, "equity": 1766465, "fixed_assets": 1617609, "liabilities": 1191045, "long_term_liabilities": 501163, "quarter": 2 }, { "assets": 2573773, "current_assets": 1064127, "current_liabilities": 724508, "equity": 1771707, "fixed_assets": 1509646, "liabilities": 1215646, "long_term_liabilities": 491138, "quarter": 3 }, { "assets": 2622297, "current_assets": 1128743, "current_liabilities": 679751, "equity": 1839571, "fixed_assets": 1493554, "liabilities": 1240755, "long_term_liabilities": 561004, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66644, "financing_cash_flow": 181554, "investing_cash_flow": -493060, "net_cash_flow": 379128, "operating_cash_flow": 620627, "quarter": 1 }, { "change_in_working_capital": -69751, "financing_cash_flow": -34642, "investing_cash_flow": -278575, "net_cash_flow": 235898, "operating_cash_flow": 593772, "quarter": 2 }, { "change_in_working_capital": 79194, "financing_cash_flow": 180973, "investing_cash_flow": -404826, "net_cash_flow": 271381, "operating_cash_flow": 504645, "quarter": 3 }, { "change_in_working_capital": -72177, "financing_cash_flow": 132251, "investing_cash_flow": -243357, "net_cash_flow": 498215, "operating_cash_flow": 567197, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9672812102600588, "current_ratio": 1.2571014510040137, "debt_to_equity_ratio": 0.6639687469950675, "profit_margin": 0.18557856929013233, "quarter": 1, "return_on_assets": 0.17950666310128938, "return_on_equity": 0.2532359389073397 }, { "asset_turnover_ratio": 0.9443124031627625, "current_ratio": 1.3169455066228717, "debt_to_equity_ratio": 0.6742533817539549, "profit_margin": 0.18082969778295355, "quarter": 2, "return_on_assets": 0.17075972647661694, "return_on_equity": 0.2441961771107834 }, { "asset_turnover_ratio": 0.9218893818530228, "current_ratio": 1.4687581089511779, "debt_to_equity_ratio": 0.6861439278616611, "profit_margin": 0.17430525292763538, "quarter": 3, "return_on_assets": 0.16069016187519256, "return_on_equity": 0.2334358897944186 }, { "asset_turnover_ratio": 0.8999987415613105, "current_ratio": 1.6605242213692955, "debt_to_equity_ratio": 0.6744806261894757, "profit_margin": 0.19407482169975052, "quarter": 4, "return_on_assets": 0.17466709529851118, "return_on_equity": 0.24898685617461896 } ], "income_statement": [ { "depreciation": 175558, "expenses": 1828480, "income_tax": 124729, "marketing_expense": 250158, "net_income": 569798, "net_profit": 445069, "operational_expense": 921556, "product_revenue": 811043, "quarter": 1, "rd_expense": 245556, "revenue": 2398278, "salaries_expense": 859726, "service_revenue": 1587235 }, { "depreciation": 162408, "expenses": 1813903, "income_tax": 140204, "marketing_expense": 204374, "net_income": 571568, "net_profit": 431364, "operational_expense": 1166106, "product_revenue": 601995, "quarter": 2, "rd_expense": 351701, "revenue": 2385471, "salaries_expense": 887871, "service_revenue": 1783476 }, { "depreciation": 91065, "expenses": 1799442, "income_tax": 159712, "marketing_expense": 339553, "net_income": 573292, "net_profit": 413580, "operational_expense": 969536, "product_revenue": 883055, "quarter": 3, "rd_expense": 277744, "revenue": 2372734, "salaries_expense": 618526, "service_revenue": 1489679 }, { "depreciation": 109168, "expenses": 1785097, "income_tax": 116938, "marketing_expense": 190645, "net_income": 574967, "net_profit": 458029, "operational_expense": 989945, "product_revenue": 552476, "quarter": 4, "rd_expense": 348248, "revenue": 2360064, "salaries_expense": 729477, "service_revenue": 1807588 } ], "market_conditions": { "gdp_growth": [ 0.017308893291420557, 0.03231445011244401, 0.01591927527933587, 0.02485582259622567 ], "inflation_rate": [ 0.01477495088637517, 0.021406844462625762, 0.020005350302238982, 0.02277265050922858 ], "interest_rate": [ 0.03307792043136215, 0.03017854396787581, 0.026018254187285525, 0.026193269811748108 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "Gileschester", "name": "Larson and Sons", "num_employees": 677, "region": "Latin America", "revenue_size": "Small", "website": "www.larsonandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 108893, "billable_hours_per_employee": 93, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 4666323, "net_revenue": 4175589, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6168 }, { "average_project_size": 115717, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5208257, "net_revenue": 4248468, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 6275 }, { "average_project_size": 153798, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 5162493, "net_revenue": 4322620, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 6385 }, { "average_project_size": 60109, "billable_hours_per_employee": 129, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 5160293, "net_revenue": 4398066, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6496 } ], "balance_sheet": [ { "assets": 4497644, "current_assets": 1891442, "current_liabilities": 1060884, "equity": 3538988, "fixed_assets": 2606202, "liabilities": 2204169, "long_term_liabilities": 1143285, "quarter": 1 }, { "assets": 4573024, "current_assets": 1855213, "current_liabilities": 896762, "equity": 3592023, "fixed_assets": 2717811, "liabilities": 2230997, "long_term_liabilities": 1334235, "quarter": 2 }, { "assets": 4649667, "current_assets": 1896651, "current_liabilities": 918615, "equity": 3644078, "fixed_assets": 2753016, "liabilities": 2258151, "long_term_liabilities": 1339536, "quarter": 3 }, { "assets": 4727595, "current_assets": 1420766, "current_liabilities": 919215, "equity": 3690625, "fixed_assets": 3306829, "liabilities": 2285636, "long_term_liabilities": 1366421, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67111, "financing_cash_flow": 156752, "investing_cash_flow": -488667, "net_cash_flow": 1207964, "operating_cash_flow": 1495654, "quarter": 1 }, { "change_in_working_capital": -11107, "financing_cash_flow": 9564, "investing_cash_flow": -254404, "net_cash_flow": 1142953, "operating_cash_flow": 1455288, "quarter": 2 }, { "change_in_working_capital": 23462, "financing_cash_flow": -102548, "investing_cash_flow": -237124, "net_cash_flow": 994794, "operating_cash_flow": 1468129, "quarter": 3 }, { "change_in_working_capital": -4149, "financing_cash_flow": 193908, "investing_cash_flow": -490987, "net_cash_flow": 1104494, "operating_cash_flow": 1511190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9283947328868181, "current_ratio": 1.7828923803167924, "debt_to_equity_ratio": 0.6228246606091911, "profit_margin": 0.29828438574773525, "quarter": 1, "return_on_assets": 0.2769256526305773, "return_on_equity": 0.35194044173079986 }, { "asset_turnover_ratio": 0.929028144177682, "current_ratio": 2.068790827443625, "debt_to_equity_ratio": 0.621097637737843, "profit_margin": 0.29422276453535723, "quarter": 2, "return_on_assets": 0.27334122891111, "return_on_equity": 0.3479922038361113 }, { "asset_turnover_ratio": 0.9296622747392448, "current_ratio": 2.06468542316422, "debt_to_equity_ratio": 0.6196769114162759, "profit_margin": 0.2897691677732486, "quarter": 3, "return_on_assets": 0.26938746366137617, "return_on_equity": 0.343725353848079 }, { "asset_turnover_ratio": 0.9302966941965206, "current_ratio": 1.545629694902716, "debt_to_equity_ratio": 0.6193086536833192, "profit_margin": 0.28391251973026327, "quarter": 4, "return_on_assets": 0.26412287854606836, "return_on_equity": 0.33833456392887384 } ], "income_statement": [ { "depreciation": 250141, "expenses": 2550604, "income_tax": 379472, "marketing_expense": 268362, "net_income": 1624985, "net_profit": 1245513, "operational_expense": 1340595, "product_revenue": 1075033, "quarter": 1, "rd_expense": 380004, "revenue": 4175589, "salaries_expense": 1053829, "service_revenue": 3100556 }, { "depreciation": 205292, "expenses": 2619530, "income_tax": 378942, "marketing_expense": 311873, "net_income": 1628938, "net_profit": 1249996, "operational_expense": 1323353, "product_revenue": 920737, "quarter": 2, "rd_expense": 347325, "revenue": 4248468, "salaries_expense": 1170263, "service_revenue": 3327731 }, { "depreciation": 215567, "expenses": 2690320, "income_tax": 379738, "marketing_expense": 474590, "net_income": 1632300, "net_profit": 1252562, "operational_expense": 1855121, "product_revenue": 1601683, "quarter": 3, "rd_expense": 272253, "revenue": 4322620, "salaries_expense": 1232678, "service_revenue": 2720937 }, { "depreciation": 262524, "expenses": 2763022, "income_tax": 386378, "marketing_expense": 410623, "net_income": 1635044, "net_profit": 1248666, "operational_expense": 1597280, "product_revenue": 1350885, "quarter": 4, "rd_expense": 380053, "revenue": 4398066, "salaries_expense": 1027232, "service_revenue": 3047181 } ], "market_conditions": { "gdp_growth": [ -0.006670664560341712, -0.014244889277698418, -0.007710368169038591, -0.008108579579204469 ], "inflation_rate": [ 0.0292836444531236, 0.02609368469612699, 0.024474678504228235, 0.0235849454164611 ], "interest_rate": [ 0.060738073412179475, 0.059778713607581066, 0.06213671802533587, 0.06293683222822921 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 194200, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 780411, "net_revenue": 671366, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 992 }, { "average_project_size": 184687, "billable_hours_per_employee": 96, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 896071, "net_revenue": 689637, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1019 }, { "average_project_size": 92858, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 880526, "net_revenue": 708406, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1046 }, { "average_project_size": 130361, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 877149, "net_revenue": 727686, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 1075 } ], "balance_sheet": [ { "assets": 743204, "current_assets": 307760, "current_liabilities": 140129, "equity": 569621, "fixed_assets": 435444, "liabilities": 308150, "long_term_liabilities": 168021, "quarter": 1 }, { "assets": 768754, "current_assets": 237980, "current_liabilities": 174810, "equity": 596023, "fixed_assets": 530774, "liabilities": 314847, "long_term_liabilities": 140037, "quarter": 2 }, { "assets": 795183, "current_assets": 351742, "current_liabilities": 152750, "equity": 610387, "fixed_assets": 443441, "liabilities": 321689, "long_term_liabilities": 168939, "quarter": 3 }, { "assets": 822520, "current_assets": 339684, "current_liabilities": 145504, "equity": 631465, "fixed_assets": 482836, "liabilities": 328680, "long_term_liabilities": 183176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10459, "financing_cash_flow": -61281, "investing_cash_flow": -444653, "net_cash_flow": -123937, "operating_cash_flow": 166276, "quarter": 1 }, { "change_in_working_capital": 3455, "financing_cash_flow": 151851, "investing_cash_flow": -294543, "net_cash_flow": -127274, "operating_cash_flow": 186117, "quarter": 2 }, { "change_in_working_capital": -64615, "financing_cash_flow": 174851, "investing_cash_flow": -315419, "net_cash_flow": -367678, "operating_cash_flow": 181832, "quarter": 3 }, { "change_in_working_capital": 22749, "financing_cash_flow": 53595, "investing_cash_flow": -467494, "net_cash_flow": -196579, "operating_cash_flow": 179483, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9033401327226441, "current_ratio": 2.196262015714092, "debt_to_equity_ratio": 0.5409737351677695, "profit_margin": 0.20043761525010204, "quarter": 1, "return_on_assets": 0.18106334196263746, "return_on_equity": 0.2362395347081656 }, { "asset_turnover_ratio": 0.897084112733072, "current_ratio": 1.3613637663749214, "debt_to_equity_ratio": 0.5282463931761022, "profit_margin": 0.20607363004015156, "quarter": 2, "return_on_assets": 0.18486537956225269, "return_on_equity": 0.23844046286804368 }, { "asset_turnover_ratio": 0.8908716609887284, "current_ratio": 2.3027299509001637, "debt_to_equity_ratio": 0.5270246581267294, "profit_margin": 0.19324088164131867, "quarter": 3, "return_on_assets": 0.17215282519872785, "return_on_equity": 0.2242724697609877 }, { "asset_turnover_ratio": 0.8847031075232213, "current_ratio": 2.3345337585221024, "debt_to_equity_ratio": 0.5205039075799925, "profit_margin": 0.18912690363700826, "quarter": 4, "return_on_assets": 0.16732115936390604, "return_on_equity": 0.217945571013437 } ], "income_statement": [ { "depreciation": 31709, "expenses": 487286, "income_tax": 49513, "marketing_expense": 82487, "net_income": 184080, "net_profit": 134567, "operational_expense": 291825, "product_revenue": 267388, "quarter": 1, "rd_expense": 49445, "revenue": 671366, "salaries_expense": 175702, "service_revenue": 403978 }, { "depreciation": 44001, "expenses": 504542, "income_tax": 42979, "marketing_expense": 53505, "net_income": 185095, "net_profit": 142116, "operational_expense": 290664, "product_revenue": 260216, "quarter": 2, "rd_expense": 65971, "revenue": 689637, "salaries_expense": 213164, "service_revenue": 429421 }, { "depreciation": 44939, "expenses": 522411, "income_tax": 49102, "marketing_expense": 88618, "net_income": 185995, "net_profit": 136893, "operational_expense": 320871, "product_revenue": 219071, "quarter": 3, "rd_expense": 99555, "revenue": 708406, "salaries_expense": 236438, "service_revenue": 489335 }, { "depreciation": 41858, "expenses": 540912, "income_tax": 49149, "marketing_expense": 96161, "net_income": 186774, "net_profit": 137625, "operational_expense": 341843, "product_revenue": 152289, "quarter": 4, "rd_expense": 91657, "revenue": 727686, "salaries_expense": 185518, "service_revenue": 575397 } ], "market_conditions": { "gdp_growth": [ -0.0035063585376898312, 0.007884442415652546, -0.003759134186744848, 0.007629056025954303 ], "inflation_rate": [ 0.04077795956813822, 0.038130471709295746, 0.03343233320400267, 0.03977327015139111 ], "interest_rate": [ 0.03869859475575781, 0.040140725375443116, 0.041502321344698626, 0.04277898811469096 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 93935, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 1140599, "net_revenue": 902356, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 1333 }, { "average_project_size": 170519, "billable_hours_per_employee": 149, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 1104832, "net_revenue": 934083, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1380 }, { "average_project_size": 123977, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 1156850, "net_revenue": 966925, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1428 }, { "average_project_size": 79828, "billable_hours_per_employee": 142, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 1170334, "net_revenue": 1000923, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1478 } ], "balance_sheet": [ { "assets": 1144289, "current_assets": 514169, "current_liabilities": 311041, "equity": 660079, "fixed_assets": 630120, "liabilities": 668859, "long_term_liabilities": 357818, "quarter": 1 }, { "assets": 1165167, "current_assets": 399123, "current_liabilities": 285131, "equity": 689940, "fixed_assets": 766044, "liabilities": 678389, "long_term_liabilities": 393258, "quarter": 2 }, { "assets": 1186425, "current_assets": 554229, "current_liabilities": 408450, "equity": 689168, "fixed_assets": 632196, "liabilities": 688055, "long_term_liabilities": 279605, "quarter": 3 }, { "assets": 1208071, "current_assets": 585984, "current_liabilities": 408112, "equity": 704725, "fixed_assets": 622087, "liabilities": 697859, "long_term_liabilities": 289747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96135, "financing_cash_flow": -171200, "investing_cash_flow": -196888, "net_cash_flow": 5307, "operating_cash_flow": 248767, "quarter": 1 }, { "change_in_working_capital": -18005, "financing_cash_flow": 25916, "investing_cash_flow": -394647, "net_cash_flow": 40829, "operating_cash_flow": 239836, "quarter": 2 }, { "change_in_working_capital": -96484, "financing_cash_flow": -95271, "investing_cash_flow": -303196, "net_cash_flow": -93288, "operating_cash_flow": 238858, "quarter": 3 }, { "change_in_working_capital": 81453, "financing_cash_flow": 178482, "investing_cash_flow": -216858, "net_cash_flow": -125638, "operating_cash_flow": 240491, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7885735159561964, "current_ratio": 1.653058599991641, "debt_to_equity_ratio": 1.0133014381611898, "profit_margin": 0.20462988000301433, "quarter": 1, "return_on_assets": 0.16136570394367158, "return_on_equity": 0.2797377283628172 }, { "asset_turnover_ratio": 0.8016730648911272, "current_ratio": 1.3997881675440411, "debt_to_equity_ratio": 0.9832579644606777, "profit_margin": 0.21749887322646916, "quarter": 2, "return_on_assets": 0.17436298830983027, "return_on_equity": 0.29446328666260835 }, { "asset_turnover_ratio": 0.8149904123733064, "current_ratio": 1.356907822254866, "debt_to_equity_ratio": 0.998385009170478, "profit_margin": 0.19732450810559246, "quarter": 3, "return_on_assets": 0.16081758223233664, "return_on_equity": 0.2768526687251875 }, { "asset_turnover_ratio": 0.8285299456737228, "current_ratio": 1.4358411416473909, "debt_to_equity_ratio": 0.9902571925219057, "profit_margin": 0.19433363005945511, "quarter": 4, "return_on_assets": 0.1610112319557377, "return_on_equity": 0.2760126290396963 } ], "income_statement": [ { "depreciation": 64118, "expenses": 651269, "income_tax": 66438, "marketing_expense": 122437, "net_income": 251087, "net_profit": 184649, "operational_expense": 326356, "product_revenue": 232329, "quarter": 1, "rd_expense": 74549, "revenue": 902356, "salaries_expense": 268204, "service_revenue": 670027 }, { "depreciation": 36674, "expenses": 677958, "income_tax": 52963, "marketing_expense": 85515, "net_income": 256125, "net_profit": 203162, "operational_expense": 420003, "product_revenue": 335090, "quarter": 2, "rd_expense": 105847, "revenue": 934083, "salaries_expense": 321922, "service_revenue": 598993 }, { "depreciation": 48060, "expenses": 705742, "income_tax": 70385, "marketing_expense": 129122, "net_income": 261183, "net_profit": 190798, "operational_expense": 400023, "product_revenue": 331300, "quarter": 3, "rd_expense": 86802, "revenue": 966925, "salaries_expense": 325450, "service_revenue": 635625 }, { "depreciation": 45978, "expenses": 734664, "income_tax": 71746, "marketing_expense": 88305, "net_income": 266259, "net_profit": 194513, "operational_expense": 514165, "product_revenue": 243662, "quarter": 4, "rd_expense": 108646, "revenue": 1000923, "salaries_expense": 297410, "service_revenue": 757261 } ], "market_conditions": { "gdp_growth": [ -0.008832592823702155, -0.008203802026334483, -0.0022504916463102296, -0.013296836670484955 ], "inflation_rate": [ 0.030204164163891607, 0.029253982520135655, 0.03683233818727836, 0.031094932753707005 ], "interest_rate": [ 0.05709328415801877, 0.050218081698717804, 0.05564231277667718, 0.0495853939940239 ], "year": 2012 }, "random_event": { "description": "Larson and Sons Introduction of New Service in 2012", "impact": 0.04, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 194501, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 1779775, "net_revenue": 1382591, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2042 }, { "average_project_size": 50431, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 1770126, "net_revenue": 1443975, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2133 }, { "average_project_size": 70488, "billable_hours_per_employee": 107, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 1859860, "net_revenue": 1508085, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2228 }, { "average_project_size": 158993, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 1755462, "net_revenue": 1575041, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2327 } ], "balance_sheet": [ { "assets": 1410995, "current_assets": 475871, "current_liabilities": 344999, "equity": 940761, "fixed_assets": 935124, "liabilities": 779204, "long_term_liabilities": 434205, "quarter": 1 }, { "assets": 1447726, "current_assets": 480783, "current_liabilities": 329754, "equity": 1001905, "fixed_assets": 966943, "liabilities": 785294, "long_term_liabilities": 455540, "quarter": 2 }, { "assets": 1485414, "current_assets": 486121, "current_liabilities": 350066, "equity": 1029825, "fixed_assets": 999293, "liabilities": 791432, "long_term_liabilities": 441366, "quarter": 3 }, { "assets": 1524083, "current_assets": 558648, "current_liabilities": 435787, "equity": 1087747, "fixed_assets": 965435, "liabilities": 797619, "long_term_liabilities": 361832, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21103, "financing_cash_flow": 77919, "investing_cash_flow": -387565, "net_cash_flow": -101763, "operating_cash_flow": 377621, "quarter": 1 }, { "change_in_working_capital": -50022, "financing_cash_flow": 129359, "investing_cash_flow": -429151, "net_cash_flow": 439155, "operating_cash_flow": 397049, "quarter": 2 }, { "change_in_working_capital": -9162, "financing_cash_flow": 52112, "investing_cash_flow": -438686, "net_cash_flow": -92574, "operating_cash_flow": 418602, "quarter": 3 }, { "change_in_working_capital": 24786, "financing_cash_flow": -174224, "investing_cash_flow": -493466, "net_cash_flow": 358082, "operating_cash_flow": 417195, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9798695246971109, "current_ratio": 1.379340229971681, "debt_to_equity_ratio": 0.828269879384881, "profit_margin": 0.22347172808155122, "quarter": 1, "return_on_assets": 0.21897313597851162, "return_on_equity": 0.3284256043777325 }, { "asset_turnover_ratio": 0.9974090401084184, "current_ratio": 1.4580050583161994, "debt_to_equity_ratio": 0.7838008593629137, "profit_margin": 0.23509617548780276, "quarter": 2, "return_on_assets": 0.23448705072644963, "return_on_equity": 0.3388275335485899 }, { "asset_turnover_ratio": 1.015262411691286, "current_ratio": 1.3886552821467952, "debt_to_equity_ratio": 0.7685111548078557, "profit_margin": 0.22269500724428662, "quarter": 3, "return_on_assets": 0.22609387012644286, "return_on_equity": 0.3261165732041852 }, { "asset_turnover_ratio": 1.0334351869287959, "current_ratio": 1.281929015780645, "debt_to_equity_ratio": 0.7332762122074342, "profit_margin": 0.22938006058254992, "quarter": 4, "return_on_assets": 0.237049425785866, "return_on_equity": 0.33213881536791184 } ], "income_statement": [ { "depreciation": 68651, "expenses": 954588, "income_tax": 119033, "marketing_expense": 96258, "net_income": 428003, "net_profit": 308970, "operational_expense": 545377, "product_revenue": 438666, "quarter": 1, "rd_expense": 174163, "revenue": 1382591, "salaries_expense": 454214, "service_revenue": 943925 }, { "depreciation": 57576, "expenses": 994058, "income_tax": 110444, "marketing_expense": 195149, "net_income": 449917, "net_profit": 339473, "operational_expense": 669906, "product_revenue": 460654, "quarter": 2, "rd_expense": 187643, "revenue": 1443975, "salaries_expense": 405002, "service_revenue": 983321 }, { "depreciation": 82759, "expenses": 1035161, "income_tax": 137081, "marketing_expense": 166817, "net_income": 472924, "net_profit": 335843, "operational_expense": 713024, "product_revenue": 337711, "quarter": 3, "rd_expense": 152823, "revenue": 1508085, "salaries_expense": 510003, "service_revenue": 1170374 }, { "depreciation": 55912, "expenses": 1077963, "income_tax": 135795, "marketing_expense": 112778, "net_income": 497078, "net_profit": 361283, "operational_expense": 676004, "product_revenue": 395528, "quarter": 4, "rd_expense": 117884, "revenue": 1575041, "salaries_expense": 451026, "service_revenue": 1179513 } ], "market_conditions": { "gdp_growth": [ -0.025223003925971137, -0.012520921596914309, -0.026688776959035005, -0.014167440815620682 ], "inflation_rate": [ 0.020607622765517794, 0.020403644360718995, 0.0230914377000773, 0.02240830300472019 ], "interest_rate": [ 0.05018626493787196, 0.0453917999465353, 0.05197794936771186, 0.04695277705088817 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 107972, "billable_hours_per_employee": 120, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 4663751, "net_revenue": 4204902, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6211 }, { "average_project_size": 115720, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 5331635, "net_revenue": 4359745, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 6440 }, { "average_project_size": 78488, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 5294515, "net_revenue": 4520290, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 6677 }, { "average_project_size": 182267, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 5474018, "net_revenue": 4686748, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6923 } ], "balance_sheet": [ { "assets": 4243749, "current_assets": 1525670, "current_liabilities": 1192140, "equity": 2546421, "fixed_assets": 2718079, "liabilities": 2528392, "long_term_liabilities": 1336252, "quarter": 1 }, { "assets": 4323336, "current_assets": 1610882, "current_liabilities": 1052576, "equity": 2683539, "fixed_assets": 2712454, "liabilities": 2567533, "long_term_liabilities": 1514957, "quarter": 2 }, { "assets": 4404416, "current_assets": 2197000, "current_liabilities": 1321294, "equity": 2741503, "fixed_assets": 2207416, "liabilities": 2607280, "long_term_liabilities": 1285986, "quarter": 3 }, { "assets": 4487016, "current_assets": 2048396, "current_liabilities": 1441699, "equity": 2825872, "fixed_assets": 2438620, "liabilities": 2647643, "long_term_liabilities": 1205944, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82373, "financing_cash_flow": -24506, "investing_cash_flow": -412305, "net_cash_flow": 1087751, "operating_cash_flow": 1044192, "quarter": 1 }, { "change_in_working_capital": 34865, "financing_cash_flow": 199332, "investing_cash_flow": -424829, "net_cash_flow": 885974, "operating_cash_flow": 1237967, "quarter": 2 }, { "change_in_working_capital": -25376, "financing_cash_flow": -151532, "investing_cash_flow": -454393, "net_cash_flow": 637712, "operating_cash_flow": 1178610, "quarter": 3 }, { "change_in_working_capital": 6193, "financing_cash_flow": -34321, "investing_cash_flow": -132837, "net_cash_flow": 910267, "operating_cash_flow": 1174158, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9908460655896473, "current_ratio": 1.2797741875954167, "debt_to_equity_ratio": 0.9929198667463078, "profit_margin": 0.19764170484829374, "quarter": 1, "return_on_assets": 0.19583250564536214, "return_on_equity": 0.32636551457908963 }, { "asset_turnover_ratio": 1.0084215059851929, "current_ratio": 1.5304187061076824, "debt_to_equity_ratio": 0.9567712636186767, "profit_margin": 0.21279593187216225, "quarter": 2, "return_on_assets": 0.21458799408604837, "return_on_equity": 0.3457136266698565 }, { "asset_turnover_ratio": 1.0263085957366425, "current_ratio": 1.6627639268777425, "debt_to_equity_ratio": 0.9510403599777203, "profit_margin": 0.20891734822323346, "quarter": 3, "return_on_assets": 0.21441367028000988, "return_on_equity": 0.3444705331345616 }, { "asset_turnover_ratio": 1.044513324668332, "current_ratio": 1.4208208509543254, "debt_to_equity_ratio": 0.9369295566111983, "profit_margin": 0.2104868877097723, "quarter": 4, "return_on_assets": 0.21985635888082414, "return_on_equity": 0.34909542965852663 } ], "income_statement": [ { "depreciation": 213128, "expenses": 3031073, "income_tax": 342765, "marketing_expense": 411719, "net_income": 1173829, "net_profit": 831064, "operational_expense": 1746583, "product_revenue": 1583061, "quarter": 1, "rd_expense": 498546, "revenue": 4204902, "salaries_expense": 1009274, "service_revenue": 2621841 }, { "depreciation": 310231, "expenses": 3162102, "income_tax": 269907, "marketing_expense": 631009, "net_income": 1197643, "net_profit": 927736, "operational_expense": 1680499, "product_revenue": 1645579, "quarter": 2, "rd_expense": 540931, "revenue": 4359745, "salaries_expense": 995596, "service_revenue": 2714166 }, { "depreciation": 234243, "expenses": 3298797, "income_tax": 277126, "marketing_expense": 633102, "net_income": 1221493, "net_profit": 944367, "operational_expense": 1941471, "product_revenue": 1757572, "quarter": 3, "rd_expense": 371792, "revenue": 4520290, "salaries_expense": 1355493, "service_revenue": 2762718 }, { "depreciation": 187659, "expenses": 3441400, "income_tax": 258849, "marketing_expense": 353175, "net_income": 1245348, "net_profit": 986499, "operational_expense": 1986783, "product_revenue": 1101301, "quarter": 4, "rd_expense": 393210, "revenue": 4686748, "salaries_expense": 1396172, "service_revenue": 3585447 } ], "market_conditions": { "gdp_growth": [ -0.0022939675217007564, 0.005931785198873494, 0.009331519687359608, 0.00979859170291985 ], "inflation_rate": [ 0.02252380372503622, 0.02128598490844111, 0.023762664537720794, 0.025501514985448965 ], "interest_rate": [ 0.058569246023597095, 0.06267846384130009, 0.055410056218531914, 0.058990693576241454 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 53443, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 5297430, "net_revenue": 4245791, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6271 }, { "average_project_size": 180634, "billable_hours_per_employee": 111, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 4919268, "net_revenue": 4360015, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6440 }, { "average_project_size": 97398, "billable_hours_per_employee": 86, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 5598523, "net_revenue": 4477313, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6613 }, { "average_project_size": 136523, "billable_hours_per_employee": 108, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 5973105, "net_revenue": 4597766, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 6791 } ], "balance_sheet": [ { "assets": 4659627, "current_assets": 2108774, "current_liabilities": 1455501, "equity": 2966451, "fixed_assets": 2550853, "liabilities": 2702141, "long_term_liabilities": 1246640, "quarter": 1 }, { "assets": 4753435, "current_assets": 1876782, "current_liabilities": 1544563, "equity": 2971893, "fixed_assets": 2876653, "liabilities": 2733728, "long_term_liabilities": 1189165, "quarter": 2 }, { "assets": 4849131, "current_assets": 2256333, "current_liabilities": 1648652, "equity": 3129181, "fixed_assets": 2592798, "liabilities": 2765684, "long_term_liabilities": 1117032, "quarter": 3 }, { "assets": 4946754, "current_assets": 1721923, "current_liabilities": 1319955, "equity": 3162190, "fixed_assets": 3224831, "liabilities": 2798013, "long_term_liabilities": 1478058, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2171, "financing_cash_flow": 131545, "investing_cash_flow": -121139, "net_cash_flow": 1023596, "operating_cash_flow": 1234781, "quarter": 1 }, { "change_in_working_capital": -36820, "financing_cash_flow": -110645, "investing_cash_flow": -394779, "net_cash_flow": 1124143, "operating_cash_flow": 1240684, "quarter": 2 }, { "change_in_working_capital": 88829, "financing_cash_flow": -73899, "investing_cash_flow": -147821, "net_cash_flow": 1105200, "operating_cash_flow": 1355830, "quarter": 3 }, { "change_in_working_capital": -33544, "financing_cash_flow": 59592, "investing_cash_flow": -104600, "net_cash_flow": 1007768, "operating_cash_flow": 1310328, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9111868825551916, "current_ratio": 1.448830334022443, "debt_to_equity_ratio": 0.9109002643225862, "profit_margin": 0.2376388757713227, "quarter": 1, "return_on_assets": 0.216533426387992, "return_on_equity": 0.3401252877596832 }, { "asset_turnover_ratio": 0.9172345893022624, "current_ratio": 1.215089316525127, "debt_to_equity_ratio": 0.9198608429038326, "profit_margin": 0.21839053306009268, "quarter": 2, "return_on_assets": 0.20031535089887628, "return_on_equity": 0.32039713408255277 }, { "asset_turnover_ratio": 0.9233227561804372, "current_ratio": 1.36859264417233, "debt_to_equity_ratio": 0.8838363776336364, "profit_margin": 0.23356285343463815, "quarter": 3, "return_on_assets": 0.2156538975746376, "return_on_equity": 0.3341877635074481 }, { "asset_turnover_ratio": 0.929451110768799, "current_ratio": 1.3045315938800943, "debt_to_equity_ratio": 0.8848339283850749, "profit_margin": 0.22042204844700666, "quarter": 4, "return_on_assets": 0.20487151776700438, "return_on_equity": 0.32048959739927074 } ], "income_statement": [ { "depreciation": 225816, "expenses": 2932361, "income_tax": 304465, "marketing_expense": 513518, "net_income": 1313430, "net_profit": 1008965, "operational_expense": 1873327, "product_revenue": 1464540, "quarter": 1, "rd_expense": 322148, "revenue": 4245791, "salaries_expense": 1373492, "service_revenue": 2781251 }, { "depreciation": 288498, "expenses": 3022590, "income_tax": 385239, "marketing_expense": 430753, "net_income": 1337425, "net_profit": 952186, "operational_expense": 2069554, "product_revenue": 1418588, "quarter": 2, "rd_expense": 309923, "revenue": 4360015, "salaries_expense": 1363317, "service_revenue": 2941427 }, { "depreciation": 310096, "expenses": 3115595, "income_tax": 315984, "marketing_expense": 325110, "net_income": 1361718, "net_profit": 1045734, "operational_expense": 1941277, "product_revenue": 1228268, "quarter": 3, "rd_expense": 503453, "revenue": 4477313, "salaries_expense": 1147141, "service_revenue": 3249045 }, { "depreciation": 296879, "expenses": 3211463, "income_tax": 372854, "marketing_expense": 458332, "net_income": 1386303, "net_profit": 1013449, "operational_expense": 2215436, "product_revenue": 1791808, "quarter": 4, "rd_expense": 516889, "revenue": 4597766, "salaries_expense": 1169603, "service_revenue": 2805958 } ], "market_conditions": { "gdp_growth": [ -0.005235164613147512, -0.00770215921955825, -0.01336958977901416, -0.011114759603749812 ], "inflation_rate": [ 0.03551644861384882, 0.03340966332634595, 0.03738255327473195, 0.030031164273985514 ], "interest_rate": [ 0.056137742613558944, 0.05989548571135411, 0.054846038385211404, 0.05404087417981607 ], "year": 2015 }, "random_event": { "description": "Larson and Sons Industry Recognition in 2015", "impact": -0.06, "type": "Industry Recognition" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 61636, "billable_hours_per_employee": 116, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 4771682, "net_revenue": 4233936, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6254 }, { "average_project_size": 185853, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 4843887, "net_revenue": 4369708, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6455 }, { "average_project_size": 190832, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 5302909, "net_revenue": 4509834, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6661 }, { "average_project_size": 64696, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 5995364, "net_revenue": 4654454, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 6875 } ], "balance_sheet": [ { "assets": 5677895, "current_assets": 1908821, "current_liabilities": 1314539, "equity": 4479050, "fixed_assets": 3769074, "liabilities": 2359822, "long_term_liabilities": 1045283, "quarter": 1 }, { "assets": 5857379, "current_assets": 1970921, "current_liabilities": 1063737, "equity": 4608547, "fixed_assets": 3886458, "liabilities": 2403073, "long_term_liabilities": 1339336, "quarter": 2 }, { "assets": 6042536, "current_assets": 2909475, "current_liabilities": 1074250, "equity": 4778443, "fixed_assets": 3133061, "liabilities": 2447116, "long_term_liabilities": 1372866, "quarter": 3 }, { "assets": 6233546, "current_assets": 2820697, "current_liabilities": 1231747, "equity": 5070620, "fixed_assets": 3412849, "liabilities": 2491967, "long_term_liabilities": 1260220, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15788, "financing_cash_flow": 65026, "investing_cash_flow": -131472, "net_cash_flow": 1083141, "operating_cash_flow": 1380569, "quarter": 1 }, { "change_in_working_capital": -20859, "financing_cash_flow": 155429, "investing_cash_flow": -114583, "net_cash_flow": 1060571, "operating_cash_flow": 1429360, "quarter": 2 }, { "change_in_working_capital": -90101, "financing_cash_flow": -196562, "investing_cash_flow": -453618, "net_cash_flow": 1111442, "operating_cash_flow": 1338968, "quarter": 3 }, { "change_in_working_capital": 26766, "financing_cash_flow": -172424, "investing_cash_flow": -421624, "net_cash_flow": 1337519, "operating_cash_flow": 1617790, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7456876183867437, "current_ratio": 1.4520839625146154, "debt_to_equity_ratio": 0.5268577042006676, "profit_margin": 0.2742074986490112, "quarter": 1, "return_on_assets": 0.20447313661136743, "return_on_equity": 0.259201616414195 }, { "asset_turnover_ratio": 0.746017630069695, "current_ratio": 1.8528273436009088, "debt_to_equity_ratio": 0.5214383188453975, "profit_margin": 0.26414602531793885, "quarter": 2, "return_on_assets": 0.19705759180001842, "return_on_equity": 0.2504565972745857 }, { "asset_turnover_ratio": 0.7463478910179434, "current_ratio": 2.7083779380963464, "debt_to_equity_ratio": 0.5121157665791974, "profit_margin": 0.2623207417390529, "quarter": 3, "return_on_assets": 0.19578253236720478, "return_on_equity": 0.24757499461644725 }, { "asset_turnover_ratio": 0.7466783753581028, "current_ratio": 2.289997052966234, "debt_to_equity_ratio": 0.4914521301142661, "profit_margin": 0.2855417627932299, "quarter": 4, "return_on_assets": 0.21320785953933763, "return_on_equity": 0.262106211863638 } ], "income_statement": [ { "depreciation": 219592, "expenses": 2671389, "income_tax": 401570, "marketing_expense": 364521, "net_income": 1562547, "net_profit": 1160977, "operational_expense": 1853252, "product_revenue": 1521561, "quarter": 1, "rd_expense": 489541, "revenue": 4233936, "salaries_expense": 853304, "service_revenue": 2712375 }, { "depreciation": 275119, "expenses": 2754096, "income_tax": 461371, "marketing_expense": 506715, "net_income": 1615612, "net_profit": 1154241, "operational_expense": 1798708, "product_revenue": 1387564, "quarter": 2, "rd_expense": 321572, "revenue": 4369708, "salaries_expense": 1252408, "service_revenue": 2982144 }, { "depreciation": 155945, "expenses": 2839365, "income_tax": 487446, "marketing_expense": 416321, "net_income": 1670469, "net_profit": 1183023, "operational_expense": 1699119, "product_revenue": 1043000, "quarter": 3, "rd_expense": 563418, "revenue": 4509834, "salaries_expense": 998662, "service_revenue": 3466834 }, { "depreciation": 288749, "expenses": 2927273, "income_tax": 398140, "marketing_expense": 342410, "net_income": 1727181, "net_profit": 1329041, "operational_expense": 1688620, "product_revenue": 1782657, "quarter": 4, "rd_expense": 325879, "revenue": 4654454, "salaries_expense": 1094994, "service_revenue": 2871797 } ], "market_conditions": { "gdp_growth": [ -0.002877875942535542, 0.0014288990931686117, -0.002129453440004949, 0.009246336625380049 ], "inflation_rate": [ 0.025290898281143927, 0.025243846792774315, 0.022096679434374975, 0.029232380819382436 ], "interest_rate": [ 0.05260552654898749, 0.04660905291678565, 0.04564326474463906, 0.04566986937476016 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 58459, "billable_hours_per_employee": 94, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 5963315, "net_revenue": 4793777, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7081 }, { "average_project_size": 98561, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 5827886, "net_revenue": 4888438, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7221 }, { "average_project_size": 186902, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 6053175, "net_revenue": 4984968, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7363 }, { "average_project_size": 123659, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 6092765, "net_revenue": 5083405, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 7509 } ], "balance_sheet": [ { "assets": 6851760, "current_assets": 2249716, "current_liabilities": 1800779, "equity": 4697668, "fixed_assets": 4602044, "liabilities": 3490900, "long_term_liabilities": 1690121, "quarter": 1 }, { "assets": 7030763, "current_assets": 3298321, "current_liabilities": 1534602, "equity": 4741750, "fixed_assets": 3732442, "liabilities": 3579180, "long_term_liabilities": 2044578, "quarter": 2 }, { "assets": 7214443, "current_assets": 3303221, "current_liabilities": 2105091, "equity": 4811380, "fixed_assets": 3911222, "liabilities": 3669693, "long_term_liabilities": 1564602, "quarter": 3 }, { "assets": 7402921, "current_assets": 2553844, "current_liabilities": 1609515, "equity": 5039228, "fixed_assets": 4849077, "liabilities": 3762495, "long_term_liabilities": 2152980, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36798, "financing_cash_flow": 47535, "investing_cash_flow": -190783, "net_cash_flow": 1494256, "operating_cash_flow": 1503745, "quarter": 1 }, { "change_in_working_capital": -19186, "financing_cash_flow": -30551, "investing_cash_flow": -316871, "net_cash_flow": 1040256, "operating_cash_flow": 1602219, "quarter": 2 }, { "change_in_working_capital": -64101, "financing_cash_flow": 47023, "investing_cash_flow": -198353, "net_cash_flow": 943551, "operating_cash_flow": 1532660, "quarter": 3 }, { "change_in_working_capital": 65986, "financing_cash_flow": 19960, "investing_cash_flow": -202441, "net_cash_flow": 1396184, "operating_cash_flow": 1697230, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6996416978995178, "current_ratio": 1.2493015522726554, "debt_to_equity_ratio": 0.7431133915806737, "profit_margin": 0.27886320118770647, "quarter": 1, "return_on_assets": 0.1951043235606618, "return_on_equity": 0.28456842842022895 }, { "asset_turnover_ratio": 0.6952926730711873, "current_ratio": 2.1493006004162645, "debt_to_equity_ratio": 0.7548225865977751, "profit_margin": 0.2639221362733863, "quarter": 2, "return_on_assets": 0.18350312761218093, "return_on_equity": 0.27208667685980914 }, { "asset_turnover_ratio": 0.6909705988390233, "current_ratio": 1.5691582929194035, "debt_to_equity_ratio": 0.762711114067066, "profit_margin": 0.2540898958629223, "quarter": 3, "return_on_assets": 0.1755686475033485, "return_on_equity": 0.263257111265375 }, { "asset_turnover_ratio": 0.6866755703593217, "current_ratio": 1.5867164953417645, "debt_to_equity_ratio": 0.7466411521764842, "profit_margin": 0.2751702844845138, "quarter": 4, "return_on_assets": 0.18895271204434033, "return_on_equity": 0.2775825979693715 } ], "income_statement": [ { "depreciation": 166937, "expenses": 3088944, "income_tax": 368025, "marketing_expense": 530888, "net_income": 1704833, "net_profit": 1336808, "operational_expense": 2113016, "product_revenue": 1021661, "quarter": 1, "rd_expense": 602508, "revenue": 4793777, "salaries_expense": 1163640, "service_revenue": 3772116 }, { "depreciation": 312052, "expenses": 3163352, "income_tax": 434919, "marketing_expense": 600759, "net_income": 1725086, "net_profit": 1290167, "operational_expense": 1780165, "product_revenue": 1468239, "quarter": 2, "rd_expense": 523168, "revenue": 4888438, "salaries_expense": 1229848, "service_revenue": 3420199 }, { "depreciation": 266030, "expenses": 3239553, "income_tax": 478785, "marketing_expense": 589418, "net_income": 1745415, "net_profit": 1266630, "operational_expense": 1889396, "product_revenue": 1374810, "quarter": 3, "rd_expense": 593846, "revenue": 4984968, "salaries_expense": 1587331, "service_revenue": 3610158 }, { "depreciation": 298428, "expenses": 3317589, "income_tax": 367014, "marketing_expense": 379504, "net_income": 1765816, "net_profit": 1398802, "operational_expense": 2015316, "product_revenue": 1034847, "quarter": 4, "rd_expense": 468283, "revenue": 5083405, "salaries_expense": 1311252, "service_revenue": 4048558 } ], "market_conditions": { "gdp_growth": [ -0.009331405894217245, -0.02332500865607156, -0.025315160542572636, -0.015145096758465013 ], "inflation_rate": [ 0.02478441628526651, 0.02267383450705335, 0.025997568137780976, 0.019068979314381777 ], "interest_rate": [ 0.052719416290802526, 0.054462278726085604, 0.049744899468468065, 0.055176316704237345 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 167883, "billable_hours_per_employee": 108, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 2155754, "net_revenue": 1949723, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 2880 }, { "average_project_size": 100904, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 2294939, "net_revenue": 2047430, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3024 }, { "average_project_size": 91056, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 2673443, "net_revenue": 2150035, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3176 }, { "average_project_size": 135419, "billable_hours_per_employee": 85, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 2922971, "net_revenue": 2257781, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3335 } ], "balance_sheet": [ { "assets": 2446741, "current_assets": 906507, "current_liabilities": 665640, "equity": 1738784, "fixed_assets": 1540234, "liabilities": 1129786, "long_term_liabilities": 464146, "quarter": 1 }, { "assets": 2522790, "current_assets": 1216457, "current_liabilities": 535067, "equity": 1859915, "fixed_assets": 1306333, "liabilities": 1152954, "long_term_liabilities": 617887, "quarter": 2 }, { "assets": 2601203, "current_assets": 917730, "current_liabilities": 647942, "equity": 1958024, "fixed_assets": 1683473, "liabilities": 1176596, "long_term_liabilities": 528654, "quarter": 3 }, { "assets": 2682052, "current_assets": 1189763, "current_liabilities": 595840, "equity": 2005333, "fixed_assets": 1492289, "liabilities": 1200723, "long_term_liabilities": 604883, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63846, "financing_cash_flow": -113476, "investing_cash_flow": -302513, "net_cash_flow": 377837, "operating_cash_flow": 508827, "quarter": 1 }, { "change_in_working_capital": -17032, "financing_cash_flow": 199225, "investing_cash_flow": -229925, "net_cash_flow": 376961, "operating_cash_flow": 568083, "quarter": 2 }, { "change_in_working_capital": 73898, "financing_cash_flow": -188575, "investing_cash_flow": -212796, "net_cash_flow": 328441, "operating_cash_flow": 630612, "quarter": 3 }, { "change_in_working_capital": -41846, "financing_cash_flow": -144286, "investing_cash_flow": -329539, "net_cash_flow": 330608, "operating_cash_flow": 671487, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7968652995964837, "current_ratio": 1.3618577609518658, "debt_to_equity_ratio": 0.6497563814711891, "profit_margin": 0.21635329736583095, "quarter": 1, "return_on_assets": 0.17240443512411, "return_on_equity": 0.2426000009201833 }, { "asset_turnover_ratio": 0.8115736942036397, "current_ratio": 2.2734666873494347, "debt_to_equity_ratio": 0.6198960705193517, "profit_margin": 0.23936300630546586, "quarter": 2, "return_on_assets": 0.19426071928301603, "return_on_equity": 0.26349537478863283 }, { "asset_turnover_ratio": 0.826554098238392, "current_ratio": 1.4163767744643811, "debt_to_equity_ratio": 0.6009098969164831, "profit_margin": 0.2480968914459532, "quarter": 3, "return_on_assets": 0.20506550238485807, "return_on_equity": 0.27242618068011426 }, { "asset_turnover_ratio": 0.8418110461691273, "current_ratio": 1.9967826933404942, "debt_to_equity_ratio": 0.5987648934117177, "profit_margin": 0.232088054598741, "quarter": 4, "return_on_assets": 0.19537428804512366, "return_on_equity": 0.2613052296052576 } ], "income_statement": [ { "depreciation": 86998, "expenses": 1350220, "income_tax": 177674, "marketing_expense": 265647, "net_income": 599503, "net_profit": 421829, "operational_expense": 837426, "product_revenue": 419242, "quarter": 1, "rd_expense": 200601, "revenue": 1949723, "salaries_expense": 669107, "service_revenue": 1530481 }, { "depreciation": 78004, "expenses": 1407897, "income_tax": 149454, "marketing_expense": 231576, "net_income": 639533, "net_profit": 490079, "operational_expense": 902384, "product_revenue": 718398, "quarter": 2, "rd_expense": 154920, "revenue": 2047430, "salaries_expense": 660242, "service_revenue": 1329032 }, { "depreciation": 97195, "expenses": 1468039, "income_tax": 148579, "marketing_expense": 221151, "net_income": 681996, "net_profit": 533417, "operational_expense": 913526, "product_revenue": 458013, "quarter": 3, "rd_expense": 241939, "revenue": 2150035, "salaries_expense": 478072, "service_revenue": 1692022 }, { "depreciation": 147483, "expenses": 1530749, "income_tax": 203028, "marketing_expense": 188832, "net_income": 727032, "net_profit": 524004, "operational_expense": 1024368, "product_revenue": 800309, "quarter": 4, "rd_expense": 195112, "revenue": 2257781, "salaries_expense": 537159, "service_revenue": 1457472 } ], "market_conditions": { "gdp_growth": [ -0.008608024047600263, -0.006771789313734631, -0.00014754981363532607, -0.00652926308677043 ], "inflation_rate": [ 0.03634638903160685, 0.03509427661006704, 0.027785306240639036, 0.028436638967723513 ], "interest_rate": [ 0.043198861541378586, 0.037252384758344116, 0.03914406071379288, 0.03749649002834008 ], "year": 2018 }, "random_event": null, "year": 2018 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "Robertsshire", "name": "Johnson-Farmer", "num_employees": 962, "region": "North America", "revenue_size": "Large", "website": "www.johnson-farmer.com" }

[ { "advertising_kpis": [ { "average_project_size": 143624, "billable_hours_per_employee": 143, "client_concentration": 0.1, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 100179444, "net_revenue": 84784559, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 88134 }, { "average_project_size": 109567, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 108693303, "net_revenue": 86945736, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 90380 }, { "average_project_size": 178642, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 98764379, "net_revenue": 89162002, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 92684 }, { "average_project_size": 197966, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 107141046, "net_revenue": 91434762, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 95047 } ], "balance_sheet": [ { "assets": 97001194, "current_assets": 44141129, "current_liabilities": 19724632, "equity": 75884689, "fixed_assets": 52860065, "liabilities": 43656566, "long_term_liabilities": 23931934, "quarter": 1 }, { "assets": 99167565, "current_assets": 46507219, "current_liabilities": 19898376, "equity": 78024608, "fixed_assets": 52660346, "liabilities": 44350011, "long_term_liabilities": 24451635, "quarter": 2 }, { "assets": 101382318, "current_assets": 40804577, "current_liabilities": 26951278, "equity": 81336836, "fixed_assets": 60577741, "liabilities": 45054470, "long_term_liabilities": 18103192, "quarter": 3 }, { "assets": 103646535, "current_assets": 42080175, "current_liabilities": 24743009, "equity": 84237612, "fixed_assets": 61566360, "liabilities": 45770118, "long_term_liabilities": 21027109, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39385, "financing_cash_flow": 155208, "investing_cash_flow": -249493, "net_cash_flow": 27418553, "operating_cash_flow": 27821004, "quarter": 1 }, { "change_in_working_capital": -8210, "financing_cash_flow": 12517, "investing_cash_flow": -188746, "net_cash_flow": 28167291, "operating_cash_flow": 28205706, "quarter": 2 }, { "change_in_working_capital": -48987, "financing_cash_flow": 199381, "investing_cash_flow": -221030, "net_cash_flow": 28762581, "operating_cash_flow": 28892317, "quarter": 3 }, { "change_in_working_capital": -93155, "financing_cash_flow": -162117, "investing_cash_flow": -114997, "net_cash_flow": 30115147, "operating_cash_flow": 30301678, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8740568595475227, "current_ratio": 2.2378683161237176, "debt_to_equity_ratio": 0.5753013760127553, "profit_margin": 0.26585101421592583, "quarter": 1, "return_on_assets": 0.23236890259309592, "return_on_equity": 0.29703041940384045 }, { "asset_turnover_ratio": 0.8767557819938404, "current_ratio": 2.337236918228905, "debt_to_equity_ratio": 0.5684105583715332, "profit_margin": 0.2669142279731809, "quarter": 2, "return_on_assets": 0.2340185926719084, "return_on_equity": 0.29743249719370585 }, { "asset_turnover_ratio": 0.8794630440389023, "current_ratio": 1.5140126935724532, "debt_to_equity_ratio": 0.553924546560921, "profit_margin": 0.2804893052984611, "quarter": 3, "return_on_assets": 0.2466799782581416, "return_on_equity": 0.30747431581921875 }, { "asset_turnover_ratio": 0.8821786661753815, "current_ratio": 1.7006894755605513, "debt_to_equity_ratio": 0.5433453882809498, "profit_margin": 0.28830604929009385, "quarter": 4, "return_on_assets": 0.2543374460130288, "return_on_equity": 0.31293853629184076 } ], "income_statement": [ { "depreciation": 5280943, "expenses": 53704719, "income_tax": 8539779, "marketing_expense": 6222755, "net_income": 31079840, "net_profit": 22540061, "operational_expense": 35040071, "product_revenue": 33093180, "quarter": 1, "rd_expense": 7888195, "revenue": 84784559, "salaries_expense": 19440099, "service_revenue": 51691379 }, { "depreciation": 4998652, "expenses": 54571645, "income_tax": 9167037, "marketing_expense": 8603376, "net_income": 32374091, "net_profit": 23207054, "operational_expense": 35024096, "product_revenue": 22347160, "quarter": 2, "rd_expense": 9378654, "revenue": 86945736, "salaries_expense": 22395969, "service_revenue": 64598576 }, { "depreciation": 3883329, "expenses": 55452566, "income_tax": 8700448, "marketing_expense": 5627467, "net_income": 33709436, "net_profit": 25008988, "operational_expense": 38788394, "product_revenue": 18285979, "quarter": 3, "rd_expense": 9344161, "revenue": 89162002, "salaries_expense": 22499095, "service_revenue": 70876023 }, { "depreciation": 3940483, "expenses": 56347707, "income_tax": 8725860, "marketing_expense": 11098967, "net_income": 35087055, "net_profit": 26361195, "operational_expense": 33939570, "product_revenue": 29817146, "quarter": 4, "rd_expense": 7161548, "revenue": 91434762, "salaries_expense": 25957328, "service_revenue": 61617616 } ], "market_conditions": { "gdp_growth": [ 0.05216056811248518, 0.03511938411951492, 0.05059486498009002, 0.04408631753182286 ], "inflation_rate": [ 0.008992378681235563, 0.008117162539212377, 0.007400332107133583, 0.004750069693571476 ], "interest_rate": [ 0.006862832127275277, 0.006790070548418318, 0.010271734534106205, 0.013153669670665114 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 81388, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 80044773, "net_revenue": 64420129, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 66965 }, { "average_project_size": 124190, "billable_hours_per_employee": 137, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 78534796, "net_revenue": 65080439, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 67651 }, { "average_project_size": 144366, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 83340785, "net_revenue": 65747519, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 68345 }, { "average_project_size": 195704, "billable_hours_per_employee": 113, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 78141562, "net_revenue": 66421435, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 69045 } ], "balance_sheet": [ { "assets": 85323884, "current_assets": 36528679, "current_liabilities": 20852717, "equity": 60615373, "fixed_assets": 48795205, "liabilities": 42567515, "long_term_liabilities": 21714798, "quarter": 1 }, { "assets": 88172725, "current_assets": 39977976, "current_liabilities": 21307801, "equity": 61028251, "fixed_assets": 48194749, "liabilities": 43725480, "long_term_liabilities": 22417679, "quarter": 2 }, { "assets": 91116685, "current_assets": 41157381, "current_liabilities": 26859370, "equity": 63376934, "fixed_assets": 49959304, "liabilities": 44914946, "long_term_liabilities": 18055576, "quarter": 3 }, { "assets": 94158940, "current_assets": 43623054, "current_liabilities": 23843088, "equity": 66044390, "fixed_assets": 50535886, "liabilities": 46136768, "long_term_liabilities": 22293680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62174, "financing_cash_flow": -187112, "investing_cash_flow": -326939, "net_cash_flow": 21574627, "operating_cash_flow": 21845841, "quarter": 1 }, { "change_in_working_capital": -71918, "financing_cash_flow": -110875, "investing_cash_flow": -204360, "net_cash_flow": 18432607, "operating_cash_flow": 18985584, "quarter": 2 }, { "change_in_working_capital": 2432, "financing_cash_flow": 172331, "investing_cash_flow": -366322, "net_cash_flow": 20387346, "operating_cash_flow": 20816336, "quarter": 3 }, { "change_in_working_capital": -86299, "financing_cash_flow": 174656, "investing_cash_flow": -323258, "net_cash_flow": 19927291, "operating_cash_flow": 20272197, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7550069919461238, "current_ratio": 1.7517467388062669, "debt_to_equity_ratio": 0.7022560926912056, "profit_margin": 0.2772270760277428, "quarter": 1, "return_on_assets": 0.20930838075772548, "return_on_equity": 0.2946282950366403 }, { "asset_turnover_ratio": 0.7381017088901358, "current_ratio": 1.87621312964205, "debt_to_equity_ratio": 0.7164793236496324, "profit_margin": 0.2547771074500588, "quarter": 2, "return_on_assets": 0.1880514183949742, "return_on_equity": 0.2716939405653293 }, { "asset_turnover_ratio": 0.7215749673070305, "current_ratio": 1.5323286063671635, "debt_to_equity_ratio": 0.7086954695536392, "profit_margin": 0.26122955301172657, "quarter": 3, "return_on_assets": 0.1884967061740668, "return_on_equity": 0.2710007240173531 }, { "asset_turnover_ratio": 0.705418253434034, "current_ratio": 1.8295891035590692, "debt_to_equity_ratio": 0.6985720967367554, "profit_margin": 0.27133135560832133, "quarter": 4, "return_on_assets": 0.1914020909751108, "return_on_equity": 0.2728803763650478 } ], "income_statement": [ { "depreciation": 3986837, "expenses": 41025931, "income_tax": 5535194, "marketing_expense": 7603260, "net_income": 23394198, "net_profit": 17859004, "operational_expense": 22714809, "product_revenue": 25569032, "quarter": 1, "rd_expense": 6062584, "revenue": 64420129, "salaries_expense": 18807848, "service_revenue": 38851097 }, { "depreciation": 2404578, "expenses": 41780222, "income_tax": 6719211, "marketing_expense": 6548293, "net_income": 23300217, "net_profit": 16581006, "operational_expense": 26339151, "product_revenue": 21355108, "quarter": 2, "rd_expense": 6018143, "revenue": 65080439, "salaries_expense": 16479408, "service_revenue": 43725331 }, { "depreciation": 3641141, "expenses": 42548381, "income_tax": 6023943, "marketing_expense": 7330786, "net_income": 23199138, "net_profit": 17175195, "operational_expense": 21814437, "product_revenue": 22630753, "quarter": 3, "rd_expense": 7822770, "revenue": 65747519, "salaries_expense": 15706923, "service_revenue": 43116766 }, { "depreciation": 2249979, "expenses": 43330663, "income_tax": 5068554, "marketing_expense": 6804448, "net_income": 23090772, "net_profit": 18022218, "operational_expense": 25987972, "product_revenue": 21062593, "quarter": 4, "rd_expense": 7073374, "revenue": 66421435, "salaries_expense": 13445893, "service_revenue": 45358842 } ], "market_conditions": { "gdp_growth": [ 0.04886534228467531, 0.049678141760297924, 0.036083362237201225, 0.036327375094132835 ], "inflation_rate": [ 0.013885916241573489, 0.013968017571835304, 0.010257487622764426, 0.012205627969937329 ], "interest_rate": [ 0.017204461035217812, 0.013424311860417409, 0.017084349352632346, 0.019686639402967866 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 176617, "billable_hours_per_employee": 91, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 66025364, "net_revenue": 51725215, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 53768 }, { "average_project_size": 149237, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 61742478, "net_revenue": 54358146, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 56505 }, { "average_project_size": 68673, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 68334759, "net_revenue": 57125100, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 59382 }, { "average_project_size": 197800, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 76725453, "net_revenue": 60032899, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 62404 } ], "balance_sheet": [ { "assets": 57782879, "current_assets": 27372172, "current_liabilities": 11612024, "equity": 43358340, "fixed_assets": 30410707, "liabilities": 27691034, "long_term_liabilities": 16079010, "quarter": 1 }, { "assets": 59367390, "current_assets": 26909748, "current_liabilities": 14084797, "equity": 45548319, "fixed_assets": 32457642, "liabilities": 28098082, "long_term_liabilities": 14013285, "quarter": 2 }, { "assets": 60995352, "current_assets": 30264368, "current_liabilities": 11485006, "equity": 46518167, "fixed_assets": 30730984, "liabilities": 28511114, "long_term_liabilities": 17026108, "quarter": 3 }, { "assets": 62667956, "current_assets": 31291360, "current_liabilities": 15368886, "equity": 48526499, "fixed_assets": 31376596, "liabilities": 28930217, "long_term_liabilities": 13561331, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46333, "financing_cash_flow": 139821, "investing_cash_flow": -138871, "net_cash_flow": 15939271, "operating_cash_flow": 16533082, "quarter": 1 }, { "change_in_working_capital": -38844, "financing_cash_flow": -68607, "investing_cash_flow": -119346, "net_cash_flow": 16549644, "operating_cash_flow": 16951340, "quarter": 2 }, { "change_in_working_capital": -67018, "financing_cash_flow": -50297, "investing_cash_flow": -282457, "net_cash_flow": 15934754, "operating_cash_flow": 16395804, "quarter": 3 }, { "change_in_working_capital": 52919, "financing_cash_flow": 8408, "investing_cash_flow": -282705, "net_cash_flow": 18146417, "operating_cash_flow": 18689728, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8951650713007914, "current_ratio": 2.357226612690432, "debt_to_equity_ratio": 0.638655308298242, "profit_margin": 0.2564802292266934, "quarter": 1, "return_on_assets": 0.2295921426829563, "return_on_equity": 0.3059733144765229 }, { "asset_turnover_ratio": 0.9156229707925513, "current_ratio": 1.9105527754500118, "debt_to_equity_ratio": 0.616885158813435, "profit_margin": 0.2626839222956574, "quarter": 2, "return_on_assets": 0.24051943331178952, "return_on_equity": 0.3134915033856683 }, { "asset_turnover_ratio": 0.9365484110986031, "current_ratio": 2.635119911996563, "debt_to_equity_ratio": 0.61290278269133, "profit_margin": 0.24567009948341448, "quarter": 3, "return_on_assets": 0.23008194132562756, "return_on_equity": 0.30168705916550836 }, { "asset_turnover_ratio": 0.9579520831986287, "current_ratio": 2.0360200472565158, "debt_to_equity_ratio": 0.5961735875485268, "profit_margin": 0.2463442586705666, "quarter": 4, "return_on_assets": 0.23598599577749113, "return_on_equity": 0.30475637651090387 } ], "income_statement": [ { "depreciation": 3266587, "expenses": 34511628, "income_tax": 3947092, "marketing_expense": 6527916, "net_income": 17213587, "net_profit": 13266495, "operational_expense": 18362160, "product_revenue": 13890931, "quarter": 1, "rd_expense": 5979178, "revenue": 51725215, "salaries_expense": 13545193, "service_revenue": 37834284 }, { "depreciation": 2672329, "expenses": 36193636, "income_tax": 3885499, "marketing_expense": 4590776, "net_income": 18164510, "net_profit": 14279011, "operational_expense": 21687383, "product_revenue": 15777558, "quarter": 2, "rd_expense": 6209207, "revenue": 54358146, "salaries_expense": 13492770, "service_revenue": 38580588 }, { "depreciation": 2361875, "expenses": 37957622, "income_tax": 5133549, "marketing_expense": 5772835, "net_income": 19167478, "net_profit": 14033929, "operational_expense": 22236881, "product_revenue": 14765310, "quarter": 3, "rd_expense": 5701823, "revenue": 57125100, "salaries_expense": 15885632, "service_revenue": 42359790 }, { "depreciation": 3900968, "expenses": 39807580, "income_tax": 5436559, "marketing_expense": 6300196, "net_income": 20225319, "net_profit": 14788760, "operational_expense": 20627326, "product_revenue": 18644939, "quarter": 4, "rd_expense": 6551724, "revenue": 60032899, "salaries_expense": 18336201, "service_revenue": 41387960 } ], "market_conditions": { "gdp_growth": [ 0.04644172253352408, 0.05570681669205932, 0.04643111156051975, 0.052273187171448736 ], "inflation_rate": [ 0.01183311634539733, 0.00671245202138811, 0.0032980331139670343, 0.00722907935752414 ], "interest_rate": [ 0.01337774774424439, 0.01610164160501343, 0.012194038385303018, 0.016084534199302784 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 55979, "billable_hours_per_employee": 115, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 26951721, "net_revenue": 24141198, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 25095 }, { "average_project_size": 110073, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 27518534, "net_revenue": 24542418, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 25512 }, { "average_project_size": 53949, "billable_hours_per_employee": 128, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 31908685, "net_revenue": 24950308, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 25936 }, { "average_project_size": 62286, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 32829936, "net_revenue": 25364976, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 26367 } ], "balance_sheet": [ { "assets": 34904630, "current_assets": 14352994, "current_liabilities": 6811309, "equity": 24411893, "fixed_assets": 20551636, "liabilities": 14486588, "long_term_liabilities": 7675279, "quarter": 1 }, { "assets": 35808172, "current_assets": 13528194, "current_liabilities": 7448188, "equity": 24919345, "fixed_assets": 22279978, "liabilities": 14795223, "long_term_liabilities": 7347035, "quarter": 2 }, { "assets": 36735103, "current_assets": 12725541, "current_liabilities": 7719393, "equity": 25524287, "fixed_assets": 24009562, "liabilities": 15110433, "long_term_liabilities": 7391040, "quarter": 3 }, { "assets": 37686028, "current_assets": 18793933, "current_liabilities": 9143712, "equity": 26144219, "fixed_assets": 18892095, "liabilities": 15432359, "long_term_liabilities": 6288647, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42043, "financing_cash_flow": 37483, "investing_cash_flow": -345052, "net_cash_flow": 5417057, "operating_cash_flow": 5475971, "quarter": 1 }, { "change_in_working_capital": -29544, "financing_cash_flow": 87143, "investing_cash_flow": -395422, "net_cash_flow": 5153216, "operating_cash_flow": 5811305, "quarter": 2 }, { "change_in_working_capital": 6546, "financing_cash_flow": -150033, "investing_cash_flow": -216735, "net_cash_flow": 4929041, "operating_cash_flow": 5382738, "quarter": 3 }, { "change_in_working_capital": 59552, "financing_cash_flow": -83605, "investing_cash_flow": -122898, "net_cash_flow": 5177498, "operating_cash_flow": 5641056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.691633115721324, "current_ratio": 2.1072299025047903, "debt_to_equity_ratio": 0.5934233776954536, "profit_margin": 0.1654371502193056, "quarter": 1, "return_on_assets": 0.11442181166223507, "return_on_equity": 0.1636026751387121 }, { "asset_turnover_ratio": 0.685385950447289, "current_ratio": 1.8163067312479224, "debt_to_equity_ratio": 0.5937243936387574, "profit_margin": 0.1591691576600154, "quarter": 2, "return_on_assets": 0.10909230440470405, "return_on_equity": 0.1567615842230203 }, { "asset_turnover_ratio": 0.6791952645402954, "current_ratio": 1.648515757650893, "debt_to_equity_ratio": 0.5920021585715597, "profit_margin": 0.1562953451316112, "quarter": 3, "return_on_assets": 0.10615505828308144, "return_on_equity": 0.15278064378448653 }, { "asset_turnover_ratio": 0.6730604774798766, "current_ratio": 2.055394242513325, "debt_to_equity_ratio": 0.5902780649137004, "profit_margin": 0.15338275896653716, "quarter": 4, "return_on_assets": 0.10323587298719833, "return_on_equity": 0.14881110045781057 } ], "income_statement": [ { "depreciation": 1482120, "expenses": 18742997, "income_tax": 1404350, "marketing_expense": 3666082, "net_income": 5398201, "net_profit": 3993851, "operational_expense": 12454195, "product_revenue": 8340426, "quarter": 1, "rd_expense": 2793557, "revenue": 24141198, "salaries_expense": 6795424, "service_revenue": 15800772 }, { "depreciation": 1904909, "expenses": 19264040, "income_tax": 1371982, "marketing_expense": 2199999, "net_income": 5278378, "net_profit": 3906396, "operational_expense": 13070016, "product_revenue": 6721285, "quarter": 2, "rd_expense": 2468143, "revenue": 24542418, "salaries_expense": 7893474, "service_revenue": 17821133 }, { "depreciation": 1483121, "expenses": 19799569, "income_tax": 1251122, "marketing_expense": 2938980, "net_income": 5150739, "net_profit": 3899617, "operational_expense": 10825287, "product_revenue": 9214792, "quarter": 3, "rd_expense": 3087780, "revenue": 24950308, "salaries_expense": 9858939, "service_revenue": 15735516 }, { "depreciation": 1750506, "expenses": 20349985, "income_tax": 1124441, "marketing_expense": 3902381, "net_income": 5014991, "net_profit": 3890550, "operational_expense": 12201386, "product_revenue": 6839033, "quarter": 4, "rd_expense": 2748973, "revenue": 25364976, "salaries_expense": 9745196, "service_revenue": 18525943 } ], "market_conditions": { "gdp_growth": [ 0.02571479085317472, 0.03597835272246786, 0.03549181025371002, 0.025736521592334093 ], "inflation_rate": [ 0.006580389552446948, 0.006156246151906117, 0.009553696787500463, 0.0037847468425852605 ], "interest_rate": [ 0.0099894734679758, 0.013606219677570582, 0.01778506087015896, 0.013402368257939508 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 184616, "billable_hours_per_employee": 84, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 58069922, "net_revenue": 44718584, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 46485 }, { "average_project_size": 90232, "billable_hours_per_employee": 110, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 59170001, "net_revenue": 46324818, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 48155 }, { "average_project_size": 64538, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 56942044, "net_revenue": 47988746, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 49884 }, { "average_project_size": 150001, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 54844637, "net_revenue": 49712440, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 51676 } ], "balance_sheet": [ { "assets": 52901477, "current_assets": 19759560, "current_liabilities": 13189019, "equity": 39588675, "fixed_assets": 33141917, "liabilities": 24634344, "long_term_liabilities": 11445325, "quarter": 1 }, { "assets": 54346865, "current_assets": 25191809, "current_liabilities": 12784323, "equity": 41531642, "fixed_assets": 29155056, "liabilities": 24854724, "long_term_liabilities": 12070401, "quarter": 2 }, { "assets": 55831744, "current_assets": 26946901, "current_liabilities": 11948487, "equity": 43974906, "fixed_assets": 28884843, "liabilities": 25077075, "long_term_liabilities": 13128588, "quarter": 3 }, { "assets": 57357194, "current_assets": 20315972, "current_liabilities": 11944050, "equity": 45082020, "fixed_assets": 37041222, "liabilities": 25301416, "long_term_liabilities": 13357366, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20162, "financing_cash_flow": -102947, "investing_cash_flow": -178124, "net_cash_flow": 13536769, "operating_cash_flow": 13715734, "quarter": 1 }, { "change_in_working_capital": 18995, "financing_cash_flow": -82384, "investing_cash_flow": -425124, "net_cash_flow": 14099391, "operating_cash_flow": 14474575, "quarter": 2 }, { "change_in_working_capital": 43428, "financing_cash_flow": 135067, "investing_cash_flow": -256665, "net_cash_flow": 14826495, "operating_cash_flow": 15476409, "quarter": 3 }, { "change_in_working_capital": -53050, "financing_cash_flow": 87500, "investing_cash_flow": -359761, "net_cash_flow": 14527641, "operating_cash_flow": 14817655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8453182507550782, "current_ratio": 1.4981826927385578, "debt_to_equity_ratio": 0.6222573501133847, "profit_margin": 0.25317308794929644, "quarter": 1, "return_on_assets": 0.21401183184356082, "return_on_equity": 0.2859793110024521 }, { "asset_turnover_ratio": 0.852391724895263, "current_ratio": 1.970523507580339, "debt_to_equity_ratio": 0.5984527170873716, "profit_margin": 0.25989310956386275, "quarter": 2, "return_on_assets": 0.22153073594953454, "return_on_equity": 0.28988743088944086 }, { "asset_turnover_ratio": 0.8595243952974136, "current_ratio": 2.2552563349652552, "debt_to_equity_ratio": 0.5702587516616864, "profit_margin": 0.27548619420061526, "quarter": 3, "return_on_assets": 0.2367871044830697, "return_on_equity": 0.30063138736442097 }, { "asset_turnover_ratio": 0.8667167365265462, "current_ratio": 1.7009282446071474, "debt_to_equity_ratio": 0.5612307523043555, "profit_margin": 0.26203183750385217, "quarter": 4, "return_on_assets": 0.227107379067393, "return_on_equity": 0.28894539330757585 } ], "income_statement": [ { "depreciation": 2394192, "expenses": 28963165, "income_tax": 4433877, "marketing_expense": 5019735, "net_income": 15755419, "net_profit": 11321542, "operational_expense": 16569455, "product_revenue": 9874925, "quarter": 1, "rd_expense": 3540618, "revenue": 44718584, "salaries_expense": 10809830, "service_revenue": 34843659 }, { "depreciation": 2435074, "expenses": 29943037, "income_tax": 4342280, "marketing_expense": 3710208, "net_income": 16381781, "net_profit": 12039501, "operational_expense": 17166281, "product_revenue": 14131394, "quarter": 2, "rd_expense": 3925634, "revenue": 46324818, "salaries_expense": 13924121, "service_revenue": 32193424 }, { "depreciation": 2256172, "expenses": 30956061, "income_tax": 3812448, "marketing_expense": 3988912, "net_income": 17032685, "net_profit": 13220237, "operational_expense": 19999937, "product_revenue": 17191250, "quarter": 3, "rd_expense": 5269035, "revenue": 47988746, "salaries_expense": 13814033, "service_revenue": 30797496 }, { "depreciation": 1791413, "expenses": 32003357, "income_tax": 4682841, "marketing_expense": 5298589, "net_income": 17709083, "net_profit": 13026242, "operational_expense": 18431235, "product_revenue": 11343900, "quarter": 4, "rd_expense": 3884607, "revenue": 49712440, "salaries_expense": 15787721, "service_revenue": 38368540 } ], "market_conditions": { "gdp_growth": [ 0.04007750121187688, 0.034070497400288766, 0.03595726645802823, 0.04252512751463318 ], "inflation_rate": [ 0.009245499533377886, 0.008738110070200204, 0.002812407010544108, 0.005506117912516918 ], "interest_rate": [ 0.013990046343729544, 0.019499103058281717, 0.01215962059543171, 0.013635032489239097 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 145995, "billable_hours_per_employee": 132, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 78024912, "net_revenue": 65259265, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 67837 }, { "average_project_size": 82228, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 77836096, "net_revenue": 67622421, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 70294 }, { "average_project_size": 184302, "billable_hours_per_employee": 90, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 90490099, "net_revenue": 70071152, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 72839 }, { "average_project_size": 159292, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 93148031, "net_revenue": 72608556, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 75477 } ], "balance_sheet": [ { "assets": 79922883, "current_assets": 30123601, "current_liabilities": 16784429, "equity": 63371376, "fixed_assets": 49799282, "liabilities": 35766213, "long_term_liabilities": 18981784, "quarter": 1 }, { "assets": 81019013, "current_assets": 33544822, "current_liabilities": 19267741, "equity": 64741904, "fixed_assets": 47474191, "liabilities": 36136505, "long_term_liabilities": 16868764, "quarter": 2 }, { "assets": 82130177, "current_assets": 40343285, "current_liabilities": 21082561, "equity": 66198530, "fixed_assets": 41786892, "liabilities": 36510630, "long_term_liabilities": 15428069, "quarter": 3 }, { "assets": 83256580, "current_assets": 34711395, "current_liabilities": 19851305, "equity": 66302167, "fixed_assets": 48545185, "liabilities": 36888628, "long_term_liabilities": 17037323, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6991, "financing_cash_flow": -194449, "investing_cash_flow": -228107, "net_cash_flow": 22341327, "operating_cash_flow": 22864011, "quarter": 1 }, { "change_in_working_capital": -56174, "financing_cash_flow": 121514, "investing_cash_flow": -129917, "net_cash_flow": 22592723, "operating_cash_flow": 23108748, "quarter": 2 }, { "change_in_working_capital": 5505, "financing_cash_flow": 69222, "investing_cash_flow": -452696, "net_cash_flow": 22814693, "operating_cash_flow": 22982897, "quarter": 3 }, { "change_in_working_capital": -77558, "financing_cash_flow": -148823, "investing_cash_flow": -269037, "net_cash_flow": 22340397, "operating_cash_flow": 22472418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8165279147900608, "current_ratio": 1.794734929618398, "debt_to_equity_ratio": 0.5643906643276927, "profit_margin": 0.29443644515456924, "quarter": 1, "return_on_assets": 0.24041557660025853, "return_on_equity": 0.3032079656910085 }, { "asset_turnover_ratio": 0.8346487879332719, "current_ratio": 1.74098364722673, "debt_to_equity_ratio": 0.5581625310247286, "profit_margin": 0.2936806418096152, "quarter": 2, "return_on_assets": 0.2451201917258607, "return_on_equity": 0.30674717258856027 }, { "asset_turnover_ratio": 0.8531718128404862, "current_ratio": 1.9135855933252133, "debt_to_equity_ratio": 0.5515323376516065, "profit_margin": 0.29368695122923055, "quarter": 3, "return_on_assets": 0.25056542858783803, "return_on_equity": 0.3108676733456166 }, { "asset_turnover_ratio": 0.8721059164332717, "current_ratio": 1.7485699302892177, "debt_to_equity_ratio": 0.5563713777258592, "profit_margin": 0.2745436088826777, "quarter": 4, "return_on_assets": 0.23943110562552533, "return_on_equity": 0.30065706600509756 } ], "income_statement": [ { "depreciation": 3649305, "expenses": 40026668, "income_tax": 6017891, "marketing_expense": 7497242, "net_income": 25232597, "net_profit": 19214706, "operational_expense": 23305843, "product_revenue": 15893890, "quarter": 1, "rd_expense": 6447657, "revenue": 65259265, "salaries_expense": 16926984, "service_revenue": 49365375 }, { "depreciation": 3249352, "expenses": 41778386, "income_tax": 5984639, "marketing_expense": 8206130, "net_income": 25844035, "net_profit": 19859396, "operational_expense": 28002825, "product_revenue": 23743112, "quarter": 2, "rd_expense": 5605863, "revenue": 67622421, "salaries_expense": 16384403, "service_revenue": 43879309 }, { "depreciation": 2403914, "expenses": 43606766, "income_tax": 5885403, "marketing_expense": 4690099, "net_income": 26464386, "net_profit": 20578983, "operational_expense": 21935605, "product_revenue": 17126430, "quarter": 3, "rd_expense": 6887072, "revenue": 70071152, "salaries_expense": 20590492, "service_revenue": 52944722 }, { "depreciation": 2538203, "expenses": 45515163, "income_tax": 7159178, "marketing_expense": 4928695, "net_income": 27093393, "net_profit": 19934215, "operational_expense": 24906803, "product_revenue": 22508400, "quarter": 4, "rd_expense": 6179443, "revenue": 72608556, "salaries_expense": 16272809, "service_revenue": 50100156 } ], "market_conditions": { "gdp_growth": [ 0.04496383087698063, 0.03285390335154339, 0.03708870297973855, 0.038318553154897704 ], "inflation_rate": [ 0.00521026417063074, 0.002251122350368777, 0.007665045524805527, 0.00638127929356789 ], "interest_rate": [ 0.021419439577515634, 0.021891969380284728, 0.01569404804590838, 0.014437103869543437 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 73845, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 83883082, "net_revenue": 75242930, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 78215 }, { "average_project_size": 100752, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 95194459, "net_revenue": 76491352, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 79513 }, { "average_project_size": 119039, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 92404481, "net_revenue": 77760488, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 80832 }, { "average_project_size": 143509, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 100632851, "net_revenue": 79050681, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 82173 } ], "balance_sheet": [ { "assets": 89438719, "current_assets": 35803708, "current_liabilities": 23664112, "equity": 59270811, "fixed_assets": 53635011, "liabilities": 45425167, "long_term_liabilities": 21761055, "quarter": 1 }, { "assets": 91437939, "current_assets": 41116339, "current_liabilities": 22317653, "equity": 59948106, "fixed_assets": 50321600, "liabilities": 46704342, "long_term_liabilities": 24386689, "quarter": 2 }, { "assets": 93481847, "current_assets": 32354720, "current_liabilities": 26317624, "equity": 61552106, "fixed_assets": 61127127, "liabilities": 48019539, "long_term_liabilities": 21701915, "quarter": 3 }, { "assets": 95571442, "current_assets": 38447075, "current_liabilities": 23802674, "equity": 60811077, "fixed_assets": 57124367, "liabilities": 49371772, "long_term_liabilities": 25569098, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25045, "financing_cash_flow": 193802, "investing_cash_flow": -404523, "net_cash_flow": 19848699, "operating_cash_flow": 20256149, "quarter": 1 }, { "change_in_working_capital": -11945, "financing_cash_flow": -124107, "investing_cash_flow": -222194, "net_cash_flow": 20199762, "operating_cash_flow": 20639738, "quarter": 2 }, { "change_in_working_capital": -50682, "financing_cash_flow": 111696, "investing_cash_flow": -154689, "net_cash_flow": 19506500, "operating_cash_flow": 19838661, "quarter": 3 }, { "change_in_working_capital": -35005, "financing_cash_flow": 5587, "investing_cash_flow": -107082, "net_cash_flow": 18745585, "operating_cash_flow": 19287469, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8412791556193912, "current_ratio": 1.5129960507286309, "debt_to_equity_ratio": 0.7664002944046101, "profit_margin": 0.2027733236863583, "quarter": 1, "return_on_assets": 0.17058897053299701, "return_on_equity": 0.25741606606327694 }, { "asset_turnover_ratio": 0.8365384526000744, "current_ratio": 1.8423236081320917, "debt_to_equity_ratio": 0.7790795258819353, "profit_margin": 0.1989049559484842, "quarter": 2, "return_on_assets": 0.16639164406363097, "return_on_equity": 0.2537946569988383 }, { "asset_turnover_ratio": 0.8318244717608115, "current_ratio": 1.2293936565094175, "debt_to_equity_ratio": 0.7801445331537478, "profit_margin": 0.2069148280036514, "quarter": 3, "return_on_assets": 0.17211681750361651, "return_on_equity": 0.2614012589593604 }, { "asset_turnover_ratio": 0.8271370541840313, "current_ratio": 1.6152418421560535, "debt_to_equity_ratio": 0.8118878078742134, "profit_margin": 0.18483594088202732, "quarter": 4, "return_on_assets": 0.15288465564849382, "return_on_equity": 0.24027541890106632 } ], "income_statement": [ { "depreciation": 4998890, "expenses": 55444547, "income_tax": 4541124, "marketing_expense": 6326907, "net_income": 19798383, "net_profit": 15257259, "operational_expense": 35816664, "product_revenue": 17872684, "quarter": 1, "rd_expense": 6510752, "revenue": 75242930, "salaries_expense": 27177379, "service_revenue": 57370246 }, { "depreciation": 5425229, "expenses": 56366829, "income_tax": 4910014, "marketing_expense": 10987375, "net_income": 20124523, "net_profit": 15214509, "operational_expense": 30743174, "product_revenue": 19562065, "quarter": 2, "rd_expense": 8504479, "revenue": 76491352, "salaries_expense": 21346527, "service_revenue": 56929287 }, { "depreciation": 3748863, "expenses": 57304453, "income_tax": 4366237, "marketing_expense": 9162673, "net_income": 20456035, "net_profit": 16089798, "operational_expense": 34889617, "product_revenue": 25006579, "quarter": 3, "rd_expense": 8910348, "revenue": 77760488, "salaries_expense": 21229035, "service_revenue": 52753909 }, { "depreciation": 4676062, "expenses": 58257674, "income_tax": 6181600, "marketing_expense": 9483828, "net_income": 20793007, "net_profit": 14611407, "operational_expense": 34012038, "product_revenue": 23468101, "quarter": 4, "rd_expense": 10964013, "revenue": 79050681, "salaries_expense": 26325507, "service_revenue": 55582580 } ], "market_conditions": { "gdp_growth": [ 0.030725806387323147, 0.029348000979999976, 0.041770078203052674, 0.03878940275451198 ], "inflation_rate": [ 0.0038742029612138257, 0.011357442190024946, 0.004475294471880251, 0.010369864432952423 ], "interest_rate": [ 0.01752943869709839, 0.016560382868723453, 0.020254615236093253, 0.01878692490240924 ], "year": 1999 }, "random_event": { "description": "Johnson-Farmer Expansion to New Market in 1999", "impact": 0.02, "type": "Expansion to New Market" }, "year": 1999 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1992, "industry": "Advertising", "location": "Grahambury", "name": "Salinas Inc", "num_employees": 967, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.salinasinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 164581, "billable_hours_per_employee": 143, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 18530579, "net_revenue": 15391604, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 15917 }, { "average_project_size": 146333, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 19630310, "net_revenue": 15647440, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 16181 }, { "average_project_size": 189984, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 19155761, "net_revenue": 15907529, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 16450 }, { "average_project_size": 157775, "billable_hours_per_employee": 117, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 18100530, "net_revenue": 16171941, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 16724 } ], "balance_sheet": [ { "assets": 20891489, "current_assets": 6360015, "current_liabilities": 4286456, "equity": 13754610, "fixed_assets": 14531474, "liabilities": 10114578, "long_term_liabilities": 5828122, "quarter": 1 }, { "assets": 21237295, "current_assets": 8523028, "current_liabilities": 5239409, "equity": 13859616, "fixed_assets": 12714267, "liabilities": 10267234, "long_term_liabilities": 5027825, "quarter": 2 }, { "assets": 21588826, "current_assets": 10187388, "current_liabilities": 5284377, "equity": 13803085, "fixed_assets": 11401438, "liabilities": 10422194, "long_term_liabilities": 5137817, "quarter": 3 }, { "assets": 21946175, "current_assets": 8616797, "current_liabilities": 4473981, "equity": 14289403, "fixed_assets": 13329378, "liabilities": 10579492, "long_term_liabilities": 6105511, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19013, "financing_cash_flow": 134887, "investing_cash_flow": -472717, "net_cash_flow": 3985402, "operating_cash_flow": 4073061, "quarter": 1 }, { "change_in_working_capital": -14027, "financing_cash_flow": 27338, "investing_cash_flow": -183504, "net_cash_flow": 3320812, "operating_cash_flow": 3744542, "quarter": 2 }, { "change_in_working_capital": 77271, "financing_cash_flow": 76770, "investing_cash_flow": -468806, "net_cash_flow": 3446984, "operating_cash_flow": 3710668, "quarter": 3 }, { "change_in_working_capital": 60874, "financing_cash_flow": 182967, "investing_cash_flow": -289625, "net_cash_flow": 3639449, "operating_cash_flow": 3953475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7367404017971146, "current_ratio": 1.4837467129022204, "debt_to_equity_ratio": 0.735359126867283, "profit_margin": 0.19346255270081014, "quarter": 1, "return_on_assets": 0.1425316788094903, "return_on_equity": 0.2164873449701591 }, { "asset_turnover_ratio": 0.7367906317636027, "current_ratio": 1.6267155322289213, "debt_to_equity_ratio": 0.7408021982715827, "profit_margin": 0.18466630963275782, "quarter": 2, "return_on_assets": 0.1360604069397727, "return_on_equity": 0.20848737800527806 }, { "asset_turnover_ratio": 0.7368408546161797, "current_ratio": 1.9278314170241828, "debt_to_equity_ratio": 0.7550626544718083, "profit_margin": 0.16573617436120971, "quarter": 3, "return_on_assets": 0.12212118435712993, "return_on_equity": 0.19100461961945464 }, { "asset_turnover_ratio": 0.7368910983349035, "current_ratio": 1.92597979294056, "debt_to_equity_ratio": 0.7403732682184133, "profit_margin": 0.1807278421310095, "quarter": 4, "return_on_assets": 0.13317673808761663, "return_on_equity": 0.2045375863498286 } ], "income_statement": [ { "depreciation": 1095362, "expenses": 11649065, "income_tax": 764840, "marketing_expense": 1215520, "net_income": 3742539, "net_profit": 2977699, "operational_expense": 6070713, "product_revenue": 3094881, "quarter": 1, "rd_expense": 1624427, "revenue": 15391604, "salaries_expense": 5661850, "service_revenue": 12296723 }, { "depreciation": 854987, "expenses": 11912634, "income_tax": 845251, "marketing_expense": 2335861, "net_income": 3734806, "net_profit": 2889555, "operational_expense": 6341640, "product_revenue": 3330822, "quarter": 2, "rd_expense": 1582808, "revenue": 15647440, "salaries_expense": 4621037, "service_revenue": 12316618 }, { "depreciation": 1074215, "expenses": 12182166, "income_tax": 1088910, "marketing_expense": 2153978, "net_income": 3725363, "net_profit": 2636453, "operational_expense": 6342542, "product_revenue": 4448514, "quarter": 3, "rd_expense": 1428467, "revenue": 15907529, "salaries_expense": 3663650, "service_revenue": 11459015 }, { "depreciation": 1030755, "expenses": 12457797, "income_tax": 791424, "marketing_expense": 1692002, "net_income": 3714144, "net_profit": 2922720, "operational_expense": 8514940, "product_revenue": 3406830, "quarter": 4, "rd_expense": 2397643, "revenue": 16171941, "salaries_expense": 3964008, "service_revenue": 12765111 } ], "market_conditions": { "gdp_growth": [ 0.0045738227017076485, 0.011157947633376806, -0.003050948601815477, 0.009408846974435387 ], "inflation_rate": [ 0.017894940332300043, 0.02029599583813451, 0.024865683470438125, 0.017780683599530903 ], "interest_rate": [ 0.053588143542153445, 0.057312981669857446, 0.054030929081195764, 0.05030679638119207 ], "year": 1992 }, "random_event": { "description": "Salinas Inc Introduction of New Service in 1992", "impact": 0.08, "type": "Introduction of New Service" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 102648, "billable_hours_per_employee": 94, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 7707230, "net_revenue": 6898074, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 7133 }, { "average_project_size": 189859, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 8241315, "net_revenue": 7181308, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 7426 }, { "average_project_size": 60384, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 9608428, "net_revenue": 7476173, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7731 }, { "average_project_size": 139958, "billable_hours_per_employee": 139, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 10061715, "net_revenue": 7783144, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 8049 } ], "balance_sheet": [ { "assets": 10082578, "current_assets": 5027405, "current_liabilities": 2069749, "equity": 6981816, "fixed_assets": 5055173, "liabilities": 4802547, "long_term_liabilities": 2732798, "quarter": 1 }, { "assets": 10340643, "current_assets": 3283199, "current_liabilities": 2832144, "equity": 7131267, "fixed_assets": 7057444, "liabilities": 4895783, "long_term_liabilities": 2063639, "quarter": 2 }, { "assets": 10605312, "current_assets": 4486756, "current_liabilities": 2674934, "equity": 7438499, "fixed_assets": 6118556, "liabilities": 4990830, "long_term_liabilities": 2315896, "quarter": 3 }, { "assets": 10876756, "current_assets": 3284976, "current_liabilities": 2368019, "equity": 7808263, "fixed_assets": 7591780, "liabilities": 5087721, "long_term_liabilities": 2719702, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32521, "financing_cash_flow": -85948, "investing_cash_flow": -237785, "net_cash_flow": 1894924, "operating_cash_flow": 1972838, "quarter": 1 }, { "change_in_working_capital": -79913, "financing_cash_flow": 101605, "investing_cash_flow": -200636, "net_cash_flow": 1633238, "operating_cash_flow": 2056212, "quarter": 2 }, { "change_in_working_capital": -794, "financing_cash_flow": 45864, "investing_cash_flow": -453096, "net_cash_flow": 1971484, "operating_cash_flow": 2084087, "quarter": 3 }, { "change_in_working_capital": -61538, "financing_cash_flow": -125128, "investing_cash_flow": -196652, "net_cash_flow": 1991246, "operating_cash_flow": 2504688, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6841577620326865, "current_ratio": 2.4289925976531452, "debt_to_equity_ratio": 0.6878650196453187, "profit_margin": 0.24670436994442216, "quarter": 1, "return_on_assets": 0.16878470962485984, "return_on_equity": 0.24374532356624695 }, { "asset_turnover_ratio": 0.6944740283558769, "current_ratio": 1.1592627352281522, "debt_to_equity_ratio": 0.6865235869025799, "profit_margin": 0.23483284660677414, "quarter": 2, "return_on_assets": 0.16308531297328416, "return_on_equity": 0.2364806983106929 }, { "asset_turnover_ratio": 0.7049460685362203, "current_ratio": 1.677333347290064, "debt_to_equity_ratio": 0.6709458453916577, "profit_margin": 0.24397736649486307, "quarter": 3, "return_on_assets": 0.1719908853223743, "return_on_equity": 0.2452130463417418 }, { "asset_turnover_ratio": 0.7155758573604115, "current_ratio": 1.3872253558776344, "debt_to_equity_ratio": 0.651581664193432, "profit_margin": 0.25943603253389635, "quarter": 4, "return_on_assets": 0.18564616141062648, "return_on_equity": 0.2586014328666952 } ], "income_statement": [ { "depreciation": 271053, "expenses": 4632191, "income_tax": 564098, "marketing_expense": 925930, "net_income": 2265883, "net_profit": 1701785, "operational_expense": 2434225, "product_revenue": 1936835, "quarter": 1, "rd_expense": 804289, "revenue": 6898074, "salaries_expense": 2120184, "service_revenue": 4961239 }, { "depreciation": 369805, "expenses": 4804572, "income_tax": 690329, "marketing_expense": 619837, "net_income": 2376736, "net_profit": 1686407, "operational_expense": 2776387, "product_revenue": 1922011, "quarter": 2, "rd_expense": 874861, "revenue": 7181308, "salaries_expense": 1926682, "service_revenue": 5259297 }, { "depreciation": 260070, "expenses": 4983369, "income_tax": 668787, "marketing_expense": 573925, "net_income": 2492804, "net_profit": 1824017, "operational_expense": 2631278, "product_revenue": 1655924, "quarter": 3, "rd_expense": 702879, "revenue": 7476173, "salaries_expense": 1583370, "service_revenue": 5820249 }, { "depreciation": 485460, "expenses": 5168820, "income_tax": 595096, "marketing_expense": 1013214, "net_income": 2614324, "net_profit": 2019228, "operational_expense": 3254304, "product_revenue": 1702003, "quarter": 4, "rd_expense": 1004696, "revenue": 7783144, "salaries_expense": 2375625, "service_revenue": 6081141 } ], "market_conditions": { "gdp_growth": [ -0.001017228684272625, 0.008699196255251746, 0.011900047091203646, 0.013207072522775818 ], "inflation_rate": [ 0.030058651554820418, 0.032398370864205994, 0.03198386148429078, 0.03131018469976993 ], "interest_rate": [ 0.04303901802322611, 0.041775569708404445, 0.04155257906289357, 0.04371544807596751 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 116332, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 18377856, "net_revenue": 16612179, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 17179 }, { "average_project_size": 190099, "billable_hours_per_employee": 86, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 21716664, "net_revenue": 17403524, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 17997 }, { "average_project_size": 122693, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 21033273, "net_revenue": 18232566, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 18855 }, { "average_project_size": 74084, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 23904938, "net_revenue": 19101100, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 19753 } ], "balance_sheet": [ { "assets": 21243821, "current_assets": 7556065, "current_liabilities": 6243013, "equity": 14877944, "fixed_assets": 13687756, "liabilities": 10572839, "long_term_liabilities": 4329826, "quarter": 1 }, { "assets": 21974961, "current_assets": 6928155, "current_liabilities": 5271475, "equity": 15710152, "fixed_assets": 15046806, "liabilities": 10694308, "long_term_liabilities": 5422833, "quarter": 2 }, { "assets": 22731265, "current_assets": 11290274, "current_liabilities": 5717850, "equity": 16557371, "fixed_assets": 11440991, "liabilities": 10817172, "long_term_liabilities": 5099322, "quarter": 3 }, { "assets": 23513598, "current_assets": 10854079, "current_liabilities": 6006371, "equity": 17135536, "fixed_assets": 12659519, "liabilities": 10941448, "long_term_liabilities": 4935077, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65883, "financing_cash_flow": 144215, "investing_cash_flow": -294996, "net_cash_flow": 4811265, "operating_cash_flow": 5081847, "quarter": 1 }, { "change_in_working_capital": 22649, "financing_cash_flow": -146799, "investing_cash_flow": -490176, "net_cash_flow": 5111833, "operating_cash_flow": 5519215, "quarter": 2 }, { "change_in_working_capital": 90135, "financing_cash_flow": 154086, "investing_cash_flow": -424530, "net_cash_flow": 5290580, "operating_cash_flow": 5505449, "quarter": 3 }, { "change_in_working_capital": -18314, "financing_cash_flow": 184324, "investing_cash_flow": -265598, "net_cash_flow": 5070032, "operating_cash_flow": 5560444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7819769805064729, "current_ratio": 1.2103234447853946, "debt_to_equity_ratio": 0.7106384457422342, "profit_margin": 0.2532456458601849, "quarter": 1, "return_on_assets": 0.19803226547615893, "return_on_equity": 0.28276501107948787 }, { "asset_turnover_ratio": 0.7919706433153624, "current_ratio": 1.3142725707700407, "debt_to_equity_ratio": 0.6807259407802038, "profit_margin": 0.254517360966664, "quarter": 2, "return_on_assets": 0.2015702780996972, "return_on_equity": 0.28195137768240564 }, { "asset_turnover_ratio": 0.8020920085177837, "current_ratio": 1.9745663142614793, "debt_to_equity_ratio": 0.6533145872010719, "profit_margin": 0.25466947438994597, "quarter": 3, "return_on_assets": 0.2042683502216001, "return_on_equity": 0.2804357044364108 }, { "asset_turnover_ratio": 0.8123427133525035, "current_ratio": 1.8070943336667016, "debt_to_equity_ratio": 0.6385238255751089, "profit_margin": 0.238906973943909, "quarter": 4, "return_on_assets": 0.19407433945243088, "return_on_equity": 0.2663112493242114 } ], "income_statement": [ { "depreciation": 874885, "expenses": 11165831, "income_tax": 1239386, "marketing_expense": 1491070, "net_income": 5446348, "net_profit": 4206962, "operational_expense": 5716141, "product_revenue": 5672923, "quarter": 1, "rd_expense": 1826060, "revenue": 16612179, "salaries_expense": 4842543, "service_revenue": 10939256 }, { "depreciation": 1089716, "expenses": 11663790, "income_tax": 1310235, "marketing_expense": 1429886, "net_income": 5739734, "net_profit": 4429499, "operational_expense": 6792999, "product_revenue": 5152099, "quarter": 2, "rd_expense": 2051345, "revenue": 17403524, "salaries_expense": 5812920, "service_revenue": 12251425 }, { "depreciation": 862171, "expenses": 12183956, "income_tax": 1405332, "marketing_expense": 1757906, "net_income": 6048610, "net_profit": 4643278, "operational_expense": 6438577, "product_revenue": 4986013, "quarter": 3, "rd_expense": 1370109, "revenue": 18232566, "salaries_expense": 4066164, "service_revenue": 13246553 }, { "depreciation": 997058, "expenses": 12727320, "income_tax": 1810394, "marketing_expense": 1719686, "net_income": 6373780, "net_profit": 4563386, "operational_expense": 7521864, "product_revenue": 4419270, "quarter": 4, "rd_expense": 2541130, "revenue": 19101100, "salaries_expense": 6231566, "service_revenue": 14681830 } ], "market_conditions": { "gdp_growth": [ 0.0033228694761806964, -0.0041584903654625065, -0.002573851997020933, -0.00741590303273255 ], "inflation_rate": [ 0.02264235389185238, 0.02648817541824889, 0.02792779897271258, 0.028109082021172446 ], "interest_rate": [ 0.03861722294807321, 0.044312505907181145, 0.040374103383684606, 0.04122935977826124 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 81613, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 17090891, "net_revenue": 14946815, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15457 }, { "average_project_size": 99213, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 19995171, "net_revenue": 15459728, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15987 }, { "average_project_size": 86968, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 18021121, "net_revenue": 15990243, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16536 }, { "average_project_size": 89719, "billable_hours_per_employee": 109, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 21374307, "net_revenue": 16538963, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 17103 } ], "balance_sheet": [ { "assets": 15741352, "current_assets": 4849283, "current_liabilities": 2982996, "equity": 12965896, "fixed_assets": 10892069, "liabilities": 6446222, "long_term_liabilities": 3463226, "quarter": 1 }, { "assets": 16286685, "current_assets": 6615782, "current_liabilities": 3112751, "equity": 13699926, "fixed_assets": 9670903, "liabilities": 6519524, "long_term_liabilities": 3406773, "quarter": 2 }, { "assets": 16850911, "current_assets": 7322519, "current_liabilities": 3570040, "equity": 14410972, "fixed_assets": 9528392, "liabilities": 6593659, "long_term_liabilities": 3023619, "quarter": 3 }, { "assets": 17434684, "current_assets": 7656256, "current_liabilities": 3869895, "equity": 14809513, "fixed_assets": 9778428, "liabilities": 6668637, "long_term_liabilities": 2798742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33590, "financing_cash_flow": 46779, "investing_cash_flow": -487697, "net_cash_flow": 3840922, "operating_cash_flow": 4258897, "quarter": 1 }, { "change_in_working_capital": -89179, "financing_cash_flow": 187344, "investing_cash_flow": -109095, "net_cash_flow": 4248632, "operating_cash_flow": 4508087, "quarter": 2 }, { "change_in_working_capital": -13702, "financing_cash_flow": -143501, "investing_cash_flow": -308843, "net_cash_flow": 5116166, "operating_cash_flow": 5205912, "quarter": 3 }, { "change_in_working_capital": 42361, "financing_cash_flow": -125868, "investing_cash_flow": -192044, "net_cash_flow": 4017218, "operating_cash_flow": 4689766, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9495254918383123, "current_ratio": 1.6256418044140857, "debt_to_equity_ratio": 0.497167492319852, "profit_margin": 0.2455885083210035, "quarter": 1, "return_on_assets": 0.23319254915333829, "return_on_equity": 0.28310932001922584 }, { "asset_turnover_ratio": 0.9492249650558109, "current_ratio": 2.125381053608207, "debt_to_equity_ratio": 0.4758802346815596, "profit_margin": 0.25438772273354354, "quarter": 2, "return_on_assets": 0.2414711772223752, "return_on_equity": 0.2870646892545259 }, { "asset_turnover_ratio": 0.9489245418244746, "current_ratio": 2.0511027887642714, "debt_to_equity_ratio": 0.45754436272584526, "profit_margin": 0.25976590849807596, "quarter": 3, "return_on_assets": 0.24649824570315515, "return_on_equity": 0.2882331601227176 }, { "asset_turnover_ratio": 0.9486241907223555, "current_ratio": 1.9784144014243281, "debt_to_equity_ratio": 0.45029414539154666, "profit_margin": 0.24448122896217858, "quarter": 4, "return_on_assets": 0.23192080797105355, "return_on_equity": 0.27303166552472047 } ], "income_statement": [ { "depreciation": 588131, "expenses": 9714475, "income_tax": 1561574, "marketing_expense": 1793163, "net_income": 5232340, "net_profit": 3670766, "operational_expense": 5371393, "product_revenue": 4519236, "quarter": 1, "rd_expense": 995279, "revenue": 14946815, "salaries_expense": 3285448, "service_revenue": 10427579 }, { "depreciation": 575322, "expenses": 10133987, "income_tax": 1392976, "marketing_expense": 1924354, "net_income": 5325741, "net_profit": 3932765, "operational_expense": 6984030, "product_revenue": 4999160, "quarter": 2, "rd_expense": 2022292, "revenue": 15459728, "salaries_expense": 3707748, "service_revenue": 10460568 }, { "depreciation": 1052192, "expenses": 10571616, "income_tax": 1264907, "marketing_expense": 1295632, "net_income": 5418627, "net_profit": 4153720, "operational_expense": 7114409, "product_revenue": 5864430, "quarter": 3, "rd_expense": 1060266, "revenue": 15990243, "salaries_expense": 4266500, "service_revenue": 10125813 }, { "depreciation": 646300, "expenses": 11028143, "income_tax": 1467354, "marketing_expense": 1918704, "net_income": 5510820, "net_profit": 4043466, "operational_expense": 6559503, "product_revenue": 3871706, "quarter": 4, "rd_expense": 1957083, "revenue": 16538963, "salaries_expense": 3427363, "service_revenue": 12667257 } ], "market_conditions": { "gdp_growth": [ -0.008940480420623627, -0.011659518218285099, -0.01494133113992284, -0.0027618790458379637 ], "inflation_rate": [ 0.027399828991801177, 0.026786828731348786, 0.020404752652570968, 0.023584345501672956 ], "interest_rate": [ 0.04953233511548889, 0.050510662860529756, 0.05218101270111432, 0.050536545154627716 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 156593, "billable_hours_per_employee": 84, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 10970657, "net_revenue": 9257580, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9574 }, { "average_project_size": 82869, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 10866431, "net_revenue": 9635894, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9965 }, { "average_project_size": 77836, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 12284119, "net_revenue": 10029669, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 10372 }, { "average_project_size": 79957, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 12236001, "net_revenue": 10439536, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10796 } ], "balance_sheet": [ { "assets": 13549254, "current_assets": 5253765, "current_liabilities": 3546258, "equity": 6948511, "fixed_assets": 8295489, "liabilities": 8009488, "long_term_liabilities": 4463230, "quarter": 1 }, { "assets": 13936393, "current_assets": 6496829, "current_liabilities": 4557117, "equity": 7349873, "fixed_assets": 7439564, "liabilities": 8182104, "long_term_liabilities": 3624987, "quarter": 2 }, { "assets": 14334594, "current_assets": 4903623, "current_liabilities": 4341719, "equity": 7526048, "fixed_assets": 9430971, "liabilities": 8358440, "long_term_liabilities": 4016721, "quarter": 3 }, { "assets": 14744173, "current_assets": 5096091, "current_liabilities": 3829515, "equity": 7881801, "fixed_assets": 9648082, "liabilities": 8538575, "long_term_liabilities": 4709060, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39843, "financing_cash_flow": -65291, "investing_cash_flow": -309806, "net_cash_flow": 1496610, "operating_cash_flow": 2020861, "quarter": 1 }, { "change_in_working_capital": -16181, "financing_cash_flow": 23562, "investing_cash_flow": -356436, "net_cash_flow": 1909759, "operating_cash_flow": 2263442, "quarter": 2 }, { "change_in_working_capital": 24823, "financing_cash_flow": -122386, "investing_cash_flow": -390661, "net_cash_flow": 1802605, "operating_cash_flow": 2032327, "quarter": 3 }, { "change_in_working_capital": 99882, "financing_cash_flow": -133065, "investing_cash_flow": -350423, "net_cash_flow": 1945088, "operating_cash_flow": 2288267, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6832538529427524, "current_ratio": 1.481495424190795, "debt_to_equity_ratio": 1.1526912744327527, "profit_margin": 0.15217205792442517, "quarter": 1, "return_on_assets": 0.1039721448870912, "return_on_equity": 0.20274055837286578 }, { "asset_turnover_ratio": 0.6914195086203438, "current_ratio": 1.4256445467605945, "debt_to_equity_ratio": 1.1132306639856226, "profit_margin": 0.16558754174755347, "quarter": 2, "return_on_assets": 0.1144904567487441, "return_on_equity": 0.2170900095824785 }, { "asset_turnover_ratio": 0.699682809293378, "current_ratio": 1.1294197068027663, "debt_to_equity_ratio": 1.1106014737083791, "profit_margin": 0.15453092220690434, "quarter": 3, "return_on_assets": 0.10812262977242328, "return_on_equity": 0.20593729936349064 }, { "asset_turnover_ratio": 0.7080448662668296, "current_ratio": 1.3307405768093348, "debt_to_equity_ratio": 1.083327909446077, "profit_margin": 0.16056297904427935, "quarter": 4, "return_on_assets": 0.11368579302481055, "return_on_equity": 0.2126675108899603 } ], "income_statement": [ { "depreciation": 612116, "expenses": 7259691, "income_tax": 589144, "marketing_expense": 1073171, "net_income": 1997889, "net_profit": 1408745, "operational_expense": 4693223, "product_revenue": 2614151, "quarter": 1, "rd_expense": 1188942, "revenue": 9257580, "salaries_expense": 3395341, "service_revenue": 6643429 }, { "depreciation": 667858, "expenses": 7555112, "income_tax": 485198, "marketing_expense": 1430788, "net_income": 2080782, "net_profit": 1595584, "operational_expense": 3866079, "product_revenue": 3338335, "quarter": 2, "rd_expense": 1056592, "revenue": 9635894, "salaries_expense": 3226085, "service_revenue": 6297559 }, { "depreciation": 482433, "expenses": 7862555, "income_tax": 617220, "marketing_expense": 877115, "net_income": 2167114, "net_profit": 1549894, "operational_expense": 4123890, "product_revenue": 2929591, "quarter": 3, "rd_expense": 858138, "revenue": 10029669, "salaries_expense": 3253660, "service_revenue": 7100078 }, { "depreciation": 612064, "expenses": 8182509, "income_tax": 580824, "marketing_expense": 1131867, "net_income": 2257027, "net_profit": 1676203, "operational_expense": 4946875, "product_revenue": 3558576, "quarter": 4, "rd_expense": 910274, "revenue": 10439536, "salaries_expense": 3950091, "service_revenue": 6880960 } ], "market_conditions": { "gdp_growth": [ 0.00585432521785227, -0.011887904448344032, 0.0024216718922029454, -0.011815584667077057 ], "inflation_rate": [ 0.03717436010959899, 0.03214869410539451, 0.03532799101323364, 0.03862303839480779 ], "interest_rate": [ 0.040731470710145753, 0.037551248480931464, 0.042169953978025386, 0.045837515995837366 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1990, "industry": "Advertising", "location": "North Thomasmouth", "name": "Dixon, Gomez and Holmes", "num_employees": 641, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.dixon,gomezandholmes.com" }

[ { "advertising_kpis": [ { "average_project_size": 75990, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 108042045, "net_revenue": 87850874, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 137053 }, { "average_project_size": 59093, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 105489412, "net_revenue": 90152811, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 140644 }, { "average_project_size": 136925, "billable_hours_per_employee": 119, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 102665787, "net_revenue": 92515065, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 144329 }, { "average_project_size": 172241, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 123106338, "net_revenue": 94939216, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 148111 } ], "balance_sheet": [ { "assets": 128187645, "current_assets": 62388099, "current_liabilities": 30281570, "equity": 83886413, "fixed_assets": 65799546, "liabilities": 64610679, "long_term_liabilities": 34329109, "quarter": 1 }, { "assets": 132081507, "current_assets": 49556180, "current_liabilities": 27208665, "equity": 88279163, "fixed_assets": 82525327, "liabilities": 65190550, "long_term_liabilities": 37981885, "quarter": 2 }, { "assets": 136093649, "current_assets": 63565389, "current_liabilities": 37088478, "equity": 92105853, "fixed_assets": 72528260, "liabilities": 65775626, "long_term_liabilities": 28687148, "quarter": 3 }, { "assets": 140227666, "current_assets": 69218647, "current_liabilities": 36881209, "equity": 95385926, "fixed_assets": 71009019, "liabilities": 66365953, "long_term_liabilities": 29484744, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94972, "financing_cash_flow": 8753, "investing_cash_flow": -131778, "net_cash_flow": 25585315, "operating_cash_flow": 25841497, "quarter": 1 }, { "change_in_working_capital": 72725, "financing_cash_flow": 65790, "investing_cash_flow": -311065, "net_cash_flow": 26838368, "operating_cash_flow": 27486992, "quarter": 2 }, { "change_in_working_capital": 20021, "financing_cash_flow": -19188, "investing_cash_flow": -478787, "net_cash_flow": 27492224, "operating_cash_flow": 27840161, "quarter": 3 }, { "change_in_working_capital": -70567, "financing_cash_flow": -46251, "investing_cash_flow": -154363, "net_cash_flow": 25285682, "operating_cash_flow": 25235947, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.685330275004272, "current_ratio": 2.060266327010125, "debt_to_equity_ratio": 0.7702162565944977, "profit_margin": 0.23118093281576232, "quarter": 1, "return_on_assets": 0.15843529226237052, "return_on_equity": 0.24210651372111952 }, { "asset_turnover_ratio": 0.6825543790926007, "current_ratio": 1.8213381656174605, "debt_to_equity_ratio": 0.7384590857527727, "profit_margin": 0.23724391688685115, "quarter": 2, "return_on_assets": 0.16193187438420126, "return_on_equity": 0.2422792114601268 }, { "asset_turnover_ratio": 0.679789730672884, "current_ratio": 1.7138850777322272, "debt_to_equity_ratio": 0.7141307947063907, "profit_margin": 0.23550575249555303, "quarter": 3, "return_on_assets": 0.16009439206086684, "return_on_equity": 0.23655206797769954 }, { "asset_turnover_ratio": 0.6770362704318277, "current_ratio": 1.8767998359272875, "debt_to_equity_ratio": 0.6957625279016529, "profit_margin": 0.22671572303693766, "quarter": 4, "return_on_assets": 0.15349476757318345, "return_on_equity": 0.22565397121583744 } ], "income_statement": [ { "depreciation": 5532050, "expenses": 59805381, "income_tax": 7736046, "marketing_expense": 11697591, "net_income": 28045493, "net_profit": 20309447, "operational_expense": 31436652, "product_revenue": 21285325, "quarter": 1, "rd_expense": 7723026, "revenue": 87850874, "salaries_expense": 20579679, "service_revenue": 66565549 }, { "depreciation": 6098786, "expenses": 61383651, "income_tax": 7380954, "marketing_expense": 6929388, "net_income": 28769160, "net_profit": 21388206, "operational_expense": 31446225, "product_revenue": 35077954, "quarter": 2, "rd_expense": 11213471, "revenue": 90152811, "salaries_expense": 21907326, "service_revenue": 55074857 }, { "depreciation": 6052331, "expenses": 63003573, "income_tax": 7723662, "marketing_expense": 8337448, "net_income": 29511492, "net_profit": 21787830, "operational_expense": 38570107, "product_revenue": 36631875, "quarter": 3, "rd_expense": 8274813, "revenue": 92515065, "salaries_expense": 25341144, "service_revenue": 55883190 }, { "depreciation": 3711734, "expenses": 64666245, "income_tax": 8748758, "marketing_expense": 7850749, "net_income": 30272971, "net_profit": 21524213, "operational_expense": 39759520, "product_revenue": 23880349, "quarter": 4, "rd_expense": 6978663, "revenue": 94939216, "salaries_expense": 31943940, "service_revenue": 71058867 } ], "market_conditions": { "gdp_growth": [ 0.04235188781945047, 0.05237024183661536, 0.04480758933560605, 0.042267690788142034 ], "inflation_rate": [ 0.006560767365138619, 0.01136346781862081, 0.007351695774874249, 0.006365814242840688 ], "interest_rate": [ 0.014813585370240537, 0.020634184632129918, 0.015138125079912688, 0.015347095767930662 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 93246, "billable_hours_per_employee": 123, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 82992683, "net_revenue": 64335887, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 100368 }, { "average_project_size": 110343, "billable_hours_per_employee": 126, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 72950047, "net_revenue": 65339481, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 101934 }, { "average_project_size": 167675, "billable_hours_per_employee": 124, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 77286606, "net_revenue": 66358730, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 103524 }, { "average_project_size": 153739, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 75605780, "net_revenue": 67393879, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 105139 } ], "balance_sheet": [ { "assets": 69545866, "current_assets": 31637888, "current_liabilities": 16073101, "equity": 44959676, "fixed_assets": 37907978, "liabilities": 39082983, "long_term_liabilities": 23009882, "quarter": 1 }, { "assets": 70699389, "current_assets": 33564721, "current_liabilities": 22286950, "equity": 47065735, "fixed_assets": 37134668, "liabilities": 40193526, "long_term_liabilities": 17906576, "quarter": 2 }, { "assets": 71872045, "current_assets": 32945373, "current_liabilities": 20055323, "equity": 46349497, "fixed_assets": 38926672, "liabilities": 41335626, "long_term_liabilities": 21280303, "quarter": 3 }, { "assets": 73064151, "current_assets": 30681939, "current_liabilities": 17115581, "equity": 47001951, "fixed_assets": 42382212, "liabilities": 42510178, "long_term_liabilities": 25394597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97348, "financing_cash_flow": -198984, "investing_cash_flow": -408953, "net_cash_flow": 18139374, "operating_cash_flow": 18134429, "quarter": 1 }, { "change_in_working_capital": -95433, "financing_cash_flow": 96765, "investing_cash_flow": -425807, "net_cash_flow": 20436033, "operating_cash_flow": 20774916, "quarter": 2 }, { "change_in_working_capital": -37309, "financing_cash_flow": -117997, "investing_cash_flow": -153653, "net_cash_flow": 19349633, "operating_cash_flow": 19376709, "quarter": 3 }, { "change_in_working_capital": -48521, "financing_cash_flow": -104358, "investing_cash_flow": -401612, "net_cash_flow": 20670735, "operating_cash_flow": 20835526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9250857124994317, "current_ratio": 1.9683748643152308, "debt_to_equity_ratio": 0.8692896941695043, "profit_margin": 0.2253298069862626, "quarter": 1, "return_on_assets": 0.20844938504324614, "return_on_equity": 0.32243989035864046 }, { "asset_turnover_ratio": 0.9241873504734249, "current_ratio": 1.5060257684429676, "debt_to_equity_ratio": 0.8539870034962802, "profit_margin": 0.25344358030636943, "quarter": 2, "return_on_assets": 0.23422935097784225, "return_on_equity": 0.3518456048758189 }, { "asset_turnover_ratio": 0.9232898549081218, "current_ratio": 1.6427246272722709, "debt_to_equity_ratio": 0.8918246944513767, "profit_margin": 0.2382968751813062, "quarter": 3, "return_on_assets": 0.22001708731120703, "return_on_equity": 0.3411704338452691 }, { "asset_turnover_ratio": 0.9223932404278536, "current_ratio": 1.792632046788245, "debt_to_equity_ratio": 0.904434328694143, "profit_margin": 0.2440574462259399, "quarter": 4, "return_on_assets": 0.22511693867489133, "return_on_equity": 0.3499424523888381 } ], "income_statement": [ { "depreciation": 3637636, "expenses": 43724542, "income_tax": 6114552, "marketing_expense": 7340404, "net_income": 20611345, "net_profit": 14496793, "operational_expense": 23468231, "product_revenue": 14458072, "quarter": 1, "rd_expense": 6163347, "revenue": 64335887, "salaries_expense": 19713355, "service_revenue": 49877815 }, { "depreciation": 4215044, "expenses": 44536450, "income_tax": 4243159, "marketing_expense": 7695180, "net_income": 20803031, "net_profit": 16559872, "operational_expense": 29046528, "product_revenue": 21444962, "quarter": 2, "rd_expense": 6505998, "revenue": 65339481, "salaries_expense": 21993219, "service_revenue": 43894519 }, { "depreciation": 3563631, "expenses": 45363435, "income_tax": 5182217, "marketing_expense": 6835038, "net_income": 20995295, "net_profit": 15813078, "operational_expense": 23803930, "product_revenue": 17184978, "quarter": 3, "rd_expense": 7829983, "revenue": 66358730, "salaries_expense": 15154030, "service_revenue": 49173752 }, { "depreciation": 4387548, "expenses": 46205776, "income_tax": 4740125, "marketing_expense": 8566032, "net_income": 21188103, "net_profit": 16447978, "operational_expense": 31945122, "product_revenue": 18772718, "quarter": 4, "rd_expense": 5052160, "revenue": 67393879, "salaries_expense": 16159258, "service_revenue": 48621161 } ], "market_conditions": { "gdp_growth": [ 0.05839920077159956, 0.06731333122260647, 0.04829373071938479, 0.06329889958431242 ], "inflation_rate": [ 0.009266881518598225, 0.00932128637817838, 0.009336194352445561, 0.010567272939521324 ], "interest_rate": [ 0.010449172832891221, 0.011708974300282747, 0.009474949933614621, 0.018131068807724558 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 177580, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 95416206, "net_revenue": 80257563, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 125207 }, { "average_project_size": 77192, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 99006273, "net_revenue": 82180936, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 128207 }, { "average_project_size": 95345, "billable_hours_per_employee": 148, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 108089728, "net_revenue": 84150403, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 131280 }, { "average_project_size": 96121, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 109539780, "net_revenue": 86167068, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 134426 } ], "balance_sheet": [ { "assets": 111248934, "current_assets": 37048263, "current_liabilities": 23960033, "equity": 81704901, "fixed_assets": 74200671, "liabilities": 44598628, "long_term_liabilities": 20638595, "quarter": 1 }, { "assets": 113895011, "current_assets": 50638420, "current_liabilities": 26541625, "equity": 83544807, "fixed_assets": 63256591, "liabilities": 45859364, "long_term_liabilities": 19317739, "quarter": 2 }, { "assets": 116604026, "current_assets": 55096714, "current_liabilities": 26244661, "equity": 84487037, "fixed_assets": 61507312, "liabilities": 47155739, "long_term_liabilities": 20911078, "quarter": 3 }, { "assets": 119377476, "current_assets": 42449214, "current_liabilities": 20744145, "equity": 85432930, "fixed_assets": 76928262, "liabilities": 48488760, "long_term_liabilities": 27744615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1109, "financing_cash_flow": 163685, "investing_cash_flow": -149948, "net_cash_flow": 19475648, "operating_cash_flow": 19828174, "quarter": 1 }, { "change_in_working_capital": 78568, "financing_cash_flow": -92756, "investing_cash_flow": -323553, "net_cash_flow": 20412689, "operating_cash_flow": 21008703, "quarter": 2 }, { "change_in_working_capital": -67981, "financing_cash_flow": 8860, "investing_cash_flow": -466125, "net_cash_flow": 18698405, "operating_cash_flow": 18914953, "quarter": 3 }, { "change_in_working_capital": -38146, "financing_cash_flow": -143146, "investing_cash_flow": -478930, "net_cash_flow": 17290029, "operating_cash_flow": 17832785, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7214232093226169, "current_ratio": 1.5462525865469383, "debt_to_equity_ratio": 0.5458500953327144, "profit_margin": 0.1875785214161063, "quarter": 1, "return_on_assets": 0.13532349891999865, "return_on_equity": 0.1842557155781879 }, { "asset_turnover_ratio": 0.7215499193375555, "current_ratio": 1.9078869511569092, "debt_to_equity_ratio": 0.5489193840617765, "profit_margin": 0.18871968068117403, "quarter": 2, "return_on_assets": 0.13617067037291036, "return_on_equity": 0.185638827318136 }, { "asset_turnover_ratio": 0.7216766511989904, "current_ratio": 2.0993494257746366, "debt_to_equity_ratio": 0.5581417064016578, "profit_margin": 0.17871275078742047, "quarter": 3, "return_on_assets": 0.12897281951482534, "return_on_equity": 0.17800067955987142 }, { "asset_turnover_ratio": 0.7218033994955632, "current_ratio": 2.0463226611653553, "debt_to_equity_ratio": 0.5675652233863453, "profit_margin": 0.16879086567039742, "quarter": 4, "return_on_assets": 0.1218338206446918, "return_on_equity": 0.17024131093244724 } ], "income_statement": [ { "depreciation": 4773579, "expenses": 61396320, "income_tax": 3806648, "marketing_expense": 6649838, "net_income": 18861243, "net_profit": 15054595, "operational_expense": 34480928, "product_revenue": 25729806, "quarter": 1, "rd_expense": 6911824, "revenue": 80257563, "salaries_expense": 25738722, "service_revenue": 54527757 }, { "depreciation": 5499543, "expenses": 62737285, "income_tax": 3934491, "marketing_expense": 8784618, "net_income": 19443651, "net_profit": 15509160, "operational_expense": 36310189, "product_revenue": 31274676, "quarter": 2, "rd_expense": 6300371, "revenue": 82180936, "salaries_expense": 26185215, "service_revenue": 50906260 }, { "depreciation": 3876203, "expenses": 64107538, "income_tax": 5004115, "marketing_expense": 11977597, "net_income": 20042865, "net_profit": 15038750, "operational_expense": 33222169, "product_revenue": 28465263, "quarter": 3, "rd_expense": 7395068, "revenue": 84150403, "salaries_expense": 26739074, "service_revenue": 55685140 }, { "depreciation": 3288571, "expenses": 65507720, "income_tax": 6115134, "marketing_expense": 9606539, "net_income": 20659348, "net_profit": 14544214, "operational_expense": 41664889, "product_revenue": 29745597, "quarter": 4, "rd_expense": 8407848, "revenue": 86167068, "salaries_expense": 26769786, "service_revenue": 56421471 } ], "market_conditions": { "gdp_growth": [ 0.04725742399613803, 0.05030115826747871, 0.04145587714486538, 0.052883987081068236 ], "inflation_rate": [ 0.0068216916143960605, 0.0018502898462921889, 0.010066799176957644, 0.01043060672491981 ], "interest_rate": [ 0.02072268098188631, 0.019874268645484798, 0.015412529417958431, 0.015212760350241127 ], "year": 1992 }, "random_event": { "description": "Dixon, Gomez and Holmes New Ad Campaign Launch in 1992", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 74750, "billable_hours_per_employee": 119, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 86574226, "net_revenue": 73680950, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 114947 }, { "average_project_size": 81537, "billable_hours_per_employee": 156, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 96861985, "net_revenue": 77502560, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 120909 }, { "average_project_size": 122064, "billable_hours_per_employee": 116, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 98395995, "net_revenue": 81522387, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 127180 }, { "average_project_size": 153239, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 103549566, "net_revenue": 85750710, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 133776 } ], "balance_sheet": [ { "assets": 95940230, "current_assets": 30414924, "current_liabilities": 22053511, "equity": 61206447, "fixed_assets": 65525306, "liabilities": 54538987, "long_term_liabilities": 32485476, "quarter": 1 }, { "assets": 98572037, "current_assets": 38606066, "current_liabilities": 31448031, "equity": 61883763, "fixed_assets": 59965971, "liabilities": 55616526, "long_term_liabilities": 24168495, "quarter": 2 }, { "assets": 101276038, "current_assets": 38339099, "current_liabilities": 30068043, "equity": 65584509, "fixed_assets": 62936939, "liabilities": 56715354, "long_term_liabilities": 26647311, "quarter": 3 }, { "assets": 104054215, "current_assets": 41028531, "current_liabilities": 23161184, "equity": 68274080, "fixed_assets": 63025684, "liabilities": 57835892, "long_term_liabilities": 34674708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27630, "financing_cash_flow": 198397, "investing_cash_flow": -478711, "net_cash_flow": 22537304, "operating_cash_flow": 22922294, "quarter": 1 }, { "change_in_working_capital": 22606, "financing_cash_flow": 85763, "investing_cash_flow": -435669, "net_cash_flow": 21223003, "operating_cash_flow": 21546364, "quarter": 2 }, { "change_in_working_capital": 81775, "financing_cash_flow": 169453, "investing_cash_flow": -105252, "net_cash_flow": 23984002, "operating_cash_flow": 23899816, "quarter": 3 }, { "change_in_working_capital": 36702, "financing_cash_flow": -86108, "investing_cash_flow": -334065, "net_cash_flow": 25737190, "operating_cash_flow": 25754925, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7679880483922126, "current_ratio": 1.3791420332118545, "debt_to_equity_ratio": 0.8910660506073813, "profit_margin": 0.2687968056872231, "quarter": 1, "return_on_assets": 0.20643273421379124, "return_on_equity": 0.32358035747443403 }, { "asset_turnover_ratio": 0.7862530019542966, "current_ratio": 1.2276147272940554, "debt_to_equity_ratio": 0.8987256641132182, "profit_margin": 0.2442274422935191, "quarter": 2, "return_on_assets": 0.19202455966289914, "return_on_equity": 0.3058678251353267 }, { "asset_turnover_ratio": 0.8049523718532512, "current_ratio": 1.2750779623402826, "debt_to_equity_ratio": 0.8647675322231961, "profit_margin": 0.25789020382830546, "quarter": 3, "return_on_assets": 0.2075893312493129, "return_on_equity": 0.32056083548631886 }, { "asset_turnover_ratio": 0.8240964577936607, "current_ratio": 1.7714349577292767, "debt_to_equity_ratio": 0.8471134579916713, "profit_margin": 0.25720786451797306, "quarter": 4, "return_on_assets": 0.21196409006593342, "return_on_equity": 0.3230472970122776 } ], "income_statement": [ { "depreciation": 3117090, "expenses": 48595060, "income_tax": 5280686, "marketing_expense": 7041290, "net_income": 25085890, "net_profit": 19805204, "operational_expense": 29719150, "product_revenue": 16471920, "quarter": 1, "rd_expense": 5982389, "revenue": 73680950, "salaries_expense": 15793133, "service_revenue": 57209030 }, { "depreciation": 2618112, "expenses": 50649895, "income_tax": 7924413, "marketing_expense": 8810038, "net_income": 26852665, "net_profit": 18928252, "operational_expense": 30001740, "product_revenue": 23305057, "quarter": 2, "rd_expense": 7925576, "revenue": 77502560, "salaries_expense": 18605162, "service_revenue": 54197503 }, { "depreciation": 2875991, "expenses": 52791618, "income_tax": 7706944, "marketing_expense": 8586316, "net_income": 28730769, "net_profit": 21023825, "operational_expense": 27551015, "product_revenue": 29987024, "quarter": 3, "rd_expense": 7721417, "revenue": 81522387, "salaries_expense": 18587755, "service_revenue": 51535363 }, { "depreciation": 3699168, "expenses": 55023904, "income_tax": 8671049, "marketing_expense": 8976676, "net_income": 30726806, "net_profit": 22055757, "operational_expense": 29027196, "product_revenue": 33795576, "quarter": 4, "rd_expense": 9737251, "revenue": 85750710, "salaries_expense": 24127595, "service_revenue": 51955134 } ], "market_conditions": { "gdp_growth": [ 0.038334333015400436, 0.04498735061634376, 0.043134906490149894, 0.03093681134898103 ], "inflation_rate": [ 0.006266992388673795, 0.004544644488219906, 0.01100985066674259, 0.012109597045927168 ], "interest_rate": [ 0.02373502033768464, 0.015545993680475873, 0.015589542052340689, 0.01745580519831707 ], "year": 1993 }, "random_event": { "description": "Dixon, Gomez and Holmes Economic Slowdown Impact in 1993", "impact": 0.05, "type": "Economic Slowdown Impact" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 164776, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 97714473, "net_revenue": 78600316, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 122621 }, { "average_project_size": 97799, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 100321343, "net_revenue": 80421491, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 125463 }, { "average_project_size": 147722, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 94237468, "net_revenue": 82284864, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 128370 }, { "average_project_size": 80200, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 103329279, "net_revenue": 84191411, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 131344 } ], "balance_sheet": [ { "assets": 114624782, "current_assets": 39974170, "current_liabilities": 30657499, "equity": 71926691, "fixed_assets": 74650612, "liabilities": 61297600, "long_term_liabilities": 30640101, "quarter": 1 }, { "assets": 117319374, "current_assets": 44776537, "current_liabilities": 30822134, "equity": 73318098, "fixed_assets": 72542837, "liabilities": 62839601, "long_term_liabilities": 32017467, "quarter": 2 }, { "assets": 120077311, "current_assets": 49937552, "current_liabilities": 30934099, "equity": 74905045, "fixed_assets": 70139759, "liabilities": 64420393, "long_term_liabilities": 33486294, "quarter": 3 }, { "assets": 122900081, "current_assets": 41316307, "current_liabilities": 36647873, "equity": 76139046, "fixed_assets": 81583774, "liabilities": 66040951, "long_term_liabilities": 29393078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65047, "financing_cash_flow": 63917, "investing_cash_flow": -226109, "net_cash_flow": 22326285, "operating_cash_flow": 22542694, "quarter": 1 }, { "change_in_working_capital": -83369, "financing_cash_flow": 72838, "investing_cash_flow": -416344, "net_cash_flow": 23265507, "operating_cash_flow": 23729193, "quarter": 2 }, { "change_in_working_capital": -10968, "financing_cash_flow": -107545, "investing_cash_flow": -389896, "net_cash_flow": 23546785, "operating_cash_flow": 23916132, "quarter": 3 }, { "change_in_working_capital": 18868, "financing_cash_flow": -104132, "investing_cash_flow": -428090, "net_cash_flow": 24349608, "operating_cash_flow": 24730847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6857183466660813, "current_ratio": 1.3038953373202427, "debt_to_equity_ratio": 0.8522232727208319, "profit_margin": 0.236634023201637, "quarter": 1, "return_on_assets": 0.16226429115476965, "return_on_equity": 0.258589805000205 }, { "asset_turnover_ratio": 0.6854919887315457, "current_ratio": 1.4527396772721837, "debt_to_equity_ratio": 0.8570817126216231, "profit_margin": 0.234244910977838, "quarter": 2, "return_on_assets": 0.16057300987644207, "return_on_equity": 0.25693963037611806 }, { "asset_turnover_ratio": 0.6852657118545901, "current_ratio": 1.6143205593283967, "debt_to_equity_ratio": 0.8600274253890375, "profit_margin": 0.23392062724925936, "quarter": 3, "return_on_assets": 0.16029778514943593, "return_on_equity": 0.25696703072536703 }, { "asset_turnover_ratio": 0.6850395078258736, "current_ratio": 1.1273862196586415, "debt_to_equity_ratio": 0.8673729770661954, "profit_margin": 0.22900098443533629, "quarter": 4, "return_on_assets": 0.1568747216692233, "return_on_equity": 0.25321982626364925 } ], "income_statement": [ { "depreciation": 3943185, "expenses": 54315569, "income_tax": 5685238, "marketing_expense": 8773832, "net_income": 24284747, "net_profit": 18599509, "operational_expense": 31001579, "product_revenue": 17168562, "quarter": 1, "rd_expense": 7462902, "revenue": 78600316, "salaries_expense": 18391250, "service_revenue": 61431754 }, { "depreciation": 4890868, "expenses": 55357685, "income_tax": 6225481, "marketing_expense": 10237161, "net_income": 25063806, "net_profit": 18838325, "operational_expense": 34008295, "product_revenue": 30940970, "quarter": 2, "rd_expense": 9729750, "revenue": 80421491, "salaries_expense": 18600862, "service_revenue": 49480521 }, { "depreciation": 4668005, "expenses": 56419797, "income_tax": 6616940, "marketing_expense": 8983906, "net_income": 25865067, "net_profit": 19248127, "operational_expense": 29464553, "product_revenue": 20378032, "quarter": 3, "rd_expense": 6074773, "revenue": 82284864, "salaries_expense": 19242614, "service_revenue": 61906832 }, { "depreciation": 5450931, "expenses": 57502286, "income_tax": 7409209, "marketing_expense": 7341444, "net_income": 26689125, "net_profit": 19279916, "operational_expense": 37330810, "product_revenue": 31257299, "quarter": 4, "rd_expense": 7729677, "revenue": 84191411, "salaries_expense": 25794336, "service_revenue": 52934112 } ], "market_conditions": { "gdp_growth": [ 0.04826618291303555, 0.05003529701162126, 0.06418136127256113, 0.04776257764999977 ], "inflation_rate": [ 0.006419393600544207, 0.008720566442476322, 0.00992505662571961, 0.01014364700224208 ], "interest_rate": [ 0.005234660260101849, 0.014599838504794797, 0.009235788577065756, 0.009434016381995015 ], "year": 1994 }, "random_event": { "description": "Dixon, Gomez and Holmes Award Nomination in 1994", "impact": 0.03, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 161316, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 113300618, "net_revenue": 99186187, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 154737 }, { "average_project_size": 90828, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 128842030, "net_revenue": 103152676, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 160925 }, { "average_project_size": 185130, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 136389384, "net_revenue": 107277788, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 167360 }, { "average_project_size": 196063, "billable_hours_per_employee": 126, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 144632050, "net_revenue": 111567863, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 174053 } ], "balance_sheet": [ { "assets": 143679996, "current_assets": 63290661, "current_liabilities": 25357924, "equity": 110423627, "fixed_assets": 80389335, "liabilities": 60565052, "long_term_liabilities": 35207128, "quarter": 1 }, { "assets": 147281929, "current_assets": 69572815, "current_liabilities": 33561909, "equity": 115465454, "fixed_assets": 77709114, "liabilities": 61256248, "long_term_liabilities": 27694339, "quarter": 2 }, { "assets": 150974160, "current_assets": 55566417, "current_liabilities": 24788499, "equity": 121666466, "fixed_assets": 95407743, "liabilities": 61955332, "long_term_liabilities": 37166833, "quarter": 3 }, { "assets": 154758951, "current_assets": 52307595, "current_liabilities": 32982638, "equity": 123759537, "fixed_assets": 102451356, "liabilities": 62662394, "long_term_liabilities": 29679756, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3596, "financing_cash_flow": -196155, "investing_cash_flow": -378000, "net_cash_flow": 29923031, "operating_cash_flow": 30402653, "quarter": 1 }, { "change_in_working_capital": 53942, "financing_cash_flow": -75418, "investing_cash_flow": -204338, "net_cash_flow": 34649516, "operating_cash_flow": 34674445, "quarter": 2 }, { "change_in_working_capital": -33177, "financing_cash_flow": -8420, "investing_cash_flow": -426279, "net_cash_flow": 37542990, "operating_cash_flow": 37593371, "quarter": 3 }, { "change_in_working_capital": 89330, "financing_cash_flow": 90082, "investing_cash_flow": -165235, "net_cash_flow": 36734867, "operating_cash_flow": 37060673, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6903270445525347, "current_ratio": 2.4958928420165627, "debt_to_equity_ratio": 0.5484791040236343, "profit_margin": 0.27532748083157993, "quarter": 1, "return_on_assets": 0.1900660061265592, "return_on_equity": 0.24730833193877974 }, { "asset_turnover_ratio": 0.7003756448627176, "current_ratio": 2.072969538174959, "debt_to_equity_ratio": 0.5305158025880191, "profit_margin": 0.2853999929192336, "quarter": 2, "return_on_assets": 0.19988720408462332, "return_on_equity": 0.25496606976490127 }, { "asset_turnover_ratio": 0.7105705241214788, "current_ratio": 2.2416208823293413, "debt_to_equity_ratio": 0.5092227467180644, "profit_margin": 0.30432803107386963, "quarter": 3, "return_on_assets": 0.21624652854501725, "return_on_equity": 0.26833719325750777 }, { "asset_turnover_ratio": 0.7209137970959754, "current_ratio": 1.5859130188434292, "debt_to_equity_ratio": 0.5063237591136108, "profit_margin": 0.2838001835707833, "quarter": 4, "return_on_assets": 0.20459546795454822, "return_on_equity": 0.2558427476987087 } ], "income_statement": [ { "depreciation": 3093970, "expenses": 61872617, "income_tax": 10004887, "marketing_expense": 8032022, "net_income": 37313570, "net_profit": 27308683, "operational_expense": 42224473, "product_revenue": 25030076, "quarter": 1, "rd_expense": 9403114, "revenue": 99186187, "salaries_expense": 18647633, "service_revenue": 74156111 }, { "depreciation": 5234672, "expenses": 63897376, "income_tax": 9815527, "marketing_expense": 12599327, "net_income": 39255300, "net_profit": 29439773, "operational_expense": 33763898, "product_revenue": 24370715, "quarter": 2, "rd_expense": 7288038, "revenue": 103152676, "salaries_expense": 31478285, "service_revenue": 78781961 }, { "depreciation": 4945733, "expenses": 65988396, "income_tax": 8641754, "marketing_expense": 7335372, "net_income": 41289392, "net_profit": 32647638, "operational_expense": 35800318, "product_revenue": 39650479, "quarter": 3, "rd_expense": 9050688, "revenue": 107277788, "salaries_expense": 28785710, "service_revenue": 67627309 }, { "depreciation": 5397693, "expenses": 68147843, "income_tax": 11757040, "marketing_expense": 12541111, "net_income": 43420020, "net_profit": 31662980, "operational_expense": 40725247, "product_revenue": 30487469, "quarter": 4, "rd_expense": 8564178, "revenue": 111567863, "salaries_expense": 22096702, "service_revenue": 81080394 } ], "market_conditions": { "gdp_growth": [ 0.048329461251472056, 0.05470630656553887, 0.043722750862014666, 0.05444613988931894 ], "inflation_rate": [ 0.00879243884887992, 0.006552699525001158, 0.006838672692701477, 0.006268517838108545 ], "interest_rate": [ 0.02199183473161244, 0.0215408071332173, 0.019020823275255994, 0.022777741982469443 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 144496, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 60103579, "net_revenue": 51286550, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 80010 }, { "average_project_size": 119136, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 58425242, "net_revenue": 51836504, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 80868 }, { "average_project_size": 103244, "billable_hours_per_employee": 150, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 64650356, "net_revenue": 52392356, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 81735 }, { "average_project_size": 93636, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 64878859, "net_revenue": 52954169, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 82612 } ], "balance_sheet": [ { "assets": 55584015, "current_assets": 25649837, "current_liabilities": 13226334, "equity": 43862134, "fixed_assets": 29934178, "liabilities": 23155728, "long_term_liabilities": 9929394, "quarter": 1 }, { "assets": 56596185, "current_assets": 28130105, "current_liabilities": 13888707, "equity": 43386346, "fixed_assets": 28466080, "liabilities": 23627541, "long_term_liabilities": 9738834, "quarter": 2 }, { "assets": 57626787, "current_assets": 21655639, "current_liabilities": 9717351, "equity": 44044738, "fixed_assets": 35971148, "liabilities": 24108968, "long_term_liabilities": 14391617, "quarter": 3 }, { "assets": 58676155, "current_assets": 21632221, "current_liabilities": 14550997, "equity": 44864450, "fixed_assets": 37043934, "liabilities": 24600204, "long_term_liabilities": 10049207, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48040, "financing_cash_flow": 96667, "investing_cash_flow": -452974, "net_cash_flow": 13834324, "operating_cash_flow": 14235120, "quarter": 1 }, { "change_in_working_capital": 4250, "financing_cash_flow": -86559, "investing_cash_flow": -412558, "net_cash_flow": 13484900, "operating_cash_flow": 13765619, "quarter": 2 }, { "change_in_working_capital": -84933, "financing_cash_flow": -154336, "investing_cash_flow": -360438, "net_cash_flow": 13101431, "operating_cash_flow": 13121226, "quarter": 3 }, { "change_in_working_capital": 2560, "financing_cash_flow": 89965, "investing_cash_flow": -382919, "net_cash_flow": 13642607, "operating_cash_flow": 14136745, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9226852360341368, "current_ratio": 1.9393005650696558, "debt_to_equity_ratio": 0.5279206889477835, "profit_margin": 0.22294045904822998, "quarter": 1, "return_on_assets": 0.2057038700784749, "return_on_equity": 0.26067694289566484 }, { "asset_turnover_ratio": 0.9159010276045991, "current_ratio": 2.0253940845609315, "debt_to_equity_ratio": 0.544584717966339, "profit_margin": 0.20097231094133972, "quarter": 2, "return_on_assets": 0.18407074611124408, "return_on_equity": 0.24011475868467927 }, { "asset_turnover_ratio": 0.9091667040190875, "current_ratio": 2.228553748856041, "debt_to_equity_ratio": 0.5473745354098826, "profit_margin": 0.20092471123077574, "quarter": 3, "return_on_assets": 0.1826740574656713, "return_on_equity": 0.23900514517761465 }, { "asset_turnover_ratio": 0.902481919614535, "current_ratio": 1.4866487155484946, "debt_to_equity_ratio": 0.5483228703349757, "profit_margin": 0.20373275992679632, "quarter": 4, "return_on_assets": 0.18386513226710238, "return_on_equity": 0.24046876758770028 } ], "income_statement": [ { "depreciation": 2801273, "expenses": 36619557, "income_tax": 3233146, "marketing_expense": 6389494, "net_income": 14666993, "net_profit": 11433847, "operational_expense": 21295540, "product_revenue": 17008213, "quarter": 1, "rd_expense": 5494739, "revenue": 51286550, "salaries_expense": 11691451, "service_revenue": 34278337 }, { "depreciation": 3347917, "expenses": 37289352, "income_tax": 4129450, "marketing_expense": 6422529, "net_income": 14547152, "net_profit": 10417702, "operational_expense": 21007152, "product_revenue": 17402415, "quarter": 2, "rd_expense": 7066283, "revenue": 51836504, "salaries_expense": 13430393, "service_revenue": 34434089 }, { "depreciation": 2594307, "expenses": 37971399, "income_tax": 3894038, "marketing_expense": 4503376, "net_income": 14420957, "net_profit": 10526919, "operational_expense": 20783257, "product_revenue": 17189952, "quarter": 3, "rd_expense": 4709625, "revenue": 52392356, "salaries_expense": 18749629, "service_revenue": 35202404 }, { "depreciation": 3348246, "expenses": 38665921, "income_tax": 3499749, "marketing_expense": 6962461, "net_income": 14288248, "net_profit": 10788499, "operational_expense": 22046014, "product_revenue": 21172332, "quarter": 4, "rd_expense": 7426635, "revenue": 52954169, "salaries_expense": 14708244, "service_revenue": 31781837 } ], "market_conditions": { "gdp_growth": [ 0.045410231584763525, 0.050737036055703406, 0.04172437461220912, 0.045220017376100534 ], "inflation_rate": [ 0.012660752419539748, 0.008185884669343514, 0.008532436088976098, 0.011281963932869373 ], "interest_rate": [ 0.01439685359116849, 0.010801806292618604, 0.006015886569923098, 0.010601983600714345 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 191846, "billable_hours_per_employee": 113, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 107915271, "net_revenue": 95031692, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 148255 }, { "average_project_size": 127405, "billable_hours_per_employee": 86, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 108434018, "net_revenue": 97122674, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 151517 }, { "average_project_size": 121686, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 123238008, "net_revenue": 99259665, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 154851 }, { "average_project_size": 87304, "billable_hours_per_employee": 160, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 129984684, "net_revenue": 101443676, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 158258 } ], "balance_sheet": [ { "assets": 115561722, "current_assets": 56006554, "current_liabilities": 28180113, "equity": 74270406, "fixed_assets": 59555168, "liabilities": 58266266, "long_term_liabilities": 30086153, "quarter": 1 }, { "assets": 117112458, "current_assets": 42987272, "current_liabilities": 32248605, "equity": 72984821, "fixed_assets": 74125186, "liabilities": 59454579, "long_term_liabilities": 27205974, "quarter": 2 }, { "assets": 118684003, "current_assets": 35704504, "current_liabilities": 34730645, "equity": 74379337, "fixed_assets": 82979499, "liabilities": 60667128, "long_term_liabilities": 25936483, "quarter": 3 }, { "assets": 120276637, "current_assets": 36313819, "current_liabilities": 31216529, "equity": 75469716, "fixed_assets": 83962818, "liabilities": 61904405, "long_term_liabilities": 30687876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84478, "financing_cash_flow": -105658, "investing_cash_flow": -203863, "net_cash_flow": 22836656, "operating_cash_flow": 23271088, "quarter": 1 }, { "change_in_working_capital": -30201, "financing_cash_flow": 14240, "investing_cash_flow": -284812, "net_cash_flow": 22751078, "operating_cash_flow": 22790648, "quarter": 2 }, { "change_in_working_capital": -61335, "financing_cash_flow": -176955, "investing_cash_flow": -455736, "net_cash_flow": 21404977, "operating_cash_flow": 21985094, "quarter": 3 }, { "change_in_working_capital": -11879, "financing_cash_flow": 139608, "investing_cash_flow": -135151, "net_cash_flow": 23529799, "operating_cash_flow": 24135959, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8223457590914057, "current_ratio": 1.9874495890062613, "debt_to_equity_ratio": 0.7845152482403287, "profit_margin": 0.17862409521236347, "quarter": 1, "return_on_assets": 0.14689076716942656, "return_on_equity": 0.2285560415544248 }, { "asset_turnover_ratio": 0.829311207864837, "current_ratio": 1.3329963265077667, "debt_to_equity_ratio": 0.8146156719354015, "profit_margin": 0.1578101319574459, "quarter": 2, "return_on_assets": 0.13087371114693877, "return_on_equity": 0.21000177557467736 }, { "asset_turnover_ratio": 0.8363356685904839, "current_ratio": 1.0280403372871423, "debt_to_equity_ratio": 0.8156449149311454, "profit_margin": 0.16484502541893528, "quarter": 3, "return_on_assets": 0.13786577454756055, "return_on_equity": 0.21998666108034817 }, { "asset_turnover_ratio": 0.843419624378091, "current_ratio": 1.1632881733904497, "debt_to_equity_ratio": 0.8202549086046647, "profit_margin": 0.1685416447250985, "quarter": 4, "return_on_assets": 0.14215133068610822, "return_on_equity": 0.2265476128199555 } ], "income_statement": [ { "depreciation": 6296138, "expenses": 73737307, "income_tax": 4319435, "marketing_expense": 10729347, "net_income": 21294385, "net_profit": 16974950, "operational_expense": 42156686, "product_revenue": 36336946, "quarter": 1, "rd_expense": 12008203, "revenue": 95031692, "salaries_expense": 36514553, "service_revenue": 58694746 }, { "depreciation": 7463706, "expenses": 75391211, "income_tax": 6404521, "marketing_expense": 9210338, "net_income": 21731463, "net_profit": 15326942, "operational_expense": 50165221, "product_revenue": 31857486, "quarter": 2, "rd_expense": 9602509, "revenue": 97122674, "salaries_expense": 28455222, "service_revenue": 65265188 }, { "depreciation": 5622632, "expenses": 77082212, "income_tax": 5814991, "marketing_expense": 12005277, "net_income": 22177453, "net_profit": 16362462, "operational_expense": 43467568, "product_revenue": 29501756, "quarter": 3, "rd_expense": 12567157, "revenue": 99259665, "salaries_expense": 23874122, "service_revenue": 69757909 }, { "depreciation": 7038475, "expenses": 78811141, "income_tax": 5535051, "marketing_expense": 14240748, "net_income": 22632535, "net_profit": 17097484, "operational_expense": 51993768, "product_revenue": 26263622, "quarter": 4, "rd_expense": 12382458, "revenue": 101443676, "salaries_expense": 31329426, "service_revenue": 75180054 } ], "market_conditions": { "gdp_growth": [ 0.046789270367271193, 0.04607779751007671, 0.047302005384752134, 0.05835265771019945 ], "inflation_rate": [ 0.00342269550921534, 0.00960695000453347, 0.012659228774469015, 0.007332687515777951 ], "interest_rate": [ 0.022787598539280824, 0.02118599682586926, 0.02244341587000623, 0.015580043615213198 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 104584, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 46535250, "net_revenue": 37007575, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 57734 }, { "average_project_size": 158362, "billable_hours_per_employee": 103, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 43300602, "net_revenue": 38456894, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 59995 }, { "average_project_size": 53880, "billable_hours_per_employee": 116, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 45056148, "net_revenue": 39962973, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 62345 }, { "average_project_size": 85295, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 52341229, "net_revenue": 41528035, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 64786 } ], "balance_sheet": [ { "assets": 39878995, "current_assets": 15819417, "current_liabilities": 8852296, "equity": 31290990, "fixed_assets": 24059578, "liabilities": 16919224, "long_term_liabilities": 8066928, "quarter": 1 }, { "assets": 40578252, "current_assets": 15801526, "current_liabilities": 7572418, "equity": 31212699, "fixed_assets": 24776726, "liabilities": 17349177, "long_term_liabilities": 9776759, "quarter": 2 }, { "assets": 41289770, "current_assets": 19632907, "current_liabilities": 8014926, "equity": 31993163, "fixed_assets": 21656863, "liabilities": 17790056, "long_term_liabilities": 9775130, "quarter": 3 }, { "assets": 42013765, "current_assets": 14233200, "current_liabilities": 8866989, "equity": 31917617, "fixed_assets": 27780565, "liabilities": 18242139, "long_term_liabilities": 9375150, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14725, "financing_cash_flow": -54461, "investing_cash_flow": -124221, "net_cash_flow": 9699359, "operating_cash_flow": 9868580, "quarter": 1 }, { "change_in_working_capital": -47771, "financing_cash_flow": -188393, "investing_cash_flow": -279835, "net_cash_flow": 9470616, "operating_cash_flow": 9812737, "quarter": 2 }, { "change_in_working_capital": -86211, "financing_cash_flow": 12992, "investing_cash_flow": -412103, "net_cash_flow": 10246572, "operating_cash_flow": 10381901, "quarter": 3 }, { "change_in_working_capital": 29043, "financing_cash_flow": -52986, "investing_cash_flow": -153897, "net_cash_flow": 9952983, "operating_cash_flow": 10222334, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9279966809594876, "current_ratio": 1.7870411246980444, "debt_to_equity_ratio": 0.5407059348393899, "profit_margin": 0.2251219919165198, "quarter": 1, "return_on_assets": 0.20891246130951896, "return_on_equity": 0.26624977349709933 }, { "asset_turnover_ratio": 0.9477217993520273, "current_ratio": 2.0867213088342456, "debt_to_equity_ratio": 0.5558371289839433, "profit_margin": 0.20759929286020862, "quarter": 2, "return_on_assets": 0.1967463753736854, "return_on_equity": 0.25578127671689016 }, { "asset_turnover_ratio": 0.9678662051156981, "current_ratio": 2.449543139886756, "debt_to_equity_ratio": 0.5560580552788732, "profit_margin": 0.2125329614490894, "quarter": 3, "return_on_assets": 0.20570347085973112, "return_on_equity": 0.26547700207072367 }, { "asset_turnover_ratio": 0.9884387890492556, "current_ratio": 1.6051897662216565, "debt_to_equity_ratio": 0.5715382511169302, "profit_margin": 0.1961564278203869, "quarter": 4, "return_on_assets": 0.19388862197901094, "return_on_equity": 0.25521927279220125 } ], "income_statement": [ { "depreciation": 1537361, "expenses": 26477823, "income_tax": 2198533, "marketing_expense": 2900416, "net_income": 10529752, "net_profit": 8331219, "operational_expense": 16038746, "product_revenue": 10178163, "quarter": 1, "rd_expense": 2958158, "revenue": 37007575, "salaries_expense": 10261261, "service_revenue": 26829412 }, { "depreciation": 1829113, "expenses": 27640213, "income_tax": 2833057, "marketing_expense": 4080111, "net_income": 10816681, "net_profit": 7983624, "operational_expense": 16497459, "product_revenue": 14232166, "quarter": 2, "rd_expense": 3835203, "revenue": 38456894, "salaries_expense": 13143505, "service_revenue": 24224728 }, { "depreciation": 1888452, "expenses": 28853633, "income_tax": 2615891, "marketing_expense": 4683868, "net_income": 11109340, "net_profit": 8493449, "operational_expense": 18693055, "product_revenue": 8011128, "quarter": 3, "rd_expense": 4312854, "revenue": 39962973, "salaries_expense": 9340645, "service_revenue": 31951845 }, { "depreciation": 2076343, "expenses": 30120323, "income_tax": 3261721, "marketing_expense": 5902905, "net_income": 11407712, "net_profit": 8145991, "operational_expense": 17659681, "product_revenue": 10668210, "quarter": 4, "rd_expense": 5140753, "revenue": 41528035, "salaries_expense": 9946461, "service_revenue": 30859825 } ], "market_conditions": { "gdp_growth": [ 0.03654592333508979, 0.041808277837312065, 0.042449867322623465, 0.033535712362902696 ], "inflation_rate": [ 0.004648179057833369, 0.008794269578464265, 0.012617841276262826, 0.012907575871184764 ], "interest_rate": [ 0.014551987188727614, 0.013191078960615096, 0.01539357756985835, 0.01708057064949875 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "Williamshaven", "name": "Torres LLC", "num_employees": 256, "region": "Europe", "revenue_size": "Medium", "website": "www.torresllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 133430, "billable_hours_per_employee": 129, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 19928332, "net_revenue": 16824183, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 65719 }, { "average_project_size": 188929, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 18911367, "net_revenue": 17052432, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 66611 }, { "average_project_size": 183603, "billable_hours_per_employee": 83, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 21235548, "net_revenue": 17283779, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 67515 }, { "average_project_size": 115649, "billable_hours_per_employee": 106, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 20751858, "net_revenue": 17518263, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 68431 } ], "balance_sheet": [ { "assets": 23599557, "current_assets": 7598216, "current_liabilities": 7180446, "equity": 13451338, "fixed_assets": 16001341, "liabilities": 13335864, "long_term_liabilities": 6155418, "quarter": 1 }, { "assets": 23933687, "current_assets": 7390645, "current_liabilities": 6648944, "equity": 13992034, "fixed_assets": 16543042, "liabilities": 13558626, "long_term_liabilities": 6909682, "quarter": 2 }, { "assets": 24272547, "current_assets": 8791854, "current_liabilities": 8019560, "equity": 13724743, "fixed_assets": 15480693, "liabilities": 13785109, "long_term_liabilities": 5765549, "quarter": 3 }, { "assets": 24616205, "current_assets": 10597166, "current_liabilities": 7418070, "equity": 14178529, "fixed_assets": 14019039, "liabilities": 14015375, "long_term_liabilities": 6597305, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90143, "financing_cash_flow": -66946, "investing_cash_flow": -197991, "net_cash_flow": 3654733, "operating_cash_flow": 3845161, "quarter": 1 }, { "change_in_working_capital": -32993, "financing_cash_flow": -112251, "investing_cash_flow": -480471, "net_cash_flow": 4554810, "operating_cash_flow": 4646388, "quarter": 2 }, { "change_in_working_capital": 95922, "financing_cash_flow": -101644, "investing_cash_flow": -379199, "net_cash_flow": 3734396, "operating_cash_flow": 3895783, "quarter": 3 }, { "change_in_working_capital": 26569, "financing_cash_flow": -113250, "investing_cash_flow": -302765, "net_cash_flow": 4337982, "operating_cash_flow": 4502003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7129024921950865, "current_ratio": 1.0581816227014311, "debt_to_equity_ratio": 0.9914154264802505, "profit_margin": 0.18946804133074396, "quarter": 1, "return_on_assets": 0.13507223885600902, "return_on_equity": 0.23697605398065233 }, { "asset_turnover_ratio": 0.7124866302463135, "current_ratio": 1.1115516990367191, "debt_to_equity_ratio": 0.9690246607462504, "profit_margin": 0.21210892381802196, "quarter": 2, "return_on_assets": 0.1511247723762745, "return_on_equity": 0.2585023020956067 }, { "asset_turnover_ratio": 0.7120710900261106, "current_ratio": 1.0963012933377891, "debt_to_equity_ratio": 1.0043983337247189, "profit_margin": 0.18730307764291593, "quarter": 3, "return_on_assets": 0.13337310666243637, "return_on_equity": 0.23587363348078721 }, { "asset_turnover_ratio": 0.7116557162243327, "current_ratio": 1.428561067770997, "debt_to_equity_ratio": 0.9884928824421771, "profit_margin": 0.20422681175639387, "quarter": 4, "return_on_assets": 0.14533917799270846, "return_on_equity": 0.2523321707068484 } ], "income_statement": [ { "depreciation": 657516, "expenses": 12276383, "income_tax": 1360155, "marketing_expense": 1907898, "net_income": 4547800, "net_profit": 3187645, "operational_expense": 7232766, "product_revenue": 4873348, "quarter": 1, "rd_expense": 2328762, "revenue": 16824183, "salaries_expense": 5684358, "service_revenue": 11950835 }, { "depreciation": 1029415, "expenses": 12479641, "income_tax": 955818, "marketing_expense": 1331874, "net_income": 4572791, "net_profit": 3616973, "operational_expense": 8616190, "product_revenue": 5159383, "quarter": 2, "rd_expense": 1747753, "revenue": 17052432, "salaries_expense": 4881440, "service_revenue": 11893049 }, { "depreciation": 658478, "expenses": 12686264, "income_tax": 1360210, "marketing_expense": 1844025, "net_income": 4597515, "net_profit": 3237305, "operational_expense": 6884414, "product_revenue": 6029883, "quarter": 3, "rd_expense": 1705490, "revenue": 17283779, "salaries_expense": 5472306, "service_revenue": 11253896 }, { "depreciation": 924304, "expenses": 12896309, "income_tax": 1044255, "marketing_expense": 2154313, "net_income": 4621954, "net_profit": 3577699, "operational_expense": 8099047, "product_revenue": 6540419, "quarter": 4, "rd_expense": 2256866, "revenue": 17518263, "salaries_expense": 4090817, "service_revenue": 10977844 } ], "market_conditions": { "gdp_growth": [ 0.033625926352744806, 0.01701751209254422, 0.022477258281472852, 0.025515245798106448 ], "inflation_rate": [ 0.011652218781447073, 0.007671453316328097, 0.009885478983026809, 0.008599580726556998 ], "interest_rate": [ 0.018858376662629513, 0.019101687465132102, 0.02512467904923051, 0.023085559110392676 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 127470, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 15955587, "net_revenue": 12978853, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 50699 }, { "average_project_size": 180620, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 16862357, "net_revenue": 13618762, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 53198 }, { "average_project_size": 135585, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 17110520, "net_revenue": 14290222, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 55821 }, { "average_project_size": 199773, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 19271977, "net_revenue": 14994787, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 58573 } ], "balance_sheet": [ { "assets": 19234216, "current_assets": 6890394, "current_liabilities": 6256795, "equity": 11685343, "fixed_assets": 12343822, "liabilities": 11216488, "long_term_liabilities": 4959693, "quarter": 1 }, { "assets": 19712665, "current_assets": 9718451, "current_liabilities": 5728501, "equity": 12357759, "fixed_assets": 9994214, "liabilities": 11411030, "long_term_liabilities": 5682529, "quarter": 2 }, { "assets": 20203014, "current_assets": 8000611, "current_liabilities": 6314909, "equity": 12895616, "fixed_assets": 12202403, "liabilities": 11608946, "long_term_liabilities": 5294037, "quarter": 3 }, { "assets": 20705561, "current_assets": 7637047, "current_liabilities": 4839593, "equity": 13397224, "fixed_assets": 13068514, "liabilities": 11810295, "long_term_liabilities": 6970702, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17777, "financing_cash_flow": -25830, "investing_cash_flow": -352913, "net_cash_flow": 4262342, "operating_cash_flow": 4337247, "quarter": 1 }, { "change_in_working_capital": 11657, "financing_cash_flow": -7887, "investing_cash_flow": -345514, "net_cash_flow": 4510629, "operating_cash_flow": 4628392, "quarter": 2 }, { "change_in_working_capital": 10923, "financing_cash_flow": 58892, "investing_cash_flow": -254580, "net_cash_flow": 4191832, "operating_cash_flow": 4806163, "quarter": 3 }, { "change_in_working_capital": -7256, "financing_cash_flow": 195108, "investing_cash_flow": -367895, "net_cash_flow": 4920645, "operating_cash_flow": 5154193, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6747794139360814, "current_ratio": 1.10126574388325, "debt_to_equity_ratio": 0.9598766591618235, "profit_margin": 0.2825839078383891, "quarter": 1, "return_on_assets": 0.19068180371895585, "return_on_equity": 0.31386455665015567 }, { "asset_turnover_ratio": 0.6908635641096726, "current_ratio": 1.6965085630603887, "debt_to_equity_ratio": 0.923389912361942, "profit_margin": 0.2978335328864694, "quarter": 2, "return_on_assets": 0.20576233604132166, "return_on_equity": 0.32822488284485885 }, { "asset_turnover_ratio": 0.7073311932566101, "current_ratio": 1.2669400303313951, "debt_to_equity_ratio": 0.9002242312426176, "profit_margin": 0.30101337823863056, "quarter": 3, "return_on_assets": 0.21291615201573388, "return_on_equity": 0.3335666942936266 }, { "asset_turnover_ratio": 0.7241912933438509, "current_ratio": 1.5780349711225716, "debt_to_equity_ratio": 0.8815479236594088, "profit_margin": 0.3002348749602112, "quarter": 4, "return_on_assets": 0.2174274824043647, "return_on_equity": 0.33603662967790937 } ], "income_statement": [ { "depreciation": 669632, "expenses": 8012885, "income_tax": 1298353, "marketing_expense": 1468470, "net_income": 4965968, "net_profit": 3667615, "operational_expense": 5546845, "product_revenue": 4497857, "quarter": 1, "rd_expense": 1164388, "revenue": 12978853, "salaries_expense": 3317835, "service_revenue": 8480996 }, { "depreciation": 572268, "expenses": 8367263, "income_tax": 1195375, "marketing_expense": 1195162, "net_income": 5251499, "net_profit": 4056124, "operational_expense": 5083571, "product_revenue": 4353413, "quarter": 2, "rd_expense": 1439443, "revenue": 13618762, "salaries_expense": 4172607, "service_revenue": 9265349 }, { "depreciation": 504615, "expenses": 8737314, "income_tax": 1251360, "marketing_expense": 1477747, "net_income": 5552908, "net_profit": 4301548, "operational_expense": 4561704, "product_revenue": 5685228, "quarter": 3, "rd_expense": 1451344, "revenue": 14290222, "salaries_expense": 3462030, "service_revenue": 8604994 }, { "depreciation": 652235, "expenses": 9123730, "income_tax": 1369099, "marketing_expense": 1639693, "net_income": 5871057, "net_profit": 4501958, "operational_expense": 5639063, "product_revenue": 3149610, "quarter": 4, "rd_expense": 1229181, "revenue": 14994787, "salaries_expense": 3802181, "service_revenue": 11845177 } ], "market_conditions": { "gdp_growth": [ 0.01644002196660827, 0.023455218597623624, 0.029129274778612303, 0.03127230277475697 ], "inflation_rate": [ 0.017107557995583486, 0.019361744747684997, 0.016026202375658497, 0.023047288310642764 ], "interest_rate": [ 0.02966083421497576, 0.02740480244200035, 0.028219971750177868, 0.028493335623923265 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 188348, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 11203395, "net_revenue": 8877055, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 34676 }, { "average_project_size": 70972, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 11516498, "net_revenue": 9190770, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 35901 }, { "average_project_size": 105760, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 11834253, "net_revenue": 9515573, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 37170 }, { "average_project_size": 192223, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 11001076, "net_revenue": 9851853, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 38484 } ], "balance_sheet": [ { "assets": 10614671, "current_assets": 3445139, "current_liabilities": 2705477, "equity": 6539151, "fixed_assets": 7169532, "liabilities": 6115811, "long_term_liabilities": 3410334, "quarter": 1 }, { "assets": 10955215, "current_assets": 4786879, "current_liabilities": 2574210, "equity": 7063601, "fixed_assets": 6168336, "liabilities": 6171287, "long_term_liabilities": 3597077, "quarter": 2 }, { "assets": 11306684, "current_assets": 3740990, "current_liabilities": 2973106, "equity": 7500702, "fixed_assets": 7565694, "liabilities": 6227265, "long_term_liabilities": 3254159, "quarter": 3 }, { "assets": 11669430, "current_assets": 5444967, "current_liabilities": 3495833, "equity": 7691029, "fixed_assets": 6224463, "liabilities": 6283752, "long_term_liabilities": 2787919, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68423, "financing_cash_flow": 181689, "investing_cash_flow": -293493, "net_cash_flow": 2156271, "operating_cash_flow": 2529725, "quarter": 1 }, { "change_in_working_capital": 64042, "financing_cash_flow": 37667, "investing_cash_flow": -458901, "net_cash_flow": 2279428, "operating_cash_flow": 2754896, "quarter": 2 }, { "change_in_working_capital": 86230, "financing_cash_flow": -99217, "investing_cash_flow": -358600, "net_cash_flow": 2558433, "operating_cash_flow": 3001857, "quarter": 3 }, { "change_in_working_capital": 41992, "financing_cash_flow": -5583, "investing_cash_flow": -462214, "net_cash_flow": 2611615, "operating_cash_flow": 2831167, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8363005315944319, "current_ratio": 1.2733943034814195, "debt_to_equity_ratio": 0.9352607089207758, "profit_margin": 0.22983872466713343, "quarter": 1, "return_on_assets": 0.19221424762010994, "return_on_equity": 0.3120116051762683 }, { "asset_turnover_ratio": 0.8389401759801154, "current_ratio": 1.85955263945055, "debt_to_equity_ratio": 0.8736743482538156, "profit_margin": 0.24803939169405828, "quarter": 2, "return_on_assets": 0.20809021091781402, "return_on_equity": 0.3227352450966582 }, { "asset_turnover_ratio": 0.8415883029896298, "current_ratio": 1.2582766978372113, "debt_to_equity_ratio": 0.8302242910063619, "profit_margin": 0.2544547763965449, "quarter": 3, "return_on_assets": 0.21414616345517395, "return_on_equity": 0.3228075185495971 }, { "asset_turnover_ratio": 0.8442445774986439, "current_ratio": 1.5575592426754938, "debt_to_equity_ratio": 0.8170235738286775, "profit_margin": 0.2340017659622002, "quarter": 4, "return_on_assets": 0.19755472203869426, "return_on_equity": 0.2997454566872651 } ], "income_statement": [ { "depreciation": 489434, "expenses": 6036506, "income_tax": 800258, "marketing_expense": 1119363, "net_income": 2840549, "net_profit": 2040291, "operational_expense": 3616168, "product_revenue": 3224113, "quarter": 1, "rd_expense": 1027275, "revenue": 8877055, "salaries_expense": 2216698, "service_revenue": 5652942 }, { "depreciation": 475223, "expenses": 6208324, "income_tax": 702773, "marketing_expense": 868937, "net_income": 2982446, "net_profit": 2279673, "operational_expense": 3718558, "product_revenue": 2013103, "quarter": 2, "rd_expense": 710462, "revenue": 9190770, "salaries_expense": 2405937, "service_revenue": 7177667 }, { "depreciation": 580574, "expenses": 6385034, "income_tax": 709256, "marketing_expense": 919804, "net_income": 3130539, "net_profit": 2421283, "operational_expense": 3661619, "product_revenue": 2635502, "quarter": 3, "rd_expense": 673949, "revenue": 9515573, "salaries_expense": 2066187, "service_revenue": 6880071 }, { "depreciation": 525816, "expenses": 6566773, "income_tax": 979729, "marketing_expense": 1151011, "net_income": 3285080, "net_profit": 2305351, "operational_expense": 3884917, "product_revenue": 2876781, "quarter": 4, "rd_expense": 1163481, "revenue": 9851853, "salaries_expense": 3076066, "service_revenue": 6975072 } ], "market_conditions": { "gdp_growth": [ 0.016873737176418775, 0.03270847544545851, 0.020824731068025626, 0.03274110225789011 ], "inflation_rate": [ 0.013047637807444726, 0.017947737526490603, 0.01903159942549311, 0.021032076850057497 ], "interest_rate": [ 0.035138368768151344, 0.03822446017819817, 0.04094884904576402, 0.04091677663401548 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 164690, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 13327558, "net_revenue": 11239018, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 43902 }, { "average_project_size": 50066, "billable_hours_per_employee": 83, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 14612769, "net_revenue": 11740091, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 45860 }, { "average_project_size": 170662, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 15886770, "net_revenue": 12263503, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 47904 }, { "average_project_size": 139070, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 16569762, "net_revenue": 12810251, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 50040 } ], "balance_sheet": [ { "assets": 13363100, "current_assets": 5059585, "current_liabilities": 3067631, "equity": 8747993, "fixed_assets": 8303515, "liabilities": 7639558, "long_term_liabilities": 4571927, "quarter": 1 }, { "assets": 13531707, "current_assets": 5623818, "current_liabilities": 3183709, "equity": 9121429, "fixed_assets": 7907889, "liabilities": 7841453, "long_term_liabilities": 4657744, "quarter": 2 }, { "assets": 13702441, "current_assets": 6439657, "current_liabilities": 4244564, "equity": 9303581, "fixed_assets": 7262784, "liabilities": 8048684, "long_term_liabilities": 3804120, "quarter": 3 }, { "assets": 13875329, "current_assets": 6322179, "current_liabilities": 4301776, "equity": 9296708, "fixed_assets": 7553150, "liabilities": 8261391, "long_term_liabilities": 3959615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22495, "financing_cash_flow": -75824, "investing_cash_flow": -204144, "net_cash_flow": 3401776, "operating_cash_flow": 3636938, "quarter": 1 }, { "change_in_working_capital": 15558, "financing_cash_flow": -88754, "investing_cash_flow": -390118, "net_cash_flow": 3800656, "operating_cash_flow": 4054787, "quarter": 2 }, { "change_in_working_capital": 20404, "financing_cash_flow": -12373, "investing_cash_flow": -156342, "net_cash_flow": 4028727, "operating_cash_flow": 4368859, "quarter": 3 }, { "change_in_working_capital": -27802, "financing_cash_flow": 45779, "investing_cash_flow": -470033, "net_cash_flow": 4261806, "operating_cash_flow": 4337543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8410487087576984, "current_ratio": 1.6493460262984694, "debt_to_equity_ratio": 0.8732926512401187, "profit_margin": 0.2691027810436819, "quarter": 1, "return_on_assets": 0.22632854651989434, "return_on_equity": 0.34573084363464857 }, { "asset_turnover_ratio": 0.8675986702934079, "current_ratio": 1.7664359399681315, "debt_to_equity_ratio": 0.8596737419103958, "profit_margin": 0.29226136322111984, "quarter": 2, "return_on_assets": 0.2535655701087823, "return_on_equity": 0.37616638796399116 }, { "asset_turnover_ratio": 0.894986739953852, "current_ratio": 1.5171539408994659, "debt_to_equity_ratio": 0.8651167760027026, "profit_margin": 0.29761675762626716, "quarter": 3, "return_on_assets": 0.26636305166356855, "return_on_equity": 0.39230313574955705 }, { "asset_turnover_ratio": 0.9232394417458498, "current_ratio": 1.4696671793231446, "debt_to_equity_ratio": 0.8886361709973035, "profit_margin": 0.28748617025536816, "quarter": 4, "return_on_assets": 0.2654185713362184, "return_on_equity": 0.39613699817182596 } ], "income_statement": [ { "depreciation": 612487, "expenses": 7056773, "income_tax": 1157794, "marketing_expense": 1355026, "net_income": 4182245, "net_profit": 3024451, "operational_expense": 4518682, "product_revenue": 4338152, "quarter": 1, "rd_expense": 776955, "revenue": 11239018, "salaries_expense": 3177911, "service_revenue": 6900866 }, { "depreciation": 623612, "expenses": 7327370, "income_tax": 981546, "marketing_expense": 833675, "net_income": 4412721, "net_profit": 3431175, "operational_expense": 3819179, "product_revenue": 4584782, "quarter": 2, "rd_expense": 786759, "revenue": 11740091, "salaries_expense": 2515606, "service_revenue": 7155309 }, { "depreciation": 719035, "expenses": 7608343, "income_tax": 1005336, "marketing_expense": 1060540, "net_income": 4655160, "net_profit": 3649824, "operational_expense": 4202425, "product_revenue": 4890638, "quarter": 3, "rd_expense": 815533, "revenue": 12263503, "salaries_expense": 3630240, "service_revenue": 7372865 }, { "depreciation": 654773, "expenses": 7900090, "income_tax": 1227391, "marketing_expense": 1406170, "net_income": 4910161, "net_profit": 3682770, "operational_expense": 4472723, "product_revenue": 4572817, "quarter": 4, "rd_expense": 1027330, "revenue": 12810251, "salaries_expense": 2683760, "service_revenue": 8237434 } ], "market_conditions": { "gdp_growth": [ 0.027454152778524338, 0.011611975887934018, 0.02175451991363315, 0.010912538033640446 ], "inflation_rate": [ 0.011587241177650105, 0.014423202160373494, 0.011927298524881964, 0.020692368572228448 ], "interest_rate": [ 0.02545178024565145, 0.0227202878513818, 0.02702872392107564, 0.030624568960461753 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 115647, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 19118138, "net_revenue": 15836218, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 61860 }, { "average_project_size": 179223, "billable_hours_per_employee": 150, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 19664288, "net_revenue": 16259482, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 63514 }, { "average_project_size": 195861, "billable_hours_per_employee": 123, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 20096191, "net_revenue": 16694060, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 65211 }, { "average_project_size": 155557, "billable_hours_per_employee": 120, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 20048167, "net_revenue": 17140253, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 66954 } ], "balance_sheet": [ { "assets": 22291879, "current_assets": 10043754, "current_liabilities": 4257382, "equity": 16889512, "fixed_assets": 12248125, "liabilities": 9252654, "long_term_liabilities": 4995272, "quarter": 1 }, { "assets": 22950978, "current_assets": 10560782, "current_liabilities": 4731489, "equity": 17408961, "fixed_assets": 12390196, "liabilities": 9488483, "long_term_liabilities": 4756994, "quarter": 2 }, { "assets": 23629565, "current_assets": 7972539, "current_liabilities": 4102480, "equity": 17615915, "fixed_assets": 15657026, "liabilities": 9730323, "long_term_liabilities": 5627843, "quarter": 3 }, { "assets": 24328215, "current_assets": 7440719, "current_liabilities": 5049859, "equity": 17986948, "fixed_assets": 16887496, "liabilities": 9978327, "long_term_liabilities": 4928468, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1957, "financing_cash_flow": -69466, "investing_cash_flow": -218387, "net_cash_flow": 4519960, "operating_cash_flow": 4545583, "quarter": 1 }, { "change_in_working_capital": -86697, "financing_cash_flow": 15140, "investing_cash_flow": -306843, "net_cash_flow": 4403381, "operating_cash_flow": 4807534, "quarter": 2 }, { "change_in_working_capital": 16844, "financing_cash_flow": -2223, "investing_cash_flow": -496571, "net_cash_flow": 4563692, "operating_cash_flow": 4663288, "quarter": 3 }, { "change_in_working_capital": 94472, "financing_cash_flow": -120101, "investing_cash_flow": -413096, "net_cash_flow": 4358105, "operating_cash_flow": 4638856, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7104030126845745, "current_ratio": 2.35913855040492, "debt_to_equity_ratio": 0.5478343009555279, "profit_margin": 0.24313172501161578, "quarter": 1, "return_on_assets": 0.17272150992744936, "return_on_equity": 0.22796910887656197 }, { "asset_turnover_ratio": 0.7084439713200893, "current_ratio": 2.2320208289610313, "debt_to_equity_ratio": 0.5450344222150879, "profit_margin": 0.24271781843972642, "quarter": 2, "return_on_assets": 0.1719519752055882, "return_on_equity": 0.22669164460762478 }, { "asset_turnover_ratio": 0.7064903649305436, "current_ratio": 1.9433462198475069, "debt_to_equity_ratio": 0.5523597837523626, "profit_margin": 0.22263445800482326, "quarter": 3, "return_on_assets": 0.15728909948194136, "return_on_equity": 0.21098381775797623 }, { "asset_turnover_ratio": 0.7045421540380171, "current_ratio": 1.4734508428849202, "debt_to_equity_ratio": 0.554753758113939, "profit_margin": 0.21219406738045232, "quarter": 4, "return_on_assets": 0.14949966530631204, "return_on_equity": 0.20220551035117243 } ], "income_statement": [ { "depreciation": 695296, "expenses": 10860568, "income_tax": 1125363, "marketing_expense": 1611441, "net_income": 4975650, "net_profit": 3850287, "operational_expense": 5693485, "product_revenue": 5895028, "quarter": 1, "rd_expense": 1176535, "revenue": 15836218, "salaries_expense": 5054916, "service_revenue": 9941190 }, { "depreciation": 861068, "expenses": 11218007, "income_tax": 1095009, "marketing_expense": 2073698, "net_income": 5041475, "net_profit": 3946466, "operational_expense": 6973175, "product_revenue": 4013745, "quarter": 2, "rd_expense": 1866627, "revenue": 16259482, "salaries_expense": 4299727, "service_revenue": 12245737 }, { "depreciation": 946615, "expenses": 11587210, "income_tax": 1390177, "marketing_expense": 1885814, "net_income": 5106850, "net_profit": 3716673, "operational_expense": 6022139, "product_revenue": 5206353, "quarter": 3, "rd_expense": 2217412, "revenue": 16694060, "salaries_expense": 5035276, "service_revenue": 11487707 }, { "depreciation": 1001796, "expenses": 11968565, "income_tax": 1534628, "marketing_expense": 2117361, "net_income": 5171688, "net_profit": 3637060, "operational_expense": 8319386, "product_revenue": 3950561, "quarter": 4, "rd_expense": 2142411, "revenue": 17140253, "salaries_expense": 3845581, "service_revenue": 13189692 } ], "market_conditions": { "gdp_growth": [ 0.024637255292775224, 0.029522915059339707, 0.02858277644833379, 0.03338762912491825 ], "inflation_rate": [ 0.014108140725874851, 0.01355081495298872, 0.010739439330320044, 0.014537395508304185 ], "interest_rate": [ 0.03562316002115568, 0.03546140573659504, 0.03860592869176756, 0.03600089871103285 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 68178, "billable_hours_per_employee": 125, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 17627348, "net_revenue": 15202293, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 59384 }, { "average_project_size": 156725, "billable_hours_per_employee": 120, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 17128375, "net_revenue": 15484375, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 60486 }, { "average_project_size": 193110, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 19151608, "net_revenue": 15771692, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 61608 }, { "average_project_size": 53394, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 20523652, "net_revenue": 16064340, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 62751 } ], "balance_sheet": [ { "assets": 21370304, "current_assets": 6804422, "current_liabilities": 3823428, "equity": 14472563, "fixed_assets": 14565882, "liabilities": 9493448, "long_term_liabilities": 5670020, "quarter": 1 }, { "assets": 22113326, "current_assets": 8849142, "current_liabilities": 4152472, "equity": 15056080, "fixed_assets": 13264184, "liabilities": 9582766, "long_term_liabilities": 5430294, "quarter": 2 }, { "assets": 22882181, "current_assets": 9293309, "current_liabilities": 4258344, "equity": 15840336, "fixed_assets": 13588872, "liabilities": 9672923, "long_term_liabilities": 5414579, "quarter": 3 }, { "assets": 23677769, "current_assets": 8603440, "current_liabilities": 4857544, "equity": 16665586, "fixed_assets": 15074329, "liabilities": 9763929, "long_term_liabilities": 4906385, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21588, "financing_cash_flow": -21549, "investing_cash_flow": -489144, "net_cash_flow": 3027572, "operating_cash_flow": 3269919, "quarter": 1 }, { "change_in_working_capital": -45515, "financing_cash_flow": 183884, "investing_cash_flow": -281512, "net_cash_flow": 2911790, "operating_cash_flow": 3163669, "quarter": 2 }, { "change_in_working_capital": -69268, "financing_cash_flow": 129833, "investing_cash_flow": -428034, "net_cash_flow": 3423303, "operating_cash_flow": 3409997, "quarter": 3 }, { "change_in_working_capital": 26825, "financing_cash_flow": 198049, "investing_cash_flow": -137507, "net_cash_flow": 3336088, "operating_cash_flow": 3538768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7113746720683056, "current_ratio": 1.779665263737149, "debt_to_equity_ratio": 0.6559617671037259, "profit_margin": 0.17074443967104172, "quarter": 1, "return_on_assets": 0.12146326977847391, "return_on_equity": 0.17935365007566387 }, { "asset_turnover_ratio": 0.7002282243747503, "current_ratio": 2.131053984229153, "debt_to_equity_ratio": 0.6364715118410635, "profit_margin": 0.16310119071644802, "quarter": 2, "return_on_assets": 0.11420805716878592, "return_on_equity": 0.16774087279026148 }, { "asset_turnover_ratio": 0.6892565005057866, "current_ratio": 2.182376294634722, "debt_to_equity_ratio": 0.6106513775970409, "profit_margin": 0.16682281140159216, "quarter": 3, "return_on_assets": 0.11498370719119826, "return_on_equity": 0.16609988575999904 }, { "asset_turnover_ratio": 0.6784566569595303, "current_ratio": 1.7711501944192374, "debt_to_equity_ratio": 0.5858737280525269, "profit_margin": 0.17129530375975607, "quarter": 4, "return_on_assets": 0.11621643914171137, "return_on_equity": 0.16511546608682107 } ], "income_statement": [ { "depreciation": 674212, "expenses": 11816606, "income_tax": 789980, "marketing_expense": 1321893, "net_income": 3385687, "net_profit": 2595707, "operational_expense": 7716208, "product_revenue": 4329683, "quarter": 1, "rd_expense": 2053463, "revenue": 15202293, "salaries_expense": 4813095, "service_revenue": 10872610 }, { "depreciation": 638149, "expenses": 12051874, "income_tax": 906981, "marketing_expense": 1365324, "net_income": 3432501, "net_profit": 2525520, "operational_expense": 8088790, "product_revenue": 3292812, "quarter": 2, "rd_expense": 1595195, "revenue": 15484375, "salaries_expense": 4496665, "service_revenue": 12191563 }, { "depreciation": 778919, "expenses": 12291828, "income_tax": 848786, "marketing_expense": 2439219, "net_income": 3479864, "net_profit": 2631078, "operational_expense": 7539158, "product_revenue": 4490075, "quarter": 3, "rd_expense": 2060819, "revenue": 15771692, "salaries_expense": 5258939, "service_revenue": 11281617 }, { "depreciation": 787022, "expenses": 12536558, "income_tax": 776036, "marketing_expense": 1382032, "net_income": 3527782, "net_profit": 2751746, "operational_expense": 8325915, "product_revenue": 3760495, "quarter": 4, "rd_expense": 1504748, "revenue": 16064340, "salaries_expense": 6131939, "service_revenue": 12303845 } ], "market_conditions": { "gdp_growth": [ 0.025287328998000205, 0.02355784158611999, 0.013395153729764565, 0.019153796752726854 ], "inflation_rate": [ 0.020937006367608795, 0.019527255785421024, 0.015596912404709144, 0.014461298227206942 ], "interest_rate": [ 0.027098787803202934, 0.029002541485139505, 0.031292049373317726, 0.030263960832228553 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 179990, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 16742394, "net_revenue": 14471926, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 56531 }, { "average_project_size": 73353, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 19460453, "net_revenue": 15190774, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 59339 }, { "average_project_size": 139267, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 19380218, "net_revenue": 15945330, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 62286 }, { "average_project_size": 187070, "billable_hours_per_employee": 125, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 19799419, "net_revenue": 16737366, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 65380 } ], "balance_sheet": [ { "assets": 21653547, "current_assets": 9302405, "current_liabilities": 4617270, "equity": 14838781, "fixed_assets": 12351142, "liabilities": 10174862, "long_term_liabilities": 5557592, "quarter": 1 }, { "assets": 22358719, "current_assets": 10863431, "current_liabilities": 5477661, "equity": 15158232, "fixed_assets": 11495288, "liabilities": 10358204, "long_term_liabilities": 4880543, "quarter": 2 }, { "assets": 23086855, "current_assets": 7376311, "current_liabilities": 5534013, "equity": 16207463, "fixed_assets": 15710544, "liabilities": 10544850, "long_term_liabilities": 5010837, "quarter": 3 }, { "assets": 23838704, "current_assets": 8525856, "current_liabilities": 5595437, "equity": 16979914, "fixed_assets": 15312848, "liabilities": 10734859, "long_term_liabilities": 5139422, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61795, "financing_cash_flow": 35737, "investing_cash_flow": -324264, "net_cash_flow": 4086081, "operating_cash_flow": 4249467, "quarter": 1 }, { "change_in_working_capital": -91622, "financing_cash_flow": -94923, "investing_cash_flow": -437694, "net_cash_flow": 3872467, "operating_cash_flow": 3895855, "quarter": 2 }, { "change_in_working_capital": -32538, "financing_cash_flow": -83076, "investing_cash_flow": -207891, "net_cash_flow": 4254313, "operating_cash_flow": 4612206, "quarter": 3 }, { "change_in_working_capital": -19288, "financing_cash_flow": 145078, "investing_cash_flow": -430461, "net_cash_flow": 4066417, "operating_cash_flow": 4556877, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6683397412904223, "current_ratio": 2.014698079167993, "debt_to_equity_ratio": 0.685693925936369, "profit_margin": 0.23218029169026982, "quarter": 1, "return_on_assets": 0.15517531608100973, "return_on_equity": 0.2264401637843432 }, { "asset_turnover_ratio": 0.679411642500628, "current_ratio": 1.983224409104543, "debt_to_equity_ratio": 0.6833385318287779, "profit_margin": 0.20787071152529818, "quarter": 2, "return_on_assets": 0.14122978154517707, "return_on_equity": 0.20831697258624884 }, { "asset_turnover_ratio": 0.6906670484134804, "current_ratio": 1.3329045305820568, "debt_to_equity_ratio": 0.6506169410968268, "profit_margin": 0.22987658455485085, "quarter": 3, "return_on_assets": 0.15876818215387067, "return_on_equity": 0.2261586529612932 }, { "asset_turnover_ratio": 0.7021088898121307, "current_ratio": 1.5237158420334282, "debt_to_equity_ratio": 0.6322092679621345, "profit_margin": 0.2315817793552462, "quarter": 4, "return_on_assets": 0.16259562600382974, "return_on_equity": 0.22827377099789786 } ], "income_statement": [ { "depreciation": 889371, "expenses": 10230407, "income_tax": 881423, "marketing_expense": 1174876, "net_income": 4241519, "net_profit": 3360096, "operational_expense": 6007623, "product_revenue": 5376619, "quarter": 1, "rd_expense": 1166762, "revenue": 14471926, "salaries_expense": 4649761, "service_revenue": 9095307 }, { "depreciation": 738138, "expenses": 10690870, "income_tax": 1342187, "marketing_expense": 1568927, "net_income": 4499904, "net_profit": 3157717, "operational_expense": 6204162, "product_revenue": 4360511, "quarter": 2, "rd_expense": 1998565, "revenue": 15190774, "salaries_expense": 3742030, "service_revenue": 10830263 }, { "depreciation": 946748, "expenses": 11172058, "income_tax": 1107814, "marketing_expense": 1959351, "net_income": 4773272, "net_profit": 3665458, "operational_expense": 6645528, "product_revenue": 4603238, "quarter": 3, "rd_expense": 1714197, "revenue": 15945330, "salaries_expense": 5306766, "service_revenue": 11342092 }, { "depreciation": 680808, "expenses": 11674905, "income_tax": 1186392, "marketing_expense": 2315762, "net_income": 5062461, "net_profit": 3876069, "operational_expense": 7795406, "product_revenue": 3374592, "quarter": 4, "rd_expense": 1682921, "revenue": 16737366, "salaries_expense": 5800446, "service_revenue": 13362774 } ], "market_conditions": { "gdp_growth": [ 0.01923323811505099, 0.015518577114406917, 0.02661985954367991, 0.02553774219528445 ], "inflation_rate": [ 0.011517604210552264, 0.016988795072330386, 0.01210571598967894, 0.014401887859998672 ], "interest_rate": [ 0.03942250579715585, 0.03671795491893874, 0.034956098790290144, 0.03330160682962426 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1991, "industry": "Advertising", "location": "Christophertown", "name": "Diaz Ltd", "num_employees": 710, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.diazltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 62069, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 5660993, "net_revenue": 4759992, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6704 }, { "average_project_size": 111930, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 6007452, "net_revenue": 4723573, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 6653 }, { "average_project_size": 120327, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 5178520, "net_revenue": 4687432, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 6602 }, { "average_project_size": 172797, "billable_hours_per_employee": 94, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 5292675, "net_revenue": 4651568, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 6552 } ], "balance_sheet": [ { "assets": 6703530, "current_assets": 2079987, "current_liabilities": 1330976, "equity": 5144126, "fixed_assets": 4623543, "liabilities": 2980591, "long_term_liabilities": 1649615, "quarter": 1 }, { "assets": 6813760, "current_assets": 2348741, "current_liabilities": 1673746, "equity": 5184460, "fixed_assets": 4465019, "liabilities": 3018251, "long_term_liabilities": 1344505, "quarter": 2 }, { "assets": 6925802, "current_assets": 2679646, "current_liabilities": 1248680, "equity": 5333140, "fixed_assets": 4246156, "liabilities": 3056386, "long_term_liabilities": 1807706, "quarter": 3 }, { "assets": 7039687, "current_assets": 3066285, "current_liabilities": 1725200, "equity": 5346251, "fixed_assets": 3973402, "liabilities": 3095004, "long_term_liabilities": 1369804, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26181, "financing_cash_flow": -64952, "investing_cash_flow": -302746, "net_cash_flow": 1462945, "operating_cash_flow": 1587912, "quarter": 1 }, { "change_in_working_capital": 54454, "financing_cash_flow": 126214, "investing_cash_flow": -230543, "net_cash_flow": 1043476, "operating_cash_flow": 1646360, "quarter": 2 }, { "change_in_working_capital": 90380, "financing_cash_flow": 142471, "investing_cash_flow": -165159, "net_cash_flow": 1316002, "operating_cash_flow": 1682266, "quarter": 3 }, { "change_in_working_capital": -77484, "financing_cash_flow": 21261, "investing_cash_flow": -156328, "net_cash_flow": 1599137, "operating_cash_flow": 1660323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7100724543635965, "current_ratio": 1.5627531976534512, "debt_to_equity_ratio": 0.5794164062077796, "profit_margin": 0.29856919927596515, "quarter": 1, "return_on_assets": 0.21200576412725833, "return_on_equity": 0.2762737537921894 }, { "asset_turnover_ratio": 0.6932402961067017, "current_ratio": 1.4032840108355749, "debt_to_equity_ratio": 0.582172685294129, "profit_margin": 0.29404668880950924, "quarter": 2, "return_on_assets": 0.20384501361949936, "return_on_equity": 0.26790659007881246 }, { "asset_turnover_ratio": 0.6768071047945061, "current_ratio": 2.145982958003652, "debt_to_equity_ratio": 0.573093149626674, "profit_margin": 0.31226564993369504, "quarter": 3, "return_on_assets": 0.2113436104583989, "return_on_equity": 0.27445819910971775 }, { "asset_turnover_ratio": 0.6607634686030786, "current_ratio": 1.7773504521214931, "debt_to_equity_ratio": 0.5789110911552787, "profit_margin": 0.30131086979702326, "quarter": 4, "return_on_assets": 0.19909521545489167, "return_on_equity": 0.262159034433662 } ], "income_statement": [ { "depreciation": 166725, "expenses": 2893984, "income_tax": 444821, "marketing_expense": 484826, "net_income": 1866008, "net_profit": 1421187, "operational_expense": 1631983, "product_revenue": 1065842, "quarter": 1, "rd_expense": 468043, "revenue": 4759992, "salaries_expense": 1144073, "service_revenue": 3694150 }, { "depreciation": 257409, "expenses": 2866810, "income_tax": 467812, "marketing_expense": 322000, "net_income": 1856763, "net_profit": 1388951, "operational_expense": 2001600, "product_revenue": 1500937, "quarter": 2, "rd_expense": 381717, "revenue": 4723573, "salaries_expense": 950374, "service_revenue": 3222636 }, { "depreciation": 218542, "expenses": 2839891, "income_tax": 383817, "marketing_expense": 399960, "net_income": 1847541, "net_profit": 1463724, "operational_expense": 1889469, "product_revenue": 1026917, "quarter": 3, "rd_expense": 336206, "revenue": 4687432, "salaries_expense": 939080, "service_revenue": 3660515 }, { "depreciation": 258755, "expenses": 2813226, "income_tax": 436774, "marketing_expense": 466275, "net_income": 1838342, "net_profit": 1401568, "operational_expense": 1781249, "product_revenue": 1253865, "quarter": 4, "rd_expense": 543110, "revenue": 4651568, "salaries_expense": 1352159, "service_revenue": 3397703 } ], "market_conditions": { "gdp_growth": [ -0.01453696320041082, -0.01785411479807404, -0.018985865733291696, -0.011449127087805365 ], "inflation_rate": [ 0.025794626457638165, 0.026085333987665153, 0.021339985724992003, 0.025316751493964413 ], "interest_rate": [ 0.042768314600724736, 0.03926549830080059, 0.04302448882937353, 0.04557394885788614 ], "year": 1991 }, "random_event": { "description": "Diaz Ltd Economic Slowdown Impact in 1991", "impact": 0.08, "type": "Economic Slowdown Impact" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 159144, "billable_hours_per_employee": 111, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 6075017, "net_revenue": 4799684, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 6760 }, { "average_project_size": 97630, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 5242520, "net_revenue": 4702258, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 6623 }, { "average_project_size": 121883, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5092807, "net_revenue": 4606810, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6488 }, { "average_project_size": 74388, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 5423884, "net_revenue": 4513299, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6357 } ], "balance_sheet": [ { "assets": 5826057, "current_assets": 2140810, "current_liabilities": 1587657, "equity": 4191704, "fixed_assets": 3685247, "liabilities": 2977381, "long_term_liabilities": 1389724, "quarter": 1 }, { "assets": 5959990, "current_assets": 2658546, "current_liabilities": 1462892, "equity": 4236526, "fixed_assets": 3301444, "liabilities": 3005584, "long_term_liabilities": 1542692, "quarter": 2 }, { "assets": 6097002, "current_assets": 1989736, "current_liabilities": 1251863, "equity": 4321264, "fixed_assets": 4107266, "liabilities": 3034054, "long_term_liabilities": 1782191, "quarter": 3 }, { "assets": 6237164, "current_assets": 2411756, "current_liabilities": 1568442, "equity": 4410474, "fixed_assets": 3825408, "liabilities": 3062794, "long_term_liabilities": 1494352, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30266, "financing_cash_flow": 15423, "investing_cash_flow": -277359, "net_cash_flow": 1473893, "operating_cash_flow": 1601118, "quarter": 1 }, { "change_in_working_capital": 94604, "financing_cash_flow": 10622, "investing_cash_flow": -123448, "net_cash_flow": 1237526, "operating_cash_flow": 1527476, "quarter": 2 }, { "change_in_working_capital": -69873, "financing_cash_flow": -185714, "investing_cash_flow": -188019, "net_cash_flow": 1310218, "operating_cash_flow": 1413683, "quarter": 3 }, { "change_in_working_capital": -72237, "financing_cash_flow": 4352, "investing_cash_flow": -222505, "net_cash_flow": 1348525, "operating_cash_flow": 1454791, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8238305941737267, "current_ratio": 1.3484083778801088, "debt_to_equity_ratio": 0.7103032561459492, "profit_margin": 0.2798159212148133, "quarter": 1, "return_on_assets": 0.23052091663366836, "return_on_equity": 0.3204014405597342 }, { "asset_turnover_ratio": 0.7889707868637363, "current_ratio": 1.8173221263087092, "debt_to_equity_ratio": 0.7094454276924065, "profit_margin": 0.2726604962977361, "quarter": 2, "return_on_assets": 0.21512116631068173, "return_on_equity": 0.3026347530972311 }, { "asset_turnover_ratio": 0.7555861060895175, "current_ratio": 1.5894199285385062, "debt_to_equity_ratio": 0.7021218791538772, "profit_margin": 0.27314258673572384, "quarter": 3, "return_on_assets": 0.20638274351886385, "return_on_equity": 0.2911916513316474 }, { "asset_turnover_ratio": 0.723613969425848, "current_ratio": 1.5376762417736838, "debt_to_equity_ratio": 0.6944364710006226, "profit_margin": 0.27388036999099774, "quarter": 4, "return_on_assets": 0.19818366167700577, "return_on_equity": 0.28026556782785705 } ], "income_statement": [ { "depreciation": 258090, "expenses": 3063694, "income_tax": 392962, "marketing_expense": 518088, "net_income": 1735990, "net_profit": 1343028, "operational_expense": 1776918, "product_revenue": 1378181, "quarter": 1, "rd_expense": 411458, "revenue": 4799684, "salaries_expense": 1482579, "service_revenue": 3421503 }, { "depreciation": 245356, "expenses": 3013492, "income_tax": 406646, "marketing_expense": 540825, "net_income": 1688766, "net_profit": 1282120, "operational_expense": 1739405, "product_revenue": 1618679, "quarter": 2, "rd_expense": 360670, "revenue": 4702258, "salaries_expense": 1392846, "service_revenue": 3083579 }, { "depreciation": 155367, "expenses": 2964113, "income_tax": 384381, "marketing_expense": 482300, "net_income": 1642697, "net_profit": 1258316, "operational_expense": 1518727, "product_revenue": 1289214, "quarter": 3, "rd_expense": 492586, "revenue": 4606810, "salaries_expense": 949389, "service_revenue": 3317596 }, { "depreciation": 218687, "expenses": 2915543, "income_tax": 361652, "marketing_expense": 475194, "net_income": 1597756, "net_profit": 1236104, "operational_expense": 1580684, "product_revenue": 987967, "quarter": 4, "rd_expense": 470347, "revenue": 4513299, "salaries_expense": 1219018, "service_revenue": 3525332 } ], "market_conditions": { "gdp_growth": [ 0.0019327917612640844, -0.00191537498594627, 0.0030862889335725677, -0.004461194410169674 ], "inflation_rate": [ 0.02740440310403371, 0.027792925543038187, 0.031272896292859904, 0.02888529275208203 ], "interest_rate": [ 0.050958224775404216, 0.045134369721463695, 0.04575589072779601, 0.05020276782634263 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 157169, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 5516452, "net_revenue": 4340276, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6113 }, { "average_project_size": 112060, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 4958219, "net_revenue": 4256767, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 5995 }, { "average_project_size": 171054, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 4892470, "net_revenue": 4174866, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 5880 }, { "average_project_size": 133479, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 5040840, "net_revenue": 4094540, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 5767 } ], "balance_sheet": [ { "assets": 5682734, "current_assets": 2828317, "current_liabilities": 1005730, "equity": 4372981, "fixed_assets": 2854417, "liabilities": 2275792, "long_term_liabilities": 1270062, "quarter": 1 }, { "assets": 5810989, "current_assets": 2719545, "current_liabilities": 1081826, "equity": 4574442, "fixed_assets": 3091444, "liabilities": 2295217, "long_term_liabilities": 1213391, "quarter": 2 }, { "assets": 5942140, "current_assets": 2803597, "current_liabilities": 1108330, "equity": 4605153, "fixed_assets": 3138543, "liabilities": 2314808, "long_term_liabilities": 1206478, "quarter": 3 }, { "assets": 6076250, "current_assets": 2412145, "current_liabilities": 992715, "equity": 4631221, "fixed_assets": 3664105, "liabilities": 2334565, "long_term_liabilities": 1341850, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34384, "financing_cash_flow": -175193, "investing_cash_flow": -326377, "net_cash_flow": 861820, "operating_cash_flow": 1178790, "quarter": 1 }, { "change_in_working_capital": -94786, "financing_cash_flow": 200000, "investing_cash_flow": -159160, "net_cash_flow": 1022329, "operating_cash_flow": 1234526, "quarter": 2 }, { "change_in_working_capital": -1835, "financing_cash_flow": -37972, "investing_cash_flow": -317891, "net_cash_flow": 807602, "operating_cash_flow": 1169056, "quarter": 3 }, { "change_in_working_capital": 27717, "financing_cash_flow": 23615, "investing_cash_flow": -360503, "net_cash_flow": 890820, "operating_cash_flow": 1108837, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7637654692266082, "current_ratio": 2.8122030763723864, "debt_to_equity_ratio": 0.5204211955185719, "profit_margin": 0.22257547676691528, "quarter": 1, "return_on_assets": 0.16999546345121908, "return_on_equity": 0.2209108614924236 }, { "asset_turnover_ratio": 0.7325374389798363, "current_ratio": 2.513846958753071, "debt_to_equity_ratio": 0.5017479727582075, "profit_margin": 0.24870283010557073, "quarter": 2, "return_on_assets": 0.18218413423257213, "return_on_equity": 0.23143150574430718 }, { "asset_turnover_ratio": 0.7025862736320585, "current_ratio": 2.5295688107332652, "debt_to_equity_ratio": 0.5026560463897725, "profit_margin": 0.23421614011084427, "quarter": 3, "return_on_assets": 0.1645570451049622, "return_on_equity": 0.2123319246939244 }, { "asset_turnover_ratio": 0.6738596996502777, "current_ratio": 2.4298464312516685, "debt_to_equity_ratio": 0.5040927651692718, "profit_margin": 0.21724931249908414, "quarter": 4, "return_on_assets": 0.14639555646986216, "return_on_equity": 0.19207375333632318 } ], "income_statement": [ { "depreciation": 212751, "expenses": 2970454, "income_tax": 403783, "marketing_expense": 366737, "net_income": 1369822, "net_profit": 966039, "operational_expense": 1710042, "product_revenue": 1193130, "quarter": 1, "rd_expense": 385101, "revenue": 4340276, "salaries_expense": 924502, "service_revenue": 3147146 }, { "depreciation": 175856, "expenses": 2923689, "income_tax": 274408, "marketing_expense": 436519, "net_income": 1333078, "net_profit": 1058670, "operational_expense": 1995576, "product_revenue": 1599688, "quarter": 2, "rd_expense": 509825, "revenue": 4256767, "salaries_expense": 936470, "service_revenue": 2657079 }, { "depreciation": 191235, "expenses": 2877662, "income_tax": 319383, "marketing_expense": 371214, "net_income": 1297204, "net_profit": 977821, "operational_expense": 1899849, "product_revenue": 1421238, "quarter": 3, "rd_expense": 395543, "revenue": 4174866, "salaries_expense": 1009380, "service_revenue": 2753628 }, { "depreciation": 219301, "expenses": 2832359, "income_tax": 372645, "marketing_expense": 306104, "net_income": 1262181, "net_profit": 889536, "operational_expense": 1595942, "product_revenue": 949243, "quarter": 4, "rd_expense": 476562, "revenue": 4094540, "salaries_expense": 1254702, "service_revenue": 3145297 } ], "market_conditions": { "gdp_growth": [ 0.004318959098438187, -0.014750581089941862, -0.010731760144855166, -0.008523941770385984 ], "inflation_rate": [ 0.03133425579112573, 0.0405543104977881, 0.031202591349010718, 0.038577936587390595 ], "interest_rate": [ 0.06200052331513927, 0.05280067046261707, 0.05784182734623951, 0.060484604769639246 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 62873, "billable_hours_per_employee": 87, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 1664652, "net_revenue": 1470173, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2071 }, { "average_project_size": 139805, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 1727767, "net_revenue": 1450942, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2044 }, { "average_project_size": 156589, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 1810298, "net_revenue": 1431963, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 2017 }, { "average_project_size": 100690, "billable_hours_per_employee": 114, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 1777960, "net_revenue": 1413232, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 1990 } ], "balance_sheet": [ { "assets": 1583045, "current_assets": 531188, "current_liabilities": 407924, "equity": 1132268, "fixed_assets": 1051857, "liabilities": 711733, "long_term_liabilities": 303809, "quarter": 1 }, { "assets": 1606846, "current_assets": 584699, "current_liabilities": 398709, "equity": 1166034, "fixed_assets": 1022147, "liabilities": 729310, "long_term_liabilities": 330601, "quarter": 2 }, { "assets": 1631004, "current_assets": 798038, "current_liabilities": 326505, "equity": 1170255, "fixed_assets": 832966, "liabilities": 747320, "long_term_liabilities": 420815, "quarter": 3 }, { "assets": 1655525, "current_assets": 600836, "current_liabilities": 395217, "equity": 1176098, "fixed_assets": 1054689, "liabilities": 765775, "long_term_liabilities": 370558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47257, "financing_cash_flow": 125182, "investing_cash_flow": -363326, "net_cash_flow": 37821, "operating_cash_flow": 321480, "quarter": 1 }, { "change_in_working_capital": 48961, "financing_cash_flow": 171846, "investing_cash_flow": -473382, "net_cash_flow": 113450, "operating_cash_flow": 377914, "quarter": 2 }, { "change_in_working_capital": -3646, "financing_cash_flow": -38633, "investing_cash_flow": -425305, "net_cash_flow": 243636, "operating_cash_flow": 387028, "quarter": 3 }, { "change_in_working_capital": -52783, "financing_cash_flow": -45970, "investing_cash_flow": -261904, "net_cash_flow": 281909, "operating_cash_flow": 364757, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9286994368448149, "current_ratio": 1.302173934360322, "debt_to_equity_ratio": 0.6285905810285197, "profit_margin": 0.17750019895617727, "quarter": 1, "return_on_assets": 0.16484433481044442, "return_on_equity": 0.23047193773912183 }, { "asset_turnover_ratio": 0.9029751450979123, "current_ratio": 1.4664805660268516, "debt_to_equity_ratio": 0.6254620362699544, "profit_margin": 0.19883496376836565, "quarter": 2, "return_on_assets": 0.17954303025927812, "return_on_equity": 0.24741817133977226 }, { "asset_turnover_ratio": 0.8779641251646225, "current_ratio": 2.44418309061117, "debt_to_equity_ratio": 0.6385958615857228, "profit_margin": 0.2001245842245924, "quarter": 3, "return_on_assets": 0.17570220551267807, "return_on_equity": 0.24487910754493677 }, { "asset_turnover_ratio": 0.8536458223222241, "current_ratio": 1.5202686119271185, "debt_to_equity_ratio": 0.6511149581072325, "profit_margin": 0.202619244398655, "quarter": 4, "return_on_assets": 0.17296507150299753, "return_on_equity": 0.2434729078699224 } ], "income_statement": [ { "depreciation": 60524, "expenses": 1101729, "income_tax": 107488, "marketing_expense": 149512, "net_income": 368444, "net_profit": 260956, "operational_expense": 696905, "product_revenue": 556163, "quarter": 1, "rd_expense": 179735, "revenue": 1470173, "salaries_expense": 508477, "service_revenue": 914010 }, { "depreciation": 89416, "expenses": 1081591, "income_tax": 80853, "marketing_expense": 151707, "net_income": 369351, "net_profit": 288498, "operational_expense": 675524, "product_revenue": 455287, "quarter": 2, "rd_expense": 175971, "revenue": 1450942, "salaries_expense": 490180, "service_revenue": 995655 }, { "depreciation": 100457, "expenses": 1061822, "income_tax": 83570, "marketing_expense": 136639, "net_income": 370141, "net_profit": 286571, "operational_expense": 551425, "product_revenue": 492099, "quarter": 3, "rd_expense": 121627, "revenue": 1431963, "salaries_expense": 472165, "service_revenue": 939864 }, { "depreciation": 78409, "expenses": 1042414, "income_tax": 84470, "marketing_expense": 191783, "net_income": 370818, "net_profit": 286348, "operational_expense": 606610, "product_revenue": 364599, "quarter": 4, "rd_expense": 207966, "revenue": 1413232, "salaries_expense": 444166, "service_revenue": 1048633 } ], "market_conditions": { "gdp_growth": [ 0.005620603075347232, 0.01494476517549499, 0.0038854329324412677, 0.0004710326277076564 ], "inflation_rate": [ 0.018003420651180584, 0.016918901719549816, 0.02015583455164243, 0.022393396515577133 ], "interest_rate": [ 0.048822989337638074, 0.04570828165843081, 0.04085250696925061, 0.04557056662927479 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 100863, "billable_hours_per_employee": 129, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 4669846, "net_revenue": 3655293, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5148 }, { "average_project_size": 63917, "billable_hours_per_employee": 114, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 4592811, "net_revenue": 3615317, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5092 }, { "average_project_size": 60151, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 4570608, "net_revenue": 3575778, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5036 }, { "average_project_size": 154015, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 4581747, "net_revenue": 3536671, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 4981 } ], "balance_sheet": [ { "assets": 4151167, "current_assets": 1731994, "current_liabilities": 860824, "equity": 3044709, "fixed_assets": 2419173, "liabilities": 1779459, "long_term_liabilities": 918635, "quarter": 1 }, { "assets": 4251988, "current_assets": 1742744, "current_liabilities": 832893, "equity": 3126064, "fixed_assets": 2509244, "liabilities": 1795015, "long_term_liabilities": 962122, "quarter": 2 }, { "assets": 4355258, "current_assets": 2079446, "current_liabilities": 1049506, "equity": 3233547, "fixed_assets": 2275812, "liabilities": 1810706, "long_term_liabilities": 761200, "quarter": 3 }, { "assets": 4461035, "current_assets": 1891827, "current_liabilities": 1084774, "equity": 3333825, "fixed_assets": 2569208, "liabilities": 1826535, "long_term_liabilities": 741761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59428, "financing_cash_flow": 172805, "investing_cash_flow": -447585, "net_cash_flow": 419985, "operating_cash_flow": 837670, "quarter": 1 }, { "change_in_working_capital": -30253, "financing_cash_flow": 57357, "investing_cash_flow": -451929, "net_cash_flow": 867200, "operating_cash_flow": 934335, "quarter": 2 }, { "change_in_working_capital": 87372, "financing_cash_flow": -55046, "investing_cash_flow": -125983, "net_cash_flow": 661679, "operating_cash_flow": 867277, "quarter": 3 }, { "change_in_working_capital": -91690, "financing_cash_flow": -136114, "investing_cash_flow": -126161, "net_cash_flow": 438878, "operating_cash_flow": 944307, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8805458802307881, "current_ratio": 2.012018716950271, "debt_to_equity_ratio": 0.5844430452959544, "profit_margin": 0.18411684097553876, "quarter": 1, "return_on_assets": 0.1621233258021178, "return_on_equity": 0.22103951477793116 }, { "asset_turnover_ratio": 0.8502650995252103, "current_ratio": 2.0923984233268857, "debt_to_equity_ratio": 0.5742092932198445, "profit_margin": 0.18507118462917635, "quarter": 2, "return_on_assets": 0.15735956921797523, "return_on_equity": 0.21403624493932305 }, { "asset_turnover_ratio": 0.8210255282235863, "current_ratio": 1.9813569431713587, "debt_to_equity_ratio": 0.5599751604043486, "profit_margin": 0.1926839417883325, "quarter": 3, "return_on_assets": 0.15819843508696843, "return_on_equity": 0.21307715644770278 }, { "asset_turnover_ratio": 0.7927915831191641, "current_ratio": 1.7439826175774862, "debt_to_equity_ratio": 0.5478796877460574, "profit_margin": 0.19773538449010383, "quarter": 4, "return_on_assets": 0.15676294850858602, "return_on_equity": 0.2097665594324837 } ], "income_statement": [ { "depreciation": 164669, "expenses": 2706727, "income_tax": 275565, "marketing_expense": 373719, "net_income": 948566, "net_profit": 673001, "operational_expense": 1784504, "product_revenue": 808581, "quarter": 1, "rd_expense": 518511, "revenue": 3655293, "salaries_expense": 837122, "service_revenue": 2846712 }, { "depreciation": 265244, "expenses": 2680552, "income_tax": 265674, "marketing_expense": 441931, "net_income": 934765, "net_profit": 669091, "operational_expense": 1624926, "product_revenue": 898246, "quarter": 2, "rd_expense": 533924, "revenue": 3615317, "salaries_expense": 857433, "service_revenue": 2717071 }, { "depreciation": 178282, "expenses": 2654631, "income_tax": 232152, "marketing_expense": 517135, "net_income": 921147, "net_profit": 688995, "operational_expense": 1807853, "product_revenue": 1191588, "quarter": 3, "rd_expense": 438648, "revenue": 3575778, "salaries_expense": 1224076, "service_revenue": 2384190 }, { "depreciation": 244982, "expenses": 2628960, "income_tax": 208386, "marketing_expense": 275124, "net_income": 907711, "net_profit": 699325, "operational_expense": 1477501, "product_revenue": 1047422, "quarter": 4, "rd_expense": 392583, "revenue": 3536671, "salaries_expense": 1097504, "service_revenue": 2489249 } ], "market_conditions": { "gdp_growth": [ 0.010664155247955593, 0.004185866361591178, -0.0007413617928960191, -0.000572399796621749 ], "inflation_rate": [ 0.034085161453299706, 0.0380268760662545, 0.03466398279315879, 0.0357188432038357 ], "interest_rate": [ 0.05497128647829584, 0.04792942313745613, 0.056295544451742056, 0.04815376189608543 ], "year": 1995 }, "random_event": { "description": "Diaz Ltd Data Privacy Regulation Impact in 1995", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 158227, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 3251485, "net_revenue": 2784078, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3921 }, { "average_project_size": 150922, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 3123673, "net_revenue": 2808765, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 3956 }, { "average_project_size": 86612, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 3473455, "net_revenue": 2833671, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3991 }, { "average_project_size": 77850, "billable_hours_per_employee": 90, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 3169560, "net_revenue": 2858799, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4026 } ], "balance_sheet": [ { "assets": 3465483, "current_assets": 1429572, "current_liabilities": 1146674, "equity": 2205139, "fixed_assets": 2035911, "liabilities": 2071926, "long_term_liabilities": 925252, "quarter": 1 }, { "assets": 3568946, "current_assets": 1558063, "current_liabilities": 1027679, "equity": 2240094, "fixed_assets": 2010883, "liabilities": 2095759, "long_term_liabilities": 1068080, "quarter": 2 }, { "assets": 3675498, "current_assets": 1600451, "current_liabilities": 1200675, "equity": 2284142, "fixed_assets": 2075047, "liabilities": 2119867, "long_term_liabilities": 919192, "quarter": 3 }, { "assets": 3785231, "current_assets": 1888660, "current_liabilities": 1084835, "equity": 2377662, "fixed_assets": 1896571, "liabilities": 2144251, "long_term_liabilities": 1059416, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26595, "financing_cash_flow": -115788, "investing_cash_flow": -156694, "net_cash_flow": 405070, "operating_cash_flow": 941202, "quarter": 1 }, { "change_in_working_capital": 75952, "financing_cash_flow": 152578, "investing_cash_flow": -308047, "net_cash_flow": 521010, "operating_cash_flow": 894242, "quarter": 2 }, { "change_in_working_capital": -90562, "financing_cash_flow": -80247, "investing_cash_flow": -179916, "net_cash_flow": 498106, "operating_cash_flow": 908843, "quarter": 3 }, { "change_in_working_capital": 9972, "financing_cash_flow": 117139, "investing_cash_flow": -346326, "net_cash_flow": 895406, "operating_cash_flow": 902589, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8033737288568433, "current_ratio": 1.2467117942850365, "debt_to_equity_ratio": 0.9395897492176231, "profit_margin": 0.2915083557285392, "quarter": 1, "return_on_assets": 0.2341901547345637, "return_on_equity": 0.3680411983099478 }, { "asset_turnover_ratio": 0.7870012603160709, "current_ratio": 1.516098898586037, "debt_to_equity_ratio": 0.9355674360093817, "profit_margin": 0.273040642417575, "quarter": 2, "return_on_assets": 0.21488332970014115, "return_on_equity": 0.34235482975268 }, { "asset_turnover_ratio": 0.7709624654944718, "current_ratio": 1.3329593770170947, "debt_to_equity_ratio": 0.9280802156783597, "profit_margin": 0.25709089022684706, "quarter": 3, "return_on_assets": 0.19820742658545862, "return_on_equity": 0.31894295538543577 }, { "asset_turnover_ratio": 0.7552508684410542, "current_ratio": 1.7409652159084101, "debt_to_equity_ratio": 0.9018317153573553, "profit_margin": 0.2576893303796454, "quarter": 4, "return_on_assets": 0.19462009055722096, "return_on_equity": 0.30983461905014253 } ], "income_statement": [ { "depreciation": 129620, "expenses": 1768443, "income_tax": 204053, "marketing_expense": 286177, "net_income": 1015635, "net_profit": 811582, "operational_expense": 1224990, "product_revenue": 711796, "quarter": 1, "rd_expense": 296015, "revenue": 2784078, "salaries_expense": 630469, "service_revenue": 2072282 }, { "depreciation": 127335, "expenses": 1791017, "income_tax": 250841, "marketing_expense": 324920, "net_income": 1017748, "net_profit": 766907, "operational_expense": 1199367, "product_revenue": 854070, "quarter": 2, "rd_expense": 297092, "revenue": 2808765, "salaries_expense": 779535, "service_revenue": 1954695 }, { "depreciation": 180332, "expenses": 1813880, "income_tax": 291280, "marketing_expense": 324728, "net_income": 1019791, "net_profit": 728511, "operational_expense": 1146367, "product_revenue": 606973, "quarter": 3, "rd_expense": 207423, "revenue": 2833671, "salaries_expense": 860982, "service_revenue": 2226698 }, { "depreciation": 165907, "expenses": 1837034, "income_tax": 285083, "marketing_expense": 212484, "net_income": 1021765, "net_profit": 736682, "operational_expense": 1160712, "product_revenue": 774241, "quarter": 4, "rd_expense": 295025, "revenue": 2858799, "salaries_expense": 652500, "service_revenue": 2084558 } ], "market_conditions": { "gdp_growth": [ -0.019947099655537905, -0.007152852026247098, -0.005541779571719202, -0.015076240258953188 ], "inflation_rate": [ 0.03895253082580568, 0.03236385125226322, 0.03762750542203678, 0.03757494457429548 ], "interest_rate": [ 0.05424612934224225, 0.0546941195888209, 0.04926613964553868, 0.05445229200120791 ], "year": 1996 }, "random_event": { "description": "Diaz Ltd Technology Adoption in 1996", "impact": 0, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 70564, "billable_hours_per_employee": 111, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 4402007, "net_revenue": 3464525, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4880 }, { "average_project_size": 136152, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 4420230, "net_revenue": 3482682, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4905 }, { "average_project_size": 138321, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 4321771, "net_revenue": 3500936, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4931 }, { "average_project_size": 198510, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 4067334, "net_revenue": 3519284, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4957 } ], "balance_sheet": [ { "assets": 3631066, "current_assets": 1232209, "current_liabilities": 1176165, "equity": 2181944, "fixed_assets": 2398857, "liabilities": 2035333, "long_term_liabilities": 859168, "quarter": 1 }, { "assets": 3711318, "current_assets": 1375407, "current_liabilities": 1034574, "equity": 2237942, "fixed_assets": 2335911, "liabilities": 2091643, "long_term_liabilities": 1057069, "quarter": 2 }, { "assets": 3793343, "current_assets": 1523966, "current_liabilities": 962175, "equity": 2272821, "fixed_assets": 2269377, "liabilities": 2149510, "long_term_liabilities": 1187335, "quarter": 3 }, { "assets": 3877181, "current_assets": 1455008, "current_liabilities": 908324, "equity": 2270310, "fixed_assets": 2422173, "liabilities": 2208978, "long_term_liabilities": 1300654, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12423, "financing_cash_flow": 72836, "investing_cash_flow": -195329, "net_cash_flow": 680336, "operating_cash_flow": 786258, "quarter": 1 }, { "change_in_working_capital": 92380, "financing_cash_flow": -170868, "investing_cash_flow": -273744, "net_cash_flow": 351709, "operating_cash_flow": 836203, "quarter": 2 }, { "change_in_working_capital": 88881, "financing_cash_flow": 190732, "investing_cash_flow": -204042, "net_cash_flow": 599626, "operating_cash_flow": 861705, "quarter": 3 }, { "change_in_working_capital": -98629, "financing_cash_flow": -141637, "investing_cash_flow": -378668, "net_cash_flow": 98902, "operating_cash_flow": 749953, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9541344057089571, "current_ratio": 1.0476497770295834, "debt_to_equity_ratio": 0.9328071664534012, "profit_margin": 0.1692038591148859, "quarter": 1, "return_on_assets": 0.16144322356024374, "return_on_equity": 0.2686645486776929 }, { "asset_turnover_ratio": 0.9383949313963396, "current_ratio": 1.3294428431412348, "debt_to_equity_ratio": 0.934627885798649, "profit_margin": 0.17752611349528896, "quarter": 2, "return_on_assets": 0.1665896050944705, "return_on_equity": 0.27626587284210224 }, { "asset_turnover_ratio": 0.9229157500389498, "current_ratio": 1.5838761140125237, "debt_to_equity_ratio": 0.9457453974598088, "profit_margin": 0.17966281017419342, "quarter": 3, "return_on_assets": 0.16581363720602119, "return_on_equity": 0.27674330710601497 }, { "asset_turnover_ratio": 0.9076914387025006, "current_ratio": 1.6018601292049974, "debt_to_equity_ratio": 0.972985187044941, "profit_margin": 0.17108792583946053, "quarter": 4, "return_on_assets": 0.15529504554984666, "return_on_equity": 0.2652091564588096 } ], "income_statement": [ { "depreciation": 200047, "expenses": 2647788, "income_tax": 230526, "marketing_expense": 397120, "net_income": 816737, "net_profit": 586211, "operational_expense": 1471345, "product_revenue": 1213360, "quarter": 1, "rd_expense": 421998, "revenue": 3464525, "salaries_expense": 1140389, "service_revenue": 2251165 }, { "depreciation": 217936, "expenses": 2671716, "income_tax": 192699, "marketing_expense": 482283, "net_income": 810966, "net_profit": 618267, "operational_expense": 1369915, "product_revenue": 977806, "quarter": 2, "rd_expense": 343551, "revenue": 3482682, "salaries_expense": 814657, "service_revenue": 2504876 }, { "depreciation": 232717, "expenses": 2695860, "income_tax": 176088, "marketing_expense": 314601, "net_income": 805076, "net_profit": 628988, "operational_expense": 1718619, "product_revenue": 1282067, "quarter": 3, "rd_expense": 319987, "revenue": 3500936, "salaries_expense": 875957, "service_revenue": 2218869 }, { "depreciation": 147846, "expenses": 2720222, "income_tax": 196955, "marketing_expense": 398964, "net_income": 799062, "net_profit": 602107, "operational_expense": 1880318, "product_revenue": 1390829, "quarter": 4, "rd_expense": 458639, "revenue": 3519284, "salaries_expense": 833470, "service_revenue": 2128455 } ], "market_conditions": { "gdp_growth": [ -0.002433857334241155, -0.00469703785436877, -0.0003949631164422828, -0.009275126534707509 ], "inflation_rate": [ 0.026277004588819514, 0.027587510298858895, 0.02751539181341961, 0.02860162750000932 ], "interest_rate": [ 0.05411621809537821, 0.05622675214717724, 0.05633256219113824, 0.06011073808524595 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 162538, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 1194237, "net_revenue": 1046509, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 1474 }, { "average_project_size": 80817, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 1228833, "net_revenue": 1037539, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1461 }, { "average_project_size": 88016, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 1207078, "net_revenue": 1028646, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 1449 }, { "average_project_size": 140721, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 1223673, "net_revenue": 1019829, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1436 } ], "balance_sheet": [ { "assets": 1264047, "current_assets": 583058, "current_liabilities": 352103, "equity": 941258, "fixed_assets": 680989, "liabilities": 601623, "long_term_liabilities": 249520, "quarter": 1 }, { "assets": 1305150, "current_assets": 625558, "current_liabilities": 320039, "equity": 1000037, "fixed_assets": 679592, "liabilities": 608348, "long_term_liabilities": 288309, "quarter": 2 }, { "assets": 1347590, "current_assets": 506159, "current_liabilities": 356508, "equity": 999506, "fixed_assets": 841431, "liabilities": 615149, "long_term_liabilities": 258641, "quarter": 3 }, { "assets": 1391409, "current_assets": 497955, "current_liabilities": 347908, "equity": 1038690, "fixed_assets": 893454, "liabilities": 622026, "long_term_liabilities": 274118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54701, "financing_cash_flow": 133210, "investing_cash_flow": -378338, "net_cash_flow": -54445, "operating_cash_flow": 332612, "quarter": 1 }, { "change_in_working_capital": 22184, "financing_cash_flow": -76295, "investing_cash_flow": -145665, "net_cash_flow": -185439, "operating_cash_flow": 365445, "quarter": 2 }, { "change_in_working_capital": -38256, "financing_cash_flow": 98715, "investing_cash_flow": -128434, "net_cash_flow": 274444, "operating_cash_flow": 326210, "quarter": 3 }, { "change_in_working_capital": -2354, "financing_cash_flow": 39978, "investing_cash_flow": -189771, "net_cash_flow": -43255, "operating_cash_flow": 322798, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8279035510546681, "current_ratio": 1.655930224962582, "debt_to_equity_ratio": 0.6391690694793564, "profit_margin": 0.2664420468433621, "quarter": 1, "return_on_assets": 0.22058831673189366, "return_on_equity": 0.2962354636029654 }, { "asset_turnover_ratio": 0.7949576677010305, "current_ratio": 1.9546305294042288, "debt_to_equity_ratio": 0.6083254919567976, "profit_margin": 0.2922637124965905, "quarter": 2, "return_on_assets": 0.2323372792399341, "return_on_equity": 0.30322378072011336 }, { "asset_turnover_ratio": 0.7633226723261526, "current_ratio": 1.4197689813412322, "debt_to_equity_ratio": 0.6154530337986965, "profit_margin": 0.259627704769182, "quarter": 3, "return_on_assets": 0.19817971341431742, "return_on_equity": 0.26719699531568597 }, { "asset_turnover_ratio": 0.7329469623956723, "current_ratio": 1.4312835577221565, "debt_to_equity_ratio": 0.5988562516246426, "profit_margin": 0.2640707412713308, "quarter": 4, "return_on_assets": 0.1935498476723954, "return_on_equity": 0.2592756260289403 } ], "income_statement": [ { "depreciation": 53778, "expenses": 655002, "income_tax": 112673, "marketing_expense": 103821, "net_income": 391507, "net_profit": 278834, "operational_expense": 393596, "product_revenue": 237833, "quarter": 1, "rd_expense": 73718, "revenue": 1046509, "salaries_expense": 252180, "service_revenue": 808676 }, { "depreciation": 62210, "expenses": 653570, "income_tax": 80734, "marketing_expense": 77321, "net_income": 383969, "net_profit": 303235, "operational_expense": 442578, "product_revenue": 241542, "quarter": 2, "rd_expense": 67061, "revenue": 1037539, "salaries_expense": 210308, "service_revenue": 795997 }, { "depreciation": 59145, "expenses": 652141, "income_tax": 109440, "marketing_expense": 72831, "net_income": 376505, "net_profit": 267065, "operational_expense": 450639, "product_revenue": 320020, "quarter": 3, "rd_expense": 97555, "revenue": 1028646, "salaries_expense": 268012, "service_revenue": 708626 }, { "depreciation": 53491, "expenses": 650715, "income_tax": 99807, "marketing_expense": 67027, "net_income": 369114, "net_profit": 269307, "operational_expense": 382756, "product_revenue": 217349, "quarter": 4, "rd_expense": 108718, "revenue": 1019829, "salaries_expense": 210569, "service_revenue": 802480 } ], "market_conditions": { "gdp_growth": [ -0.00933589733706043, -0.014243368988573368, -0.007697383795699274, -0.010679892314384296 ], "inflation_rate": [ 0.022849753720805124, 0.0154577329548554, 0.016059329169878817, 0.0195473355521383 ], "interest_rate": [ 0.057030799325004565, 0.053886730736629675, 0.05811659131761576, 0.05577160964592871 ], "year": 1998 }, "random_event": { "description": "Diaz Ltd Introduction of New Service in 1998", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 187517, "billable_hours_per_employee": 137, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 4228233, "net_revenue": 3739558, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5267 }, { "average_project_size": 167063, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 4344247, "net_revenue": 3780198, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 5324 }, { "average_project_size": 54512, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 4588431, "net_revenue": 3821280, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5382 }, { "average_project_size": 168181, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 4846953, "net_revenue": 3862808, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5441 } ], "balance_sheet": [ { "assets": 3792591, "current_assets": 1821346, "current_liabilities": 923823, "equity": 2967910, "fixed_assets": 1971245, "liabilities": 1642030, "long_term_liabilities": 718207, "quarter": 1 }, { "assets": 3851664, "current_assets": 1310456, "current_liabilities": 900080, "equity": 3022488, "fixed_assets": 2541208, "liabilities": 1671873, "long_term_liabilities": 771793, "quarter": 2 }, { "assets": 3911657, "current_assets": 1925352, "current_liabilities": 728699, "equity": 3037789, "fixed_assets": 1986305, "liabilities": 1702258, "long_term_liabilities": 973559, "quarter": 3 }, { "assets": 3972584, "current_assets": 1727956, "current_liabilities": 828442, "equity": 3105081, "fixed_assets": 2244628, "liabilities": 1733196, "long_term_liabilities": 904754, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34307, "financing_cash_flow": -53619, "investing_cash_flow": -338495, "net_cash_flow": 699723, "operating_cash_flow": 1061334, "quarter": 1 }, { "change_in_working_capital": -90354, "financing_cash_flow": 146498, "investing_cash_flow": -201839, "net_cash_flow": 690237, "operating_cash_flow": 1081031, "quarter": 2 }, { "change_in_working_capital": 40789, "financing_cash_flow": -118320, "investing_cash_flow": -322545, "net_cash_flow": 638809, "operating_cash_flow": 1068018, "quarter": 3 }, { "change_in_working_capital": -68717, "financing_cash_flow": 106371, "investing_cash_flow": -240750, "net_cash_flow": 741705, "operating_cash_flow": 1035670, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9860166835812245, "current_ratio": 1.9715313431252524, "debt_to_equity_ratio": 0.5532613859584691, "profit_margin": 0.21856834417329535, "quarter": 1, "return_on_assets": 0.21551203385759235, "return_on_equity": 0.2753954803211688 }, { "asset_turnover_ratio": 0.9814454220305822, "current_ratio": 1.4559328059728025, "debt_to_equity_ratio": 0.5531446278694903, "profit_margin": 0.22292403731233126, "quarter": 2, "return_on_assets": 0.21878777588076218, "return_on_equity": 0.2788090473808333 }, { "asset_turnover_ratio": 0.9768954691068261, "current_ratio": 2.642177359925017, "debt_to_equity_ratio": 0.5603608413882597, "profit_margin": 0.2167833814847381, "quarter": 3, "return_on_assets": 0.21177470315009725, "return_on_equity": 0.2726950423482342 }, { "asset_turnover_ratio": 0.9723666006810681, "current_ratio": 2.0857899527064054, "debt_to_equity_ratio": 0.5581806078488774, "profit_margin": 0.22410976678105668, "quarter": 4, "return_on_assets": 0.21791685210432302, "return_on_equity": 0.2787988461492631 } ], "income_statement": [ { "depreciation": 243985, "expenses": 2612448, "income_tax": 309761, "marketing_expense": 482339, "net_income": 1127110, "net_profit": 817349, "operational_expense": 1417160, "product_revenue": 1276988, "quarter": 1, "rd_expense": 420720, "revenue": 3739558, "salaries_expense": 1009703, "service_revenue": 2462570 }, { "depreciation": 238334, "expenses": 2638483, "income_tax": 299018, "marketing_expense": 299646, "net_income": 1141715, "net_profit": 842697, "operational_expense": 1828017, "product_revenue": 877879, "quarter": 2, "rd_expense": 299520, "revenue": 3780198, "salaries_expense": 1052590, "service_revenue": 2902319 }, { "depreciation": 239628, "expenses": 2664778, "income_tax": 328112, "marketing_expense": 329275, "net_income": 1156502, "net_profit": 828390, "operational_expense": 1506682, "product_revenue": 920405, "quarter": 3, "rd_expense": 462640, "revenue": 3821280, "salaries_expense": 870485, "service_revenue": 2900875 }, { "depreciation": 169977, "expenses": 2691334, "income_tax": 305781, "marketing_expense": 483718, "net_income": 1171474, "net_profit": 865693, "operational_expense": 1688562, "product_revenue": 991910, "quarter": 4, "rd_expense": 339165, "revenue": 3862808, "salaries_expense": 1265002, "service_revenue": 2870898 } ], "market_conditions": { "gdp_growth": [ 0.0017446082876782787, -0.008781101399928149, -0.0010006195158158496, -0.017436747398427852 ], "inflation_rate": [ 0.03519035297750523, 0.036693818315018764, 0.03314499713516166, 0.03792403378602492 ], "interest_rate": [ 0.04827021300486702, 0.047711680113846286, 0.04207928556518895, 0.042584698611914516 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2005, "industry": "Advertising", "location": "Eatonstad", "name": "Sims-Nguyen", "num_employees": 132, "region": "Europe", "revenue_size": "Small", "website": "www.sims-nguyen.com" }

[ { "advertising_kpis": [ { "average_project_size": 145421, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 2822021, "net_revenue": 2295373, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 17389 }, { "average_project_size": 151475, "billable_hours_per_employee": 146, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 2880759, "net_revenue": 2254367, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 17079 }, { "average_project_size": 159929, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 2483727, "net_revenue": 2214094, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 16773 }, { "average_project_size": 188579, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 2539513, "net_revenue": 2174540, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 16474 } ], "balance_sheet": [ { "assets": 2768600, "current_assets": 980014, "current_liabilities": 605446, "equity": 1974648, "fixed_assets": 1788586, "liabilities": 1445744, "long_term_liabilities": 840298, "quarter": 1 }, { "assets": 2838690, "current_assets": 1354691, "current_liabilities": 647589, "equity": 2002491, "fixed_assets": 1483999, "liabilities": 1478279, "long_term_liabilities": 830690, "quarter": 2 }, { "assets": 2910555, "current_assets": 1278471, "current_liabilities": 646062, "equity": 2039292, "fixed_assets": 1632084, "liabilities": 1511547, "long_term_liabilities": 865485, "quarter": 3 }, { "assets": 2984239, "current_assets": 1013147, "current_liabilities": 901674, "equity": 2049482, "fixed_assets": 1971092, "liabilities": 1545563, "long_term_liabilities": 643889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18867, "financing_cash_flow": -129166, "investing_cash_flow": -296784, "net_cash_flow": 333508, "operating_cash_flow": 738538, "quarter": 1 }, { "change_in_working_capital": -1135, "financing_cash_flow": 43151, "investing_cash_flow": -107563, "net_cash_flow": 213498, "operating_cash_flow": 780339, "quarter": 2 }, { "change_in_working_capital": 73127, "financing_cash_flow": -158011, "investing_cash_flow": -368941, "net_cash_flow": 178190, "operating_cash_flow": 714803, "quarter": 3 }, { "change_in_working_capital": 73756, "financing_cash_flow": -153344, "investing_cash_flow": -347615, "net_cash_flow": 347860, "operating_cash_flow": 692005, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.829073538972766, "current_ratio": 1.6186645877584458, "debt_to_equity_ratio": 0.7321527684934226, "profit_margin": 0.2839590776749574, "quarter": 1, "return_on_assets": 0.2354229574514195, "return_on_equity": 0.330080095287869 }, { "asset_turnover_ratio": 0.7941575163191472, "current_ratio": 2.0918993373883743, "debt_to_equity_ratio": 0.7382200469315467, "profit_margin": 0.28481609249957973, "quarter": 2, "return_on_assets": 0.22618884062719072, "return_on_equity": 0.320640642080289 }, { "asset_turnover_ratio": 0.760711960433663, "current_ratio": 1.9788673532880745, "debt_to_equity_ratio": 0.7412116558099576, "profit_margin": 0.289185554000869, "quarter": 3, "return_on_assets": 0.21998690971309595, "return_on_equity": 0.3139736732159985 }, { "asset_turnover_ratio": 0.7286748816029816, "current_ratio": 1.1236289390622332, "debt_to_equity_ratio": 0.754123724921712, "profit_margin": 0.2808897513956975, "quarter": 4, "return_on_assets": 0.20467730634175077, "return_on_equity": 0.29802945329600355 } ], "income_statement": [ { "depreciation": 86746, "expenses": 1425913, "income_tax": 217668, "marketing_expense": 205008, "net_income": 869460, "net_profit": 651792, "operational_expense": 918343, "product_revenue": 662447, "quarter": 1, "rd_expense": 217747, "revenue": 2295373, "salaries_expense": 482045, "service_revenue": 1632926 }, { "depreciation": 138259, "expenses": 1386965, "income_tax": 225322, "marketing_expense": 215386, "net_income": 867402, "net_profit": 642080, "operational_expense": 906890, "product_revenue": 613175, "quarter": 2, "rd_expense": 157890, "revenue": 2254367, "salaries_expense": 570852, "service_revenue": 1641192 }, { "depreciation": 74519, "expenses": 1349081, "income_tax": 224729, "marketing_expense": 193655, "net_income": 865013, "net_profit": 640284, "operational_expense": 802941, "product_revenue": 687555, "quarter": 3, "rd_expense": 162851, "revenue": 2214094, "salaries_expense": 425729, "service_revenue": 1526539 }, { "depreciation": 81199, "expenses": 1312233, "income_tax": 251501, "marketing_expense": 227565, "net_income": 862307, "net_profit": 610806, "operational_expense": 804730, "product_revenue": 581609, "quarter": 4, "rd_expense": 202738, "revenue": 2174540, "salaries_expense": 444569, "service_revenue": 1592931 } ], "market_conditions": { "gdp_growth": [ 0.002018273488857825, -0.002915073526600113, -0.002988919308741211, 0.0033832731110519897 ], "inflation_rate": [ 0.03134527054681021, 0.0333839207783979, 0.03151231689120208, 0.03240937411733495 ], "interest_rate": [ 0.04752176869637732, 0.04771579040750889, 0.05337014630321879, 0.05218273830140062 ], "year": 2005 }, "random_event": { "description": "Sims-Nguyen Introduction of New Service in 2005", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 91668, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 1492789, "net_revenue": 1275354, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9662 }, { "average_project_size": 51715, "billable_hours_per_employee": 155, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 1517039, "net_revenue": 1248564, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 9459 }, { "average_project_size": 125614, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 1481521, "net_revenue": 1222336, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 9260 }, { "average_project_size": 192344, "billable_hours_per_employee": 106, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 1452600, "net_revenue": 1196660, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 9066 } ], "balance_sheet": [ { "assets": 1781924, "current_assets": 609143, "current_liabilities": 306577, "equity": 1356017, "fixed_assets": 1172781, "liabilities": 741429, "long_term_liabilities": 434852, "quarter": 1 }, { "assets": 1837669, "current_assets": 644600, "current_liabilities": 359633, "equity": 1404509, "fixed_assets": 1193069, "liabilities": 747626, "long_term_liabilities": 387993, "quarter": 2 }, { "assets": 1895158, "current_assets": 691937, "current_liabilities": 424102, "equity": 1451648, "fixed_assets": 1203221, "liabilities": 753874, "long_term_liabilities": 329772, "quarter": 3 }, { "assets": 1954445, "current_assets": 823639, "current_liabilities": 385322, "equity": 1479233, "fixed_assets": 1130806, "liabilities": 760174, "long_term_liabilities": 374852, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45347, "financing_cash_flow": 126131, "investing_cash_flow": -269767, "net_cash_flow": 137215, "operating_cash_flow": 399798, "quarter": 1 }, { "change_in_working_capital": 52451, "financing_cash_flow": 137333, "investing_cash_flow": -208807, "net_cash_flow": 58480, "operating_cash_flow": 383547, "quarter": 2 }, { "change_in_working_capital": -20980, "financing_cash_flow": 68387, "investing_cash_flow": -193938, "net_cash_flow": 350393, "operating_cash_flow": 363554, "quarter": 3 }, { "change_in_working_capital": -56504, "financing_cash_flow": -139125, "investing_cash_flow": -385095, "net_cash_flow": -47765, "operating_cash_flow": 334143, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7157173931099194, "current_ratio": 1.9869168267678268, "debt_to_equity_ratio": 0.5467696938902683, "profit_margin": 0.24739954553794477, "quarter": 1, "return_on_assets": 0.17706815778899662, "return_on_equity": 0.2326829235916659 }, { "asset_turnover_ratio": 0.6794281233453903, "current_ratio": 1.7923827902333769, "debt_to_equity_ratio": 0.5323041717781801, "profit_margin": 0.2518621392255423, "quarter": 2, "return_on_assets": 0.17112222059576562, "return_on_equity": 0.22389746167521887 }, { "asset_turnover_ratio": 0.6449784134093305, "current_ratio": 1.6315343950276113, "debt_to_equity_ratio": 0.5193228661493695, "profit_margin": 0.2539105450547149, "quarter": 3, "return_on_assets": 0.16376682049728836, "return_on_equity": 0.21380114187461424 }, { "asset_turnover_ratio": 0.6122761193075272, "current_ratio": 2.137534321943725, "debt_to_equity_ratio": 0.5138974049389109, "profit_margin": 0.2381311316497585, "quarter": 4, "return_on_assets": 0.145802005172824, "return_on_equity": 0.19264172716536204 } ], "income_statement": [ { "depreciation": 84276, "expenses": 860220, "income_tax": 99612, "marketing_expense": 133173, "net_income": 415134, "net_profit": 315522, "operational_expense": 580834, "product_revenue": 296648, "quarter": 1, "rd_expense": 93526, "revenue": 1275354, "salaries_expense": 312246, "service_revenue": 978706 }, { "depreciation": 69081, "expenses": 839544, "income_tax": 94554, "marketing_expense": 106716, "net_income": 409020, "net_profit": 314466, "operational_expense": 506077, "product_revenue": 437639, "quarter": 2, "rd_expense": 140788, "revenue": 1248564, "salaries_expense": 396025, "service_revenue": 810925 }, { "depreciation": 53190, "expenses": 819366, "income_tax": 92606, "marketing_expense": 110547, "net_income": 402970, "net_profit": 310364, "operational_expense": 549371, "product_revenue": 313738, "quarter": 3, "rd_expense": 92433, "revenue": 1222336, "salaries_expense": 302495, "service_revenue": 908598 }, { "depreciation": 49181, "expenses": 799673, "income_tax": 112025, "marketing_expense": 122560, "net_income": 396987, "net_profit": 284962, "operational_expense": 500924, "product_revenue": 450781, "quarter": 4, "rd_expense": 119676, "revenue": 1196660, "salaries_expense": 373561, "service_revenue": 745879 } ], "market_conditions": { "gdp_growth": [ -0.0021651883064502837, -0.0037463070738292872, 0.003393273460741862, -0.008172540998011226 ], "inflation_rate": [ 0.021890205176130044, 0.0213971494141058, 0.019406624310876874, 0.022423557225395428 ], "interest_rate": [ 0.04585921235716995, 0.049440239647411496, 0.048094603568081894, 0.043816820176866486 ], "year": 2006 }, "random_event": { "description": "Sims-Nguyen Senior Leadership Change in 2006", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 132584, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 6132856, "net_revenue": 4727423, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 35814 }, { "average_project_size": 72422, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 5562558, "net_revenue": 4654023, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 35258 }, { "average_project_size": 111815, "billable_hours_per_employee": 107, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 5773700, "net_revenue": 4581763, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 34710 }, { "average_project_size": 99382, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 5281330, "net_revenue": 4510625, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 34171 } ], "balance_sheet": [ { "assets": 4847217, "current_assets": 2365431, "current_liabilities": 1321627, "equity": 3486614, "fixed_assets": 2481786, "liabilities": 2507765, "long_term_liabilities": 1186138, "quarter": 1 }, { "assets": 4998850, "current_assets": 2433160, "current_liabilities": 1248363, "equity": 3620447, "fixed_assets": 2565690, "liabilities": 2573699, "long_term_liabilities": 1325336, "quarter": 2 }, { "assets": 5155227, "current_assets": 1720021, "current_liabilities": 1451543, "equity": 3661100, "fixed_assets": 3435206, "liabilities": 2641366, "long_term_liabilities": 1189823, "quarter": 3 }, { "assets": 5316496, "current_assets": 2185224, "current_liabilities": 1192183, "equity": 3653119, "fixed_assets": 3131272, "liabilities": 2710812, "long_term_liabilities": 1518629, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52956, "financing_cash_flow": 87111, "investing_cash_flow": -398612, "net_cash_flow": 879128, "operating_cash_flow": 1370163, "quarter": 1 }, { "change_in_working_capital": 27297, "financing_cash_flow": 22100, "investing_cash_flow": -362259, "net_cash_flow": 797403, "operating_cash_flow": 1480102, "quarter": 2 }, { "change_in_working_capital": -21824, "financing_cash_flow": 76727, "investing_cash_flow": -400299, "net_cash_flow": 1000302, "operating_cash_flow": 1391578, "quarter": 3 }, { "change_in_working_capital": -26811, "financing_cash_flow": -159221, "investing_cash_flow": -156471, "net_cash_flow": 809159, "operating_cash_flow": 1228326, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9752860249499867, "current_ratio": 1.7897871335861026, "debt_to_equity_ratio": 0.7192551283279423, "profit_margin": 0.24266117079009009, "quarter": 1, "return_on_assets": 0.2366640486695768, "return_on_equity": 0.3290189278193686 }, { "asset_turnover_ratio": 0.931018734308891, "current_ratio": 1.9490805158435487, "debt_to_equity_ratio": 0.7108787948007526, "profit_margin": 0.2568307032431941, "quarter": 2, "return_on_assets": 0.239114196265141, "return_on_equity": 0.3301514978675285 }, { "asset_turnover_ratio": 0.8887606695107704, "current_ratio": 1.1849604179827948, "debt_to_equity_ratio": 0.7214678648493622, "profit_margin": 0.25039247992530383, "quarter": 3, "return_on_assets": 0.22253898809887518, "return_on_equity": 0.3133590997241266 }, { "asset_turnover_ratio": 0.8484206514967754, "current_ratio": 1.8329602082901701, "debt_to_equity_ratio": 0.7420541186859777, "profit_margin": 0.2322150478037966, "quarter": 4, "return_on_assets": 0.19701604214505192, "return_on_equity": 0.2867234820437002 } ], "income_statement": [ { "depreciation": 223001, "expenses": 3188201, "income_tax": 392060, "marketing_expense": 624761, "net_income": 1539222, "net_profit": 1147162, "operational_expense": 1640504, "product_revenue": 1028391, "quarter": 1, "rd_expense": 401746, "revenue": 4727423, "salaries_expense": 1183890, "service_revenue": 3699032 }, { "depreciation": 284806, "expenses": 3156462, "income_tax": 302265, "marketing_expense": 559275, "net_income": 1497561, "net_profit": 1195296, "operational_expense": 1796954, "product_revenue": 1107753, "quarter": 2, "rd_expense": 446563, "revenue": 4654023, "salaries_expense": 1234343, "service_revenue": 3546270 }, { "depreciation": 244339, "expenses": 3125039, "income_tax": 309485, "marketing_expense": 324684, "net_income": 1456724, "net_profit": 1147239, "operational_expense": 1885477, "product_revenue": 1432496, "quarter": 3, "rd_expense": 366214, "revenue": 4581763, "salaries_expense": 1169786, "service_revenue": 3149267 }, { "depreciation": 180891, "expenses": 3093929, "income_tax": 369261, "marketing_expense": 601446, "net_income": 1416696, "net_profit": 1047435, "operational_expense": 1624682, "product_revenue": 1514446, "quarter": 4, "rd_expense": 594859, "revenue": 4510625, "salaries_expense": 1158688, "service_revenue": 2996179 } ], "market_conditions": { "gdp_growth": [ -0.0027549293592907306, -0.0003732225397096488, 0.003073230159475645, 0.0027261179981239057 ], "inflation_rate": [ 0.03372256191206015, 0.037831908530288276, 0.03396224192512703, 0.03034604827965631 ], "interest_rate": [ 0.05196369003193157, 0.05473301958451456, 0.0499235523487117, 0.052282987594816845 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 88515, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 3846983, "net_revenue": 3266320, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 24745 }, { "average_project_size": 84724, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 4144391, "net_revenue": 3253092, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 24645 }, { "average_project_size": 112972, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 4025155, "net_revenue": 3239917, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 24545 }, { "average_project_size": 154196, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 3788050, "net_revenue": 3226796, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 24445 } ], "balance_sheet": [ { "assets": 4575077, "current_assets": 1709687, "current_liabilities": 1033883, "equity": 3307952, "fixed_assets": 2865390, "liabilities": 2216774, "long_term_liabilities": 1182891, "quarter": 1 }, { "assets": 4709935, "current_assets": 2133846, "current_liabilities": 1267458, "equity": 3367291, "fixed_assets": 2576089, "liabilities": 2260376, "long_term_liabilities": 992918, "quarter": 2 }, { "assets": 4848768, "current_assets": 1535722, "current_liabilities": 1285720, "equity": 3530394, "fixed_assets": 3313046, "liabilities": 2304836, "long_term_liabilities": 1019116, "quarter": 3 }, { "assets": 4991693, "current_assets": 2324302, "current_liabilities": 1230524, "equity": 3656256, "fixed_assets": 2667391, "liabilities": 2350170, "long_term_liabilities": 1119646, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80705, "financing_cash_flow": 25301, "investing_cash_flow": -481234, "net_cash_flow": 801618, "operating_cash_flow": 1150410, "quarter": 1 }, { "change_in_working_capital": -42812, "financing_cash_flow": -78786, "investing_cash_flow": -300149, "net_cash_flow": 743548, "operating_cash_flow": 1106254, "quarter": 2 }, { "change_in_working_capital": -92116, "financing_cash_flow": 34938, "investing_cash_flow": -195987, "net_cash_flow": 510127, "operating_cash_flow": 1120426, "quarter": 3 }, { "change_in_working_capital": 23062, "financing_cash_flow": 199959, "investing_cash_flow": -166496, "net_cash_flow": 1239512, "operating_cash_flow": 1195993, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.713937710775141, "current_ratio": 1.6536561680577009, "debt_to_equity_ratio": 0.6701348749921402, "profit_margin": 0.2907397315633496, "quarter": 1, "return_on_assets": 0.2075700583837168, "return_on_equity": 0.28708064687758467 }, { "asset_turnover_ratio": 0.6906872387835501, "current_ratio": 1.683563479026524, "debt_to_equity_ratio": 0.6712743270480632, "profit_margin": 0.2821106811611845, "quarter": 2, "return_on_assets": 0.194850247402565, "return_on_equity": 0.27254312145876314 }, { "asset_turnover_ratio": 0.6681938587286502, "current_ratio": 1.1944451357993964, "debt_to_equity_ratio": 0.6528551770708878, "profit_margin": 0.30447137997670926, "quarter": 3, "return_on_assets": 0.20344590625907447, "return_on_equity": 0.27941980413517586 }, { "asset_turnover_ratio": 0.6464331840920505, "current_ratio": 1.8888717326927391, "debt_to_equity_ratio": 0.6427804836422832, "profit_margin": 0.31447076294875786, "quarter": 4, "return_on_assets": 0.20328433659682196, "return_on_equity": 0.27753335652645766 } ], "income_statement": [ { "depreciation": 200761, "expenses": 2009504, "income_tax": 307167, "marketing_expense": 382679, "net_income": 1256816, "net_profit": 949649, "operational_expense": 1044583, "product_revenue": 896301, "quarter": 1, "rd_expense": 305864, "revenue": 3266320, "salaries_expense": 972064, "service_revenue": 2370019 }, { "depreciation": 188522, "expenses": 1984131, "income_tax": 351229, "marketing_expense": 364161, "net_income": 1268961, "net_profit": 917732, "operational_expense": 1144168, "product_revenue": 827634, "quarter": 2, "rd_expense": 305502, "revenue": 3253092, "salaries_expense": 852255, "service_revenue": 2425458 }, { "depreciation": 133964, "expenses": 1959079, "income_tax": 294376, "marketing_expense": 211646, "net_income": 1280838, "net_profit": 986462, "operational_expense": 1196099, "product_revenue": 833681, "quarter": 3, "rd_expense": 261753, "revenue": 3239917, "salaries_expense": 678325, "service_revenue": 2406236 }, { "depreciation": 181260, "expenses": 1934343, "income_tax": 277720, "marketing_expense": 310867, "net_income": 1292453, "net_profit": 1014733, "operational_expense": 1094107, "product_revenue": 1137098, "quarter": 4, "rd_expense": 336670, "revenue": 3226796, "salaries_expense": 689791, "service_revenue": 2089698 } ], "market_conditions": { "gdp_growth": [ -0.008745253874154707, -0.015577844097897165, -0.02584925565459506, -0.0220178074744113 ], "inflation_rate": [ 0.03192233293667006, 0.032424146306845175, 0.0350999964774814, 0.0327981932671148 ], "interest_rate": [ 0.046227795540949676, 0.05257848711693538, 0.05062968933210606, 0.053862321814706106 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 60492, "billable_hours_per_employee": 126, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 1386161, "net_revenue": 1139521, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 8633 }, { "average_project_size": 66935, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 1320945, "net_revenue": 1120974, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8492 }, { "average_project_size": 180080, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1279265, "net_revenue": 1102729, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 8354 }, { "average_project_size": 128466, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 1261355, "net_revenue": 1084780, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 8218 } ], "balance_sheet": [ { "assets": 1674933, "current_assets": 685483, "current_liabilities": 394848, "equity": 1040211, "fixed_assets": 989450, "liabilities": 902338, "long_term_liabilities": 507490, "quarter": 1 }, { "assets": 1727943, "current_assets": 548640, "current_liabilities": 535162, "equity": 1068085, "fixed_assets": 1179303, "liabilities": 927463, "long_term_liabilities": 392301, "quarter": 2 }, { "assets": 1782631, "current_assets": 578312, "current_liabilities": 489951, "equity": 1095653, "fixed_assets": 1204319, "liabilities": 953289, "long_term_liabilities": 463338, "quarter": 3 }, { "assets": 1839050, "current_assets": 917967, "current_liabilities": 414964, "equity": 1138518, "fixed_assets": 921083, "liabilities": 979833, "long_term_liabilities": 564869, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19295, "financing_cash_flow": 198992, "investing_cash_flow": -108617, "net_cash_flow": 276607, "operating_cash_flow": 322758, "quarter": 1 }, { "change_in_working_capital": 57109, "financing_cash_flow": -92470, "investing_cash_flow": -251638, "net_cash_flow": -81000, "operating_cash_flow": 323244, "quarter": 2 }, { "change_in_working_capital": -96174, "financing_cash_flow": -170720, "investing_cash_flow": -443588, "net_cash_flow": 53821, "operating_cash_flow": 318831, "quarter": 3 }, { "change_in_working_capital": -50902, "financing_cash_flow": -23413, "investing_cash_flow": -244523, "net_cash_flow": -76631, "operating_cash_flow": 322974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6803382583064517, "current_ratio": 1.7360680565686035, "debt_to_equity_ratio": 0.867456698689016, "profit_margin": 0.23484955520784612, "quarter": 1, "return_on_assets": 0.1597771373541509, "return_on_equity": 0.2572708806194128 }, { "asset_turnover_ratio": 0.6487332047411286, "current_ratio": 1.0251848972834394, "debt_to_equity_ratio": 0.8683419390778824, "profit_margin": 0.23872542984939882, "quarter": 2, "return_on_assets": 0.154869113159404, "return_on_equity": 0.25054653889905765 }, { "asset_turnover_ratio": 0.6185963331727093, "current_ratio": 1.1803466060891803, "debt_to_equity_ratio": 0.8700647011416935, "profit_margin": 0.2415017651662376, "quarter": 3, "return_on_assets": 0.1493921063865713, "return_on_equity": 0.24306144372351465 }, { "asset_turnover_ratio": 0.5898588945379408, "current_ratio": 2.2121605729653657, "debt_to_equity_ratio": 0.8606214394502326, "profit_margin": 0.2574724828997585, "quarter": 4, "return_on_assets": 0.1518724341371904, "return_on_equity": 0.24531979292378336 } ], "income_statement": [ { "depreciation": 55142, "expenses": 759260, "income_tax": 112645, "marketing_expense": 138763, "net_income": 380261, "net_profit": 267616, "operational_expense": 428472, "product_revenue": 383228, "quarter": 1, "rd_expense": 106143, "revenue": 1139521, "salaries_expense": 292966, "service_revenue": 756293 }, { "depreciation": 55639, "expenses": 745556, "income_tax": 107813, "marketing_expense": 141200, "net_income": 375418, "net_profit": 267605, "operational_expense": 458919, "product_revenue": 374201, "quarter": 2, "rd_expense": 83818, "revenue": 1120974, "salaries_expense": 231811, "service_revenue": 746773 }, { "depreciation": 52520, "expenses": 732100, "income_tax": 104318, "marketing_expense": 77422, "net_income": 370629, "net_profit": 266311, "operational_expense": 369411, "product_revenue": 254841, "quarter": 3, "rd_expense": 127615, "revenue": 1102729, "salaries_expense": 247416, "service_revenue": 847888 }, { "depreciation": 43673, "expenses": 718887, "income_tax": 86592, "marketing_expense": 132561, "net_income": 365893, "net_profit": 279301, "operational_expense": 481937, "product_revenue": 236860, "quarter": 4, "rd_expense": 101130, "revenue": 1084780, "salaries_expense": 303625, "service_revenue": 847920 } ], "market_conditions": { "gdp_growth": [ -0.006036218930912373, -0.004505271556941827, -0.0026710930332680587, 0.000060869680254117646 ], "inflation_rate": [ 0.01919478280044333, 0.018905865661876273, 0.01685745195576997, 0.021861252746282145 ], "interest_rate": [ 0.051081418136025056, 0.04675085148556454, 0.05229157635576706, 0.048637859130450115 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 83077, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 743038, "net_revenue": 585070, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4432 }, { "average_project_size": 157542, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 758732, "net_revenue": 583776, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 4423 }, { "average_project_size": 53232, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 712246, "net_revenue": 582486, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 4413 }, { "average_project_size": 120716, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 684670, "net_revenue": 581198, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4403 } ], "balance_sheet": [ { "assets": 615766, "current_assets": 250585, "current_liabilities": 156935, "equity": 350236, "fixed_assets": 365181, "liabilities": 357868, "long_term_liabilities": 200933, "quarter": 1 }, { "assets": 624018, "current_assets": 266140, "current_liabilities": 204233, "equity": 347084, "fixed_assets": 357878, "liabilities": 364837, "long_term_liabilities": 160604, "quarter": 2 }, { "assets": 632381, "current_assets": 200010, "current_liabilities": 197387, "equity": 351333, "fixed_assets": 432371, "liabilities": 371941, "long_term_liabilities": 174554, "quarter": 3 }, { "assets": 640856, "current_assets": 252437, "current_liabilities": 162644, "equity": 344658, "fixed_assets": 388419, "liabilities": 379184, "long_term_liabilities": 216540, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36921, "financing_cash_flow": -198973, "investing_cash_flow": -322644, "net_cash_flow": -84567, "operating_cash_flow": 120453, "quarter": 1 }, { "change_in_working_capital": 17735, "financing_cash_flow": 35480, "investing_cash_flow": -319454, "net_cash_flow": -166822, "operating_cash_flow": 113556, "quarter": 2 }, { "change_in_working_capital": 34362, "financing_cash_flow": 161932, "investing_cash_flow": -373287, "net_cash_flow": -590842, "operating_cash_flow": 114618, "quarter": 3 }, { "change_in_working_capital": 98282, "financing_cash_flow": -193383, "investing_cash_flow": -224674, "net_cash_flow": -279068, "operating_cash_flow": 115348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.95014989460282, "current_ratio": 1.596743874852646, "debt_to_equity_ratio": 1.021791020911614, "profit_margin": 0.15782385013759037, "quarter": 1, "return_on_assets": 0.14995631457404274, "return_on_equity": 0.26364508502838085 }, { "asset_turnover_ratio": 0.9355114756305106, "current_ratio": 1.3031194762844398, "debt_to_equity_ratio": 1.051149001394475, "profit_margin": 0.15057659102121362, "quarter": 2, "return_on_assets": 0.14086612886166744, "return_on_equity": 0.25326145832132857 }, { "asset_turnover_ratio": 0.9210997800376671, "current_ratio": 1.0132886157649694, "debt_to_equity_ratio": 1.0586566021409887, "profit_margin": 0.1560432353738974, "quarter": 3, "return_on_assets": 0.1437313897792628, "return_on_equity": 0.2587089741071861 }, { "asset_turnover_ratio": 0.9069088843671589, "current_ratio": 1.5520830771500946, "debt_to_equity_ratio": 1.10017466590069, "profit_margin": 0.1427843867322324, "quarter": 4, "return_on_assets": 0.12949242887637785, "return_on_equity": 0.24077781452918545 } ], "income_statement": [ { "depreciation": 28115, "expenses": 464159, "income_tax": 28573, "marketing_expense": 54644, "net_income": 120911, "net_profit": 92338, "operational_expense": 246184, "product_revenue": 135001, "quarter": 1, "rd_expense": 83377, "revenue": 585070, "salaries_expense": 179571, "service_revenue": 450069 }, { "depreciation": 25653, "expenses": 464343, "income_tax": 31530, "marketing_expense": 54927, "net_income": 119433, "net_profit": 87903, "operational_expense": 316426, "product_revenue": 173308, "quarter": 2, "rd_expense": 80178, "revenue": 583776, "salaries_expense": 225899, "service_revenue": 410468 }, { "depreciation": 23725, "expenses": 464528, "income_tax": 27065, "marketing_expense": 60920, "net_income": 117958, "net_profit": 90893, "operational_expense": 232965, "product_revenue": 212370, "quarter": 3, "rd_expense": 51976, "revenue": 582486, "salaries_expense": 186103, "service_revenue": 370116 }, { "depreciation": 32362, "expenses": 464713, "income_tax": 33499, "marketing_expense": 61551, "net_income": 116485, "net_profit": 82986, "operational_expense": 246633, "product_revenue": 219659, "quarter": 4, "rd_expense": 56392, "revenue": 581198, "salaries_expense": 160109, "service_revenue": 361539 } ], "market_conditions": { "gdp_growth": [ -0.00733507217333342, -0.007495449565505859, -0.017567802846963243, -0.004470415720670055 ], "inflation_rate": [ 0.03841164676133688, 0.04219081245795574, 0.04297519850414864, 0.04244387318521545 ], "interest_rate": [ 0.051418291451760065, 0.05218146818319261, 0.046358644566637026, 0.05078750541088268 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 124961, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 4065407, "net_revenue": 3374698, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 25566 }, { "average_project_size": 126309, "billable_hours_per_employee": 81, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 4034879, "net_revenue": 3384607, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 25641 }, { "average_project_size": 173558, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 4353537, "net_revenue": 3394546, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 25716 }, { "average_project_size": 131042, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 4156244, "net_revenue": 3404514, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 25792 } ], "balance_sheet": [ { "assets": 4276212, "current_assets": 1815811, "current_liabilities": 758223, "equity": 3205516, "fixed_assets": 2460401, "liabilities": 1864467, "long_term_liabilities": 1106244, "quarter": 1 }, { "assets": 4376108, "current_assets": 2172981, "current_liabilities": 1075843, "equity": 3246977, "fixed_assets": 2203127, "liabilities": 1905444, "long_term_liabilities": 829601, "quarter": 2 }, { "assets": 4478339, "current_assets": 1825082, "current_liabilities": 814938, "equity": 3308625, "fixed_assets": 2653257, "liabilities": 1947321, "long_term_liabilities": 1132383, "quarter": 3 }, { "assets": 4582957, "current_assets": 1711573, "current_liabilities": 1022848, "equity": 3480889, "fixed_assets": 2871384, "liabilities": 1990118, "long_term_liabilities": 967270, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48256, "financing_cash_flow": 56049, "investing_cash_flow": -296106, "net_cash_flow": 923787, "operating_cash_flow": 985818, "quarter": 1 }, { "change_in_working_capital": 37511, "financing_cash_flow": 72954, "investing_cash_flow": -496613, "net_cash_flow": 973961, "operating_cash_flow": 982727, "quarter": 2 }, { "change_in_working_capital": -36963, "financing_cash_flow": 123787, "investing_cash_flow": -226170, "net_cash_flow": 546718, "operating_cash_flow": 938243, "quarter": 3 }, { "change_in_working_capital": 89749, "financing_cash_flow": -184875, "investing_cash_flow": -287017, "net_cash_flow": 434428, "operating_cash_flow": 1039368, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7891793016810205, "current_ratio": 2.394824477759182, "debt_to_equity_ratio": 0.5816433298102396, "profit_margin": 0.2352124545663049, "quarter": 1, "return_on_assets": 0.18562480064131526, "return_on_equity": 0.24762659116348196 }, { "asset_turnover_ratio": 0.773428580830272, "current_ratio": 2.0197937803192474, "debt_to_equity_ratio": 0.5868363095888883, "profit_margin": 0.22936577274702794, "quarter": 2, "return_on_assets": 0.1773980441067725, "return_on_equity": 0.23908792701642173 }, { "asset_turnover_ratio": 0.7579921930876604, "current_ratio": 2.2395347866954296, "debt_to_equity_ratio": 0.5885589935396124, "profit_margin": 0.22907540507626056, "quarter": 3, "return_on_assets": 0.17363736867619892, "return_on_equity": 0.23502421700857606 }, { "asset_turnover_ratio": 0.742864050437305, "current_ratio": 1.6733405158928796, "debt_to_equity_ratio": 0.5717269352742934, "profit_margin": 0.260844866550703, "quarter": 4, "return_on_assets": 0.1937722741016335, "return_on_equity": 0.25512160830178726 } ], "income_statement": [ { "depreciation": 192047, "expenses": 2316762, "income_tax": 264165, "marketing_expense": 374778, "net_income": 1057936, "net_profit": 793771, "operational_expense": 1202035, "product_revenue": 1063730, "quarter": 1, "rd_expense": 256594, "revenue": 3374698, "salaries_expense": 831114, "service_revenue": 2310968 }, { "depreciation": 206414, "expenses": 2308115, "income_tax": 300179, "marketing_expense": 406251, "net_income": 1076492, "net_profit": 776313, "operational_expense": 1610125, "product_revenue": 991602, "quarter": 2, "rd_expense": 234125, "revenue": 3384607, "salaries_expense": 1097616, "service_revenue": 2393005 }, { "depreciation": 160636, "expenses": 2299502, "income_tax": 317437, "marketing_expense": 330127, "net_income": 1095044, "net_profit": 777607, "operational_expense": 1384057, "product_revenue": 1341244, "quarter": 3, "rd_expense": 301554, "revenue": 3394546, "salaries_expense": 914570, "service_revenue": 2053302 }, { "depreciation": 151318, "expenses": 2290920, "income_tax": 225544, "marketing_expense": 328020, "net_income": 1113594, "net_profit": 888050, "operational_expense": 1209266, "product_revenue": 1220154, "quarter": 4, "rd_expense": 439065, "revenue": 3404514, "salaries_expense": 719156, "service_revenue": 2184360 } ], "market_conditions": { "gdp_growth": [ 0.008415969998816943, -0.00986532839599852, -0.008396853957906307, -0.009638839036131566 ], "inflation_rate": [ 0.031459869730831896, 0.031442114589046444, 0.0339567038704836, 0.03479852212818296 ], "interest_rate": [ 0.056156122061787134, 0.048546944726723745, 0.05445913569688467, 0.056995083965740996 ], "year": 2011 }, "random_event": { "description": "Sims-Nguyen Introduction of New Service in 2011", "impact": -0.01, "type": "Introduction of New Service" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 88361, "billable_hours_per_employee": 160, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 3317578, "net_revenue": 2757768, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 20892 }, { "average_project_size": 77955, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 3150627, "net_revenue": 2743295, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 20783 }, { "average_project_size": 119798, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 3368297, "net_revenue": 2728898, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 20673 }, { "average_project_size": 98390, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 3043501, "net_revenue": 2714577, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 20565 } ], "balance_sheet": [ { "assets": 3181726, "current_assets": 1541357, "current_liabilities": 664191, "equity": 2284522, "fixed_assets": 1640369, "liabilities": 1628886, "long_term_liabilities": 964695, "quarter": 1 }, { "assets": 3273935, "current_assets": 1320909, "current_liabilities": 973794, "equity": 2275122, "fixed_assets": 1953026, "liabilities": 1661407, "long_term_liabilities": 687613, "quarter": 2 }, { "assets": 3368816, "current_assets": 1300557, "current_liabilities": 999231, "equity": 2371270, "fixed_assets": 2068259, "liabilities": 1694579, "long_term_liabilities": 695348, "quarter": 3 }, { "assets": 3466446, "current_assets": 1597479, "current_liabilities": 925565, "equity": 2465606, "fixed_assets": 1868967, "liabilities": 1728412, "long_term_liabilities": 802847, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26548, "financing_cash_flow": 126128, "investing_cash_flow": -488475, "net_cash_flow": 373108, "operating_cash_flow": 827329, "quarter": 1 }, { "change_in_working_capital": -48681, "financing_cash_flow": -88738, "investing_cash_flow": -189556, "net_cash_flow": 418629, "operating_cash_flow": 769338, "quarter": 2 }, { "change_in_working_capital": 85826, "financing_cash_flow": 87929, "investing_cash_flow": -153875, "net_cash_flow": 528032, "operating_cash_flow": 842093, "quarter": 3 }, { "change_in_working_capital": -17447, "financing_cash_flow": 46587, "investing_cash_flow": -324034, "net_cash_flow": 315714, "operating_cash_flow": 859300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8667521967636433, "current_ratio": 2.3206532458283835, "debt_to_equity_ratio": 0.7130095486057915, "profit_margin": 0.26531673440260384, "quarter": 1, "return_on_assets": 0.229963862381613, "return_on_equity": 0.3202779399804423 }, { "asset_turnover_ratio": 0.8379198120915656, "current_ratio": 1.356456293630891, "debt_to_equity_ratio": 0.7302496305692617, "profit_margin": 0.24153217207773864, "quarter": 2, "return_on_assets": 0.20238459224144645, "return_on_equity": 0.29123449204042684 }, { "asset_turnover_ratio": 0.8100466157842993, "current_ratio": 1.3015578980235802, "debt_to_equity_ratio": 0.7146292914767193, "profit_margin": 0.2554265494716182, "quarter": 3, "return_on_assets": 0.20690741198094523, "return_on_equity": 0.2939492339548006 }, { "asset_turnover_ratio": 0.7831009050768424, "current_ratio": 1.7259500953471663, "debt_to_equity_ratio": 0.701009001438186, "profit_margin": 0.26802407888963914, "quarter": 4, "return_on_assets": 0.20988989876086342, "return_on_equity": 0.29508850968078437 } ], "income_statement": [ { "depreciation": 95647, "expenses": 1812668, "income_tax": 213418, "marketing_expense": 211534, "net_income": 945100, "net_profit": 731682, "operational_expense": 909126, "product_revenue": 686559, "quarter": 1, "rd_expense": 286236, "revenue": 2757768, "salaries_expense": 760497, "service_revenue": 2071209 }, { "depreciation": 106744, "expenses": 1799438, "income_tax": 281263, "marketing_expense": 337926, "net_income": 943857, "net_profit": 662594, "operational_expense": 1227186, "product_revenue": 921542, "quarter": 2, "rd_expense": 271962, "revenue": 2743295, "salaries_expense": 698964, "service_revenue": 1821753 }, { "depreciation": 145060, "expenses": 1786304, "income_tax": 245561, "marketing_expense": 212344, "net_income": 942594, "net_profit": 697033, "operational_expense": 992067, "product_revenue": 826807, "quarter": 3, "rd_expense": 183880, "revenue": 2728898, "salaries_expense": 550845, "service_revenue": 1902091 }, { "depreciation": 131728, "expenses": 1773267, "income_tax": 213738, "marketing_expense": 309320, "net_income": 941310, "net_profit": 727572, "operational_expense": 1194761, "product_revenue": 592836, "quarter": 4, "rd_expense": 283097, "revenue": 2714577, "salaries_expense": 571806, "service_revenue": 2121741 } ], "market_conditions": { "gdp_growth": [ -0.026152520013052762, -0.011978290472806729, -0.02309846962234676, -0.018037733430616938 ], "inflation_rate": [ 0.032335802924994904, 0.031619085299439034, 0.026776199996944233, 0.024469460800596574 ], "interest_rate": [ 0.05012561230577616, 0.05108087791400761, 0.05051966855293048, 0.04889641110718438 ], "year": 2012 }, "random_event": { "description": "Sims-Nguyen New Ad Campaign Launch in 2012", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 91248, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 3314141, "net_revenue": 2559033, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 19387 }, { "average_project_size": 171565, "billable_hours_per_employee": 158, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 3025705, "net_revenue": 2551068, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 19326 }, { "average_project_size": 140831, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 2920640, "net_revenue": 2543129, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 19266 }, { "average_project_size": 118405, "billable_hours_per_employee": 109, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 3269269, "net_revenue": 2535215, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 19206 } ], "balance_sheet": [ { "assets": 2746510, "current_assets": 1189550, "current_liabilities": 764364, "equity": 1853646, "fixed_assets": 1556960, "liabilities": 1403357, "long_term_liabilities": 638993, "quarter": 1 }, { "assets": 2841233, "current_assets": 1142737, "current_liabilities": 596625, "equity": 1913661, "fixed_assets": 1698496, "liabilities": 1428165, "long_term_liabilities": 831540, "quarter": 2 }, { "assets": 2939222, "current_assets": 1097400, "current_liabilities": 690388, "equity": 1969394, "fixed_assets": 1841822, "liabilities": 1453412, "long_term_liabilities": 763024, "quarter": 3 }, { "assets": 3040591, "current_assets": 1350027, "current_liabilities": 599273, "equity": 2052069, "fixed_assets": 1690564, "liabilities": 1479105, "long_term_liabilities": 879832, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79906, "financing_cash_flow": -34826, "investing_cash_flow": -202341, "net_cash_flow": 516790, "operating_cash_flow": 640364, "quarter": 1 }, { "change_in_working_capital": -86232, "financing_cash_flow": 29384, "investing_cash_flow": -284264, "net_cash_flow": 466519, "operating_cash_flow": 600679, "quarter": 2 }, { "change_in_working_capital": -5099, "financing_cash_flow": -38162, "investing_cash_flow": -396539, "net_cash_flow": 341452, "operating_cash_flow": 664126, "quarter": 3 }, { "change_in_working_capital": 74697, "financing_cash_flow": 190133, "investing_cash_flow": -298659, "net_cash_flow": 196425, "operating_cash_flow": 632579, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9317399172040153, "current_ratio": 1.5562611530632002, "debt_to_equity_ratio": 0.7570792912994174, "profit_margin": 0.1994866811018068, "quarter": 1, "return_on_assets": 0.18586970373310127, "return_on_equity": 0.27539940204332436 }, { "asset_turnover_ratio": 0.8978735640477216, "current_ratio": 1.9153354284517075, "debt_to_equity_ratio": 0.7462998932412794, "profit_margin": 0.19622879515559757, "quarter": 2, "return_on_assets": 0.17618864767514666, "return_on_equity": 0.26158917384008973 }, { "asset_turnover_ratio": 0.8652388285063191, "current_ratio": 1.5895409537825107, "debt_to_equity_ratio": 0.737999608001243, "profit_margin": 0.1901531538510237, "quarter": 3, "return_on_assets": 0.1645278920748416, "return_on_equity": 0.24554964623635495 }, { "asset_turnover_ratio": 0.8337902072327387, "current_ratio": 2.252774611904758, "debt_to_equity_ratio": 0.7207871665134067, "profit_margin": 0.19350745400291494, "quarter": 4, "return_on_assets": 0.1613446201741701, "return_on_equity": 0.23906749724302642 } ], "income_statement": [ { "depreciation": 129871, "expenses": 1887654, "income_tax": 160886, "marketing_expense": 312411, "net_income": 671379, "net_profit": 510493, "operational_expense": 1135314, "product_revenue": 651822, "quarter": 1, "rd_expense": 272858, "revenue": 2559033, "salaries_expense": 617211, "service_revenue": 1907211 }, { "depreciation": 100086, "expenses": 1880208, "income_tax": 170267, "marketing_expense": 328640, "net_income": 670860, "net_profit": 500593, "operational_expense": 998071, "product_revenue": 692766, "quarter": 2, "rd_expense": 344833, "revenue": 2551068, "salaries_expense": 582384, "service_revenue": 1858302 }, { "depreciation": 180542, "expenses": 1872791, "income_tax": 186754, "marketing_expense": 349423, "net_income": 670338, "net_profit": 483584, "operational_expense": 962534, "product_revenue": 742364, "quarter": 3, "rd_expense": 255319, "revenue": 2543129, "salaries_expense": 688808, "service_revenue": 1800765 }, { "depreciation": 141996, "expenses": 1865404, "income_tax": 179228, "marketing_expense": 346672, "net_income": 669811, "net_profit": 490583, "operational_expense": 1242573, "product_revenue": 999595, "quarter": 4, "rd_expense": 195177, "revenue": 2535215, "salaries_expense": 863625, "service_revenue": 1535620 } ], "market_conditions": { "gdp_growth": [ -0.017743424787388558, -0.009351626233046072, -0.028036642251545063, -0.00980491862132484 ], "inflation_rate": [ 0.03518155303555602, 0.028355004587684994, 0.03057982510925987, 0.03624553462022877 ], "interest_rate": [ 0.042405319713983494, 0.0457067920709514, 0.04685694697099321, 0.04603676082942965 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 175085, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 2134556, "net_revenue": 1792001, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 13576 }, { "average_project_size": 163938, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 2054876, "net_revenue": 1758062, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 13319 }, { "average_project_size": 109546, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 2231710, "net_revenue": 1724766, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 13066 }, { "average_project_size": 80889, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 2081016, "net_revenue": 1692100, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 12819 } ], "balance_sheet": [ { "assets": 2159298, "current_assets": 908615, "current_liabilities": 606922, "equity": 1219611, "fixed_assets": 1250683, "liabilities": 1246338, "long_term_liabilities": 639416, "quarter": 1 }, { "assets": 2194581, "current_assets": 767036, "current_liabilities": 545156, "equity": 1259875, "fixed_assets": 1427545, "liabilities": 1267168, "long_term_liabilities": 722012, "quarter": 2 }, { "assets": 2230440, "current_assets": 692031, "current_liabilities": 525642, "equity": 1241993, "fixed_assets": 1538409, "liabilities": 1288346, "long_term_liabilities": 762704, "quarter": 3 }, { "assets": 2266885, "current_assets": 983054, "current_liabilities": 769078, "equity": 1254524, "fixed_assets": 1283831, "liabilities": 1309879, "long_term_liabilities": 540801, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17983, "financing_cash_flow": 152318, "investing_cash_flow": -454543, "net_cash_flow": 78201, "operating_cash_flow": 428748, "quarter": 1 }, { "change_in_working_capital": 40066, "financing_cash_flow": -140555, "investing_cash_flow": -211121, "net_cash_flow": 8317, "operating_cash_flow": 458086, "quarter": 2 }, { "change_in_working_capital": -68351, "financing_cash_flow": 12089, "investing_cash_flow": -486689, "net_cash_flow": -69369, "operating_cash_flow": 419921, "quarter": 3 }, { "change_in_working_capital": 62748, "financing_cash_flow": -28226, "investing_cash_flow": -453089, "net_cash_flow": 166493, "operating_cash_flow": 385058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8298998100308527, "current_ratio": 1.4970869403317066, "debt_to_equity_ratio": 1.0219143644981883, "profit_margin": 0.17112211432917726, "quarter": 1, "return_on_assets": 0.14201421017386207, "return_on_equity": 0.2514334488619732 }, { "asset_turnover_ratio": 0.8010923269635525, "current_ratio": 1.4070027661806896, "debt_to_equity_ratio": 1.0057886695108642, "profit_margin": 0.18910709633676173, "quarter": 2, "return_on_assets": 0.15149224384973714, "return_on_equity": 0.26388490921718427 }, { "asset_turnover_ratio": 0.7732850917307795, "current_ratio": 1.31654434006415, "debt_to_equity_ratio": 1.0373214663850763, "profit_margin": 0.17387807969312938, "quarter": 3, "return_on_assets": 0.13445732680547337, "return_on_equity": 0.2414659341880349 }, { "asset_turnover_ratio": 0.7464428058767869, "current_ratio": 1.278224055297382, "debt_to_equity_ratio": 1.0441243053142069, "profit_margin": 0.17582766975947048, "quarter": 4, "return_on_assets": 0.13124529916603622, "return_on_equity": 0.23715608469826005 } ], "income_statement": [ { "depreciation": 122097, "expenses": 1355016, "income_tax": 130334, "marketing_expense": 181877, "net_income": 436985, "net_profit": 306651, "operational_expense": 810819, "product_revenue": 626341, "quarter": 1, "rd_expense": 194523, "revenue": 1792001, "salaries_expense": 666695, "service_revenue": 1165660 }, { "depreciation": 125624, "expenses": 1330927, "income_tax": 94673, "marketing_expense": 180098, "net_income": 427135, "net_profit": 332462, "operational_expense": 844843, "product_revenue": 530207, "quarter": 2, "rd_expense": 246062, "revenue": 1758062, "salaries_expense": 569177, "service_revenue": 1227855 }, { "depreciation": 120022, "expenses": 1307266, "income_tax": 117601, "marketing_expense": 155549, "net_income": 417500, "net_profit": 299899, "operational_expense": 809013, "product_revenue": 687429, "quarter": 3, "rd_expense": 150053, "revenue": 1724766, "salaries_expense": 630354, "service_revenue": 1037337 }, { "depreciation": 87540, "expenses": 1284026, "income_tax": 110556, "marketing_expense": 194018, "net_income": 408074, "net_profit": 297518, "operational_expense": 737811, "product_revenue": 409337, "quarter": 4, "rd_expense": 132075, "revenue": 1692100, "salaries_expense": 620818, "service_revenue": 1282763 } ], "market_conditions": { "gdp_growth": [ -0.0024749671293384087, 0.01432116068617169, 0.012617075838187825, 0.014186818568201252 ], "inflation_rate": [ 0.035292668072461834, 0.02818489371104141, 0.03040942561554564, 0.03111359337685708 ], "interest_rate": [ 0.047448804954350804, 0.04063589599029351, 0.04376680429379182, 0.04528339943903013 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2006, "industry": "Advertising", "location": "New Veronica", "name": "Hinton, Ward and Daniels", "num_employees": 449, "region": "Latin America", "revenue_size": "Large", "website": "www.hinton,wardanddaniels.com" }

[ { "advertising_kpis": [ { "average_project_size": 112317, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 50607400, "net_revenue": 42120933, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 93811 }, { "average_project_size": 143222, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 53768992, "net_revenue": 42353346, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 94328 }, { "average_project_size": 117895, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 48465578, "net_revenue": 42587042, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 94849 }, { "average_project_size": 164896, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 51421098, "net_revenue": 42822027, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 95372 } ], "balance_sheet": [ { "assets": 49452344, "current_assets": 22963083, "current_liabilities": 13242147, "equity": 32292779, "fixed_assets": 26489261, "liabilities": 24702143, "long_term_liabilities": 11459996, "quarter": 1 }, { "assets": 50550885, "current_assets": 17747390, "current_liabilities": 11090402, "equity": 33188853, "fixed_assets": 32803495, "liabilities": 25052506, "long_term_liabilities": 13962104, "quarter": 2 }, { "assets": 51673828, "current_assets": 23253681, "current_liabilities": 12525125, "equity": 33964934, "fixed_assets": 28420147, "liabilities": 25407839, "long_term_liabilities": 12882714, "quarter": 3 }, { "assets": 52821716, "current_assets": 26403944, "current_liabilities": 10686132, "equity": 35299422, "fixed_assets": 26417772, "liabilities": 25768211, "long_term_liabilities": 15082079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87414, "financing_cash_flow": -64394, "investing_cash_flow": -428402, "net_cash_flow": 9551515, "operating_cash_flow": 9975830, "quarter": 1 }, { "change_in_working_capital": 56266, "financing_cash_flow": -54852, "investing_cash_flow": -385114, "net_cash_flow": 9857781, "operating_cash_flow": 10173754, "quarter": 2 }, { "change_in_working_capital": -24315, "financing_cash_flow": 61094, "investing_cash_flow": -335859, "net_cash_flow": 10440022, "operating_cash_flow": 10656478, "quarter": 3 }, { "change_in_working_capital": -57735, "financing_cash_flow": -112521, "investing_cash_flow": -264520, "net_cash_flow": 9912466, "operating_cash_flow": 9981972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8517479575892297, "current_ratio": 1.734090627448857, "debt_to_equity_ratio": 0.7649432400971128, "profit_margin": 0.17906958518701377, "quarter": 1, "return_on_assets": 0.15252215344938957, "return_on_equity": 0.23356856342403978 }, { "asset_turnover_ratio": 0.8378358954546493, "current_ratio": 1.6002476736190447, "debt_to_equity_ratio": 0.7548469963695341, "profit_margin": 0.18157890051945363, "quarter": 2, "return_on_assets": 0.15213332071238714, "return_on_equity": 0.2317185833448357 }, { "asset_turnover_ratio": 0.824151096373197, "current_ratio": 1.856562788794523, "debt_to_equity_ratio": 0.7480608971594056, "profit_margin": 0.180781398247852, "quarter": 3, "return_on_assets": 0.14899118756984678, "return_on_equity": 0.22667333903843298 }, { "asset_turnover_ratio": 0.8106898117433368, "current_ratio": 2.470860738010723, "debt_to_equity_ratio": 0.7299896015294528, "profit_margin": 0.19256250994377264, "quarter": 4, "return_on_assets": 0.15610846493514144, "return_on_equity": 0.2335992073751236 } ], "income_statement": [ { "depreciation": 2433252, "expenses": 31460951, "income_tax": 3117404, "marketing_expense": 6211250, "net_income": 10659982, "net_profit": 7542578, "operational_expense": 16958696, "product_revenue": 12608677, "quarter": 1, "rd_expense": 4637885, "revenue": 42120933, "salaries_expense": 12902551, "service_revenue": 29512256 }, { "depreciation": 2483280, "expenses": 31553119, "income_tax": 3109753, "marketing_expense": 3359919, "net_income": 10800227, "net_profit": 7690474, "operational_expense": 20986961, "product_revenue": 14631219, "quarter": 2, "rd_expense": 5975151, "revenue": 42353346, "salaries_expense": 9534652, "service_revenue": 27722127 }, { "depreciation": 2957533, "expenses": 31645558, "income_tax": 3242539, "marketing_expense": 5295264, "net_income": 10941484, "net_profit": 7698945, "operational_expense": 19782846, "product_revenue": 9581424, "quarter": 3, "rd_expense": 4178448, "revenue": 42587042, "salaries_expense": 9766285, "service_revenue": 33005618 }, { "depreciation": 1736055, "expenses": 31738268, "income_tax": 2837842, "marketing_expense": 3491216, "net_income": 11083759, "net_profit": 8245917, "operational_expense": 16035666, "product_revenue": 11434504, "quarter": 4, "rd_expense": 4511399, "revenue": 42822027, "salaries_expense": 10145418, "service_revenue": 31387523 } ], "market_conditions": { "gdp_growth": [ 0.016645053100458215, 0.002461718515612714, 0.01674904961540938, 0.020398446755911 ], "inflation_rate": [ 0.022105965606759977, 0.017305710150759754, 0.012944368915985932, 0.01950399880988693 ], "interest_rate": [ 0.031009023166400456, 0.03935522249189889, 0.033610454411506854, 0.03164420441691311 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 87057, "billable_hours_per_employee": 110, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 44917060, "net_revenue": 38594947, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 85958 }, { "average_project_size": 170591, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 50436542, "net_revenue": 39127652, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 87144 }, { "average_project_size": 105148, "billable_hours_per_employee": 85, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 51391905, "net_revenue": 39667710, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 88347 }, { "average_project_size": 72102, "billable_hours_per_employee": 83, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 50290882, "net_revenue": 40215222, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 89566 } ], "balance_sheet": [ { "assets": 49849668, "current_assets": 15628149, "current_liabilities": 11694634, "equity": 34175784, "fixed_assets": 34221519, "liabilities": 23405779, "long_term_liabilities": 11711145, "quarter": 1 }, { "assets": 51346369, "current_assets": 24086661, "current_liabilities": 12853183, "equity": 35373135, "fixed_assets": 27259708, "liabilities": 23947826, "long_term_liabilities": 11094643, "quarter": 2 }, { "assets": 52888007, "current_assets": 21591033, "current_liabilities": 12500245, "equity": 36192210, "fixed_assets": 31296974, "liabilities": 24502427, "long_term_liabilities": 12002182, "quarter": 3 }, { "assets": 54475932, "current_assets": 26484062, "current_liabilities": 13152827, "equity": 36940537, "fixed_assets": 27991870, "liabilities": 25069872, "long_term_liabilities": 11917045, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49162, "financing_cash_flow": 172398, "investing_cash_flow": -212512, "net_cash_flow": 9937279, "operating_cash_flow": 10153781, "quarter": 1 }, { "change_in_working_capital": 96659, "financing_cash_flow": 11517, "investing_cash_flow": -210412, "net_cash_flow": 10460589, "operating_cash_flow": 10745063, "quarter": 2 }, { "change_in_working_capital": -64295, "financing_cash_flow": -165048, "investing_cash_flow": -368803, "net_cash_flow": 9639179, "operating_cash_flow": 10078373, "quarter": 3 }, { "change_in_working_capital": -30497, "financing_cash_flow": 67860, "investing_cash_flow": -498341, "net_cash_flow": 9030648, "operating_cash_flow": 9375788, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7742267611491415, "current_ratio": 1.3363521252567632, "debt_to_equity_ratio": 0.684864435004622, "profit_margin": 0.20033438574225793, "quarter": 1, "return_on_assets": 0.15510424262003109, "return_on_equity": 0.2262389942539431 }, { "asset_turnover_ratio": 0.7620334750447495, "current_ratio": 1.8739841329575717, "debt_to_equity_ratio": 0.6770060386222482, "profit_margin": 0.20380962292345065, "quarter": 2, "return_on_assets": 0.15530975520391715, "return_on_equity": 0.22544204804012988 }, { "asset_turnover_ratio": 0.7500322332055356, "current_ratio": 1.727248785923796, "debt_to_equity_ratio": 0.6770083120096838, "profit_margin": 0.19680062196683398, "quarter": 3, "return_on_assets": 0.14760680999002287, "return_on_equity": 0.21569917946431014 }, { "asset_turnover_ratio": 0.7382199904354092, "current_ratio": 2.0135642322369174, "debt_to_equity_ratio": 0.6786547797071818, "profit_margin": 0.1873538581982713, "quarter": 4, "return_on_assets": 0.13830836340716485, "return_on_equity": 0.20396230298438814 } ], "income_statement": [ { "depreciation": 2421886, "expenses": 28372784, "income_tax": 2490268, "marketing_expense": 3927314, "net_income": 10222163, "net_profit": 7731895, "operational_expense": 14473968, "product_revenue": 11413473, "quarter": 1, "rd_expense": 5011261, "revenue": 38594947, "salaries_expense": 8694429, "service_revenue": 27181474 }, { "depreciation": 2770471, "expenses": 28747150, "income_tax": 2405910, "marketing_expense": 3036515, "net_income": 10380502, "net_profit": 7974592, "operational_expense": 15627008, "product_revenue": 11996897, "quarter": 2, "rd_expense": 5220799, "revenue": 39127652, "salaries_expense": 12488766, "service_revenue": 27130755 }, { "depreciation": 2271743, "expenses": 29126455, "income_tax": 2734625, "marketing_expense": 4889095, "net_income": 10541255, "net_profit": 7806630, "operational_expense": 16375105, "product_revenue": 12011647, "quarter": 3, "rd_expense": 4943335, "revenue": 39667710, "salaries_expense": 10338492, "service_revenue": 27656063 }, { "depreciation": 1841311, "expenses": 29510766, "income_tax": 3169979, "marketing_expense": 4968939, "net_income": 10704456, "net_profit": 7534477, "operational_expense": 18648908, "product_revenue": 8776333, "quarter": 4, "rd_expense": 4409223, "revenue": 40215222, "salaries_expense": 13613034, "service_revenue": 31438889 } ], "market_conditions": { "gdp_growth": [ 0.029477874837407006, 0.02914157364020873, 0.018033331579519356, 0.03433021422995454 ], "inflation_rate": [ 0.0051440216572291855, 0.013019863992630058, 0.008821613822087519, 0.012581949846207658 ], "interest_rate": [ 0.019379251958963045, 0.0206058720740934, 0.022818536947221007, 0.01869659188910318 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 70388, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 89549958, "net_revenue": 72062015, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 160494 }, { "average_project_size": 68201, "billable_hours_per_employee": 157, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 82743736, "net_revenue": 73188440, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 163003 }, { "average_project_size": 183553, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 83429561, "net_revenue": 74332473, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 165551 }, { "average_project_size": 62936, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 89912498, "net_revenue": 75494388, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 168139 } ], "balance_sheet": [ { "assets": 89477102, "current_assets": 43203896, "current_liabilities": 25513730, "equity": 56941221, "fixed_assets": 46273206, "liabilities": 51116768, "long_term_liabilities": 25603038, "quarter": 1 }, { "assets": 91698787, "current_assets": 37000863, "current_liabilities": 25387865, "equity": 58946460, "fixed_assets": 54697924, "liabilities": 52079341, "long_term_liabilities": 26691476, "quarter": 2 }, { "assets": 93975636, "current_assets": 35905130, "current_liabilities": 30138285, "equity": 62373944, "fixed_assets": 58070506, "liabilities": 53060040, "long_term_liabilities": 22921755, "quarter": 3 }, { "assets": 96309018, "current_assets": 35743654, "current_liabilities": 31452055, "equity": 62571190, "fixed_assets": 60565364, "liabilities": 54059207, "long_term_liabilities": 22607152, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83790, "financing_cash_flow": -18192, "investing_cash_flow": -443220, "net_cash_flow": 21272995, "operating_cash_flow": 21673436, "quarter": 1 }, { "change_in_working_capital": 23202, "financing_cash_flow": -91040, "investing_cash_flow": -314296, "net_cash_flow": 22990182, "operating_cash_flow": 23450220, "quarter": 2 }, { "change_in_working_capital": 80014, "financing_cash_flow": -19578, "investing_cash_flow": -164933, "net_cash_flow": 25716504, "operating_cash_flow": 26017008, "quarter": 3 }, { "change_in_working_capital": -54853, "financing_cash_flow": -33100, "investing_cash_flow": -451702, "net_cash_flow": 24310880, "operating_cash_flow": 24577683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8053682270576891, "current_ratio": 1.693358673937523, "debt_to_equity_ratio": 0.8977111326783808, "profit_margin": 0.257845787409636, "quarter": 1, "return_on_assets": 0.20766080466039233, "return_on_equity": 0.3263169751839357 }, { "asset_turnover_ratio": 0.798139674410306, "current_ratio": 1.4574231822959511, "debt_to_equity_ratio": 0.8835024359393253, "profit_margin": 0.26407194906736636, "quarter": 2, "return_on_assets": 0.21076629944952271, "return_on_equity": 0.32787404027315636 }, { "asset_turnover_ratio": 0.7909760036101272, "current_ratio": 1.1913461565580126, "debt_to_equity_ratio": 0.8506763657593946, "profit_margin": 0.28868066854172875, "quarter": 3, "return_on_assets": 0.22833948152263636, "return_on_equity": 0.34402743555866855 }, { "asset_turnover_ratio": 0.7838766251359763, "current_ratio": 1.136448922017973, "debt_to_equity_ratio": 0.8639632233300981, "profit_margin": 0.26917734600352017, "quarter": 4, "return_on_assets": 0.21100182954829838, "return_on_equity": 0.32477213554672685 } ], "income_statement": [ { "depreciation": 3092549, "expenses": 45888830, "income_tax": 7592298, "marketing_expense": 9046511, "net_income": 26173185, "net_profit": 18580887, "operational_expense": 23376607, "product_revenue": 16075701, "quarter": 1, "rd_expense": 8655279, "revenue": 72062015, "salaries_expense": 21306790, "service_revenue": 55986314 }, { "depreciation": 4123206, "expenses": 46401502, "income_tax": 7459924, "marketing_expense": 5821723, "net_income": 26786938, "net_profit": 19327014, "operational_expense": 31534704, "product_revenue": 26026004, "quarter": 2, "rd_expense": 6058874, "revenue": 73188440, "salaries_expense": 15254511, "service_revenue": 47162436 }, { "depreciation": 4558660, "expenses": 46919901, "income_tax": 5954224, "marketing_expense": 5229858, "net_income": 27412572, "net_profit": 21458348, "operational_expense": 31141744, "product_revenue": 22337082, "quarter": 3, "rd_expense": 7918985, "revenue": 74332473, "salaries_expense": 23389436, "service_revenue": 51995391 }, { "depreciation": 4256304, "expenses": 47444093, "income_tax": 7728916, "marketing_expense": 5058735, "net_income": 28050295, "net_profit": 20321379, "operational_expense": 30533673, "product_revenue": 25241752, "quarter": 4, "rd_expense": 6634552, "revenue": 75494388, "salaries_expense": 20190224, "service_revenue": 50252636 } ], "market_conditions": { "gdp_growth": [ 0.01975523064175493, 0.013723400918180553, 0.03159880483862889, 0.025535562274490442 ], "inflation_rate": [ 0.017771592543048158, 0.01720110266417774, 0.016111876886071727, 0.01980284180822453 ], "interest_rate": [ 0.03625600148196899, 0.037970528102866004, 0.02972837415050176, 0.03403266106027384 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 131309, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 106129001, "net_revenue": 81873830, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 182347 }, { "average_project_size": 197957, "billable_hours_per_employee": 120, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 102348280, "net_revenue": 82281544, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 183255 }, { "average_project_size": 139057, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 94361215, "net_revenue": 82691289, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 184168 }, { "average_project_size": 161055, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 98768154, "net_revenue": 83103074, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 185085 } ], "balance_sheet": [ { "assets": 98018371, "current_assets": 44563145, "current_liabilities": 18881427, "equity": 74570483, "fixed_assets": 53455226, "liabilities": 41575144, "long_term_liabilities": 22693717, "quarter": 1 }, { "assets": 100223229, "current_assets": 36533659, "current_liabilities": 17127862, "equity": 75406012, "fixed_assets": 63689570, "liabilities": 42238294, "long_term_liabilities": 25110432, "quarter": 2 }, { "assets": 102477684, "current_assets": 33203328, "current_liabilities": 22312212, "equity": 77403971, "fixed_assets": 69274356, "liabilities": 42912021, "long_term_liabilities": 20599809, "quarter": 3 }, { "assets": 104782851, "current_assets": 36417401, "current_liabilities": 22615484, "equity": 79403601, "fixed_assets": 68365450, "liabilities": 43596495, "long_term_liabilities": 20981011, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71859, "financing_cash_flow": 175609, "investing_cash_flow": -159767, "net_cash_flow": 21977280, "operating_cash_flow": 22520446, "quarter": 1 }, { "change_in_working_capital": 15585, "financing_cash_flow": 105053, "investing_cash_flow": -218581, "net_cash_flow": 20511617, "operating_cash_flow": 20975513, "quarter": 2 }, { "change_in_working_capital": 2865, "financing_cash_flow": -105606, "investing_cash_flow": -440901, "net_cash_flow": 22700007, "operating_cash_flow": 22606074, "quarter": 3 }, { "change_in_working_capital": -67505, "financing_cash_flow": 38654, "investing_cash_flow": -215880, "net_cash_flow": 21891409, "operating_cash_flow": 22439085, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.835290661992332, "current_ratio": 2.360157682997159, "debt_to_equity_ratio": 0.5575281576223665, "profit_margin": 0.22140476389097713, "quarter": 1, "return_on_assets": 0.18493733179875024, "return_on_equity": 0.2430888908148818 }, { "asset_turnover_ratio": 0.8209827683759819, "current_ratio": 2.1329958753754554, "debt_to_equity_ratio": 0.5601449125833627, "profit_margin": 0.21172520778171106, "quarter": 2, "return_on_assets": 0.17382274721960914, "return_on_equity": 0.23103034543187354 }, { "asset_turnover_ratio": 0.8069199631794958, "current_ratio": 1.4881235441828897, "debt_to_equity_ratio": 0.554390433017965, "profit_margin": 0.21572173097942637, "quarter": 3, "return_on_assets": 0.1740701712189358, "return_on_equity": 0.23045727201773666 }, { "asset_turnover_ratio": 0.7930980423504606, "current_ratio": 1.6102861650009348, "debt_to_equity_ratio": 0.5490493434926207, "profit_margin": 0.21921264910128355, "quarter": 4, "return_on_assets": 0.17385712286068644, "return_on_equity": 0.22942592993987768 } ], "income_statement": [ { "depreciation": 4393190, "expenses": 57802948, "income_tax": 5943626, "marketing_expense": 9503039, "net_income": 24070882, "net_profit": 18127256, "operational_expense": 30250131, "product_revenue": 26151097, "quarter": 1, "rd_expense": 7447052, "revenue": 81873830, "salaries_expense": 24210466, "service_revenue": 55722733 }, { "depreciation": 3554436, "expenses": 58269222, "income_tax": 6591245, "marketing_expense": 10499719, "net_income": 24012322, "net_profit": 17421077, "operational_expense": 35169066, "product_revenue": 18154023, "quarter": 2, "rd_expense": 11346099, "revenue": 82281544, "salaries_expense": 20109915, "service_revenue": 64127521 }, { "depreciation": 4767766, "expenses": 58739259, "income_tax": 6113722, "marketing_expense": 7522972, "net_income": 23952030, "net_profit": 17838308, "operational_expense": 39301139, "product_revenue": 17431351, "quarter": 3, "rd_expense": 10153490, "revenue": 82691289, "salaries_expense": 17949041, "service_revenue": 65259938 }, { "depreciation": 4221840, "expenses": 59213087, "income_tax": 5672742, "marketing_expense": 8427459, "net_income": 23889987, "net_profit": 18217245, "operational_expense": 38629030, "product_revenue": 20779139, "quarter": 4, "rd_expense": 9267090, "revenue": 83103074, "salaries_expense": 24776255, "service_revenue": 62323935 } ], "market_conditions": { "gdp_growth": [ 0.02011443047571285, 0.01299202992813387, 0.01209624718508302, 0.01669147715473358 ], "inflation_rate": [ 0.022092015890813547, 0.017087681172806315, 0.02082413356742178, 0.018701856288686276 ], "interest_rate": [ 0.038801858106156106, 0.037767455515208395, 0.03887131341793894, 0.03111809406021123 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 59290, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 26338047, "net_revenue": 20988209, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 46744 }, { "average_project_size": 59964, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 23879227, "net_revenue": 20882616, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 46509 }, { "average_project_size": 132071, "billable_hours_per_employee": 126, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 26215207, "net_revenue": 20777556, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 46275 }, { "average_project_size": 76307, "billable_hours_per_employee": 92, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 25006455, "net_revenue": 20673023, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 46042 } ], "balance_sheet": [ { "assets": 28838014, "current_assets": 8716029, "current_liabilities": 7470861, "equity": 20848505, "fixed_assets": 20121985, "liabilities": 13408161, "long_term_liabilities": 5937300, "quarter": 1 }, { "assets": 29686913, "current_assets": 13513362, "current_liabilities": 6038313, "equity": 21172013, "fixed_assets": 16173551, "liabilities": 13538668, "long_term_liabilities": 7500355, "quarter": 2 }, { "assets": 30560802, "current_assets": 9421737, "current_liabilities": 6850089, "equity": 22432211, "fixed_assets": 21139065, "liabilities": 13670445, "long_term_liabilities": 6820356, "quarter": 3 }, { "assets": 31460414, "current_assets": 12028037, "current_liabilities": 7792147, "equity": 23167101, "fixed_assets": 19432377, "liabilities": 13803505, "long_term_liabilities": 6011358, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84281, "financing_cash_flow": -198229, "investing_cash_flow": -123826, "net_cash_flow": 5651195, "operating_cash_flow": 6121942, "quarter": 1 }, { "change_in_working_capital": -83225, "financing_cash_flow": 67377, "investing_cash_flow": -235321, "net_cash_flow": 6152900, "operating_cash_flow": 6176329, "quarter": 2 }, { "change_in_working_capital": 58162, "financing_cash_flow": 197343, "investing_cash_flow": -363945, "net_cash_flow": 6254321, "operating_cash_flow": 6681435, "quarter": 3 }, { "change_in_working_capital": -88771, "financing_cash_flow": 61774, "investing_cash_flow": -233995, "net_cash_flow": 6152551, "operating_cash_flow": 6545771, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7277966159528184, "current_ratio": 1.1666699460744887, "debt_to_equity_ratio": 0.6431233798298727, "profit_margin": 0.2581760073000988, "quarter": 1, "return_on_assets": 0.18789962443322206, "return_on_equity": 0.25990602203851065 }, { "asset_turnover_ratio": 0.7034283423136652, "current_ratio": 2.2379366554863918, "debt_to_equity_ratio": 0.6394605935675555, "profit_margin": 0.24057177510710345, "quarter": 2, "return_on_assets": 0.16922500497104567, "return_on_equity": 0.237283436393129 }, { "asset_turnover_ratio": 0.6798760058718354, "current_ratio": 1.3754181879972653, "debt_to_equity_ratio": 0.6094113950693492, "profit_margin": 0.26672309293739843, "quarter": 3, "return_on_assets": 0.1813386311000608, "return_on_equity": 0.24704894225540228 }, { "asset_turnover_ratio": 0.6571122363488288, "current_ratio": 1.5436101243983205, "debt_to_equity_ratio": 0.5958235775809844, "profit_margin": 0.2665402152360591, "quarter": 4, "return_on_assets": 0.17514683691066493, "return_on_equity": 0.23784555521210876 } ], "income_statement": [ { "depreciation": 703290, "expenses": 13872820, "income_tax": 1696737, "marketing_expense": 2451223, "net_income": 7115389, "net_profit": 5418652, "operational_expense": 9411771, "product_revenue": 6976598, "quarter": 1, "rd_expense": 2597411, "revenue": 20988209, "salaries_expense": 6086131, "service_revenue": 14011611 }, { "depreciation": 1152561, "expenses": 13745713, "income_tax": 2113135, "marketing_expense": 2544804, "net_income": 7136903, "net_profit": 5023768, "operational_expense": 7554580, "product_revenue": 4746527, "quarter": 2, "rd_expense": 1875925, "revenue": 20882616, "salaries_expense": 5522082, "service_revenue": 16136089 }, { "depreciation": 1139581, "expenses": 13619770, "income_tax": 1615932, "marketing_expense": 1467221, "net_income": 7157786, "net_profit": 5541854, "operational_expense": 8939872, "product_revenue": 6233591, "quarter": 3, "rd_expense": 2650678, "revenue": 20777556, "salaries_expense": 5977987, "service_revenue": 14543965 }, { "depreciation": 1035579, "expenses": 13494982, "income_tax": 1667849, "marketing_expense": 2440434, "net_income": 7178041, "net_profit": 5510192, "operational_expense": 7203542, "product_revenue": 7898855, "quarter": 4, "rd_expense": 1704772, "revenue": 20673023, "salaries_expense": 4290579, "service_revenue": 12774168 } ], "market_conditions": { "gdp_growth": [ 0.01842836710380322, 0.029051704038832983, 0.022287862561635965, 0.02402587203160721 ], "inflation_rate": [ 0.016393380688213804, 0.020775240087725848, 0.021729324216188804, 0.016868119997646955 ], "interest_rate": [ 0.03801163759043886, 0.03258182629132539, 0.041302502292694596, 0.04129445702159665 ], "year": 2010 }, "random_event": { "description": "Hinton, Ward and Daniels Senior Leadership Change in 2010", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 164904, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 81990924, "net_revenue": 72200716, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 160803 }, { "average_project_size": 161101, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 92657659, "net_revenue": 72391124, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 161227 }, { "average_project_size": 134917, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 82327254, "net_revenue": 72582035, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 161653 }, { "average_project_size": 130407, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 92002736, "net_revenue": 72773449, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 162079 } ], "balance_sheet": [ { "assets": 73834329, "current_assets": 29653304, "current_liabilities": 17147584, "equity": 56926822, "fixed_assets": 44181025, "liabilities": 31820413, "long_term_liabilities": 14672829, "quarter": 1 }, { "assets": 76100258, "current_assets": 22999457, "current_liabilities": 14776119, "equity": 59712690, "fixed_assets": 53100801, "liabilities": 32332888, "long_term_liabilities": 17556769, "quarter": 2 }, { "assets": 78435727, "current_assets": 25023088, "current_liabilities": 15660098, "equity": 59591292, "fixed_assets": 53412639, "liabilities": 32853617, "long_term_liabilities": 17193519, "quarter": 3 }, { "assets": 80842870, "current_assets": 27745253, "current_liabilities": 15762740, "equity": 61576950, "fixed_assets": 53097617, "liabilities": 33382733, "long_term_liabilities": 17619993, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18878, "financing_cash_flow": 138612, "investing_cash_flow": -350245, "net_cash_flow": 18656569, "operating_cash_flow": 19045107, "quarter": 1 }, { "change_in_working_capital": 94078, "financing_cash_flow": 57533, "investing_cash_flow": -332063, "net_cash_flow": 20625304, "operating_cash_flow": 20974009, "quarter": 2 }, { "change_in_working_capital": 68067, "financing_cash_flow": -61724, "investing_cash_flow": -436723, "net_cash_flow": 18526410, "operating_cash_flow": 18833979, "quarter": 3 }, { "change_in_working_capital": 78399, "financing_cash_flow": 78909, "investing_cash_flow": -170529, "net_cash_flow": 18862965, "operating_cash_flow": 18995951, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9778746143951549, "current_ratio": 1.7292992412225536, "debt_to_equity_ratio": 0.5589704796800355, "profit_margin": 0.20654789628402023, "quarter": 1, "return_on_assets": 0.20197794443286674, "return_on_equity": 0.2619662485286813 }, { "asset_turnover_ratio": 0.9512599024302913, "current_ratio": 1.5565289505315976, "debt_to_equity_ratio": 0.541474316430896, "profit_margin": 0.22026623042902332, "quarter": 2, "return_on_assets": 0.2095304328666008, "return_on_equity": 0.26703402576571245 }, { "asset_turnover_ratio": 0.9253695704254772, "current_ratio": 1.5978883401623667, "debt_to_equity_ratio": 0.5513157358628842, "profit_margin": 0.1930117004848376, "quarter": 3, "return_on_assets": 0.17860715436474503, "return_on_equity": 0.23508773731571384 }, { "asset_turnover_ratio": 0.9001838875834072, "current_ratio": 1.7601795753783924, "debt_to_equity_ratio": 0.5421303426038477, "profit_margin": 0.19398301432710713, "quarter": 4, "return_on_assets": 0.17462038396212307, "return_on_equity": 0.2292548266843356 } ], "income_statement": [ { "depreciation": 4132201, "expenses": 51842780, "income_tax": 5445030, "marketing_expense": 6720682, "net_income": 20357936, "net_profit": 14912906, "operational_expense": 35431846, "product_revenue": 23050994, "quarter": 1, "rd_expense": 7954135, "revenue": 72200716, "salaries_expense": 23822046, "service_revenue": 49149722 }, { "depreciation": 5028689, "expenses": 52212135, "income_tax": 4233669, "marketing_expense": 6614455, "net_income": 20178989, "net_profit": 15945320, "operational_expense": 27539763, "product_revenue": 20595123, "quarter": 2, "rd_expense": 10082690, "revenue": 72391124, "salaries_expense": 19783776, "service_revenue": 51796001 }, { "depreciation": 4824797, "expenses": 52584122, "income_tax": 5988731, "marketing_expense": 7538985, "net_income": 19997913, "net_profit": 14009182, "operational_expense": 29908898, "product_revenue": 26125478, "quarter": 3, "rd_expense": 6230199, "revenue": 72582035, "salaries_expense": 20678674, "service_revenue": 46456557 }, { "depreciation": 4879138, "expenses": 52958760, "income_tax": 5697876, "marketing_expense": 7267308, "net_income": 19814689, "net_profit": 14116813, "operational_expense": 36610444, "product_revenue": 17922751, "quarter": 4, "rd_expense": 6930960, "revenue": 72773449, "salaries_expense": 24081383, "service_revenue": 54850698 } ], "market_conditions": { "gdp_growth": [ 0.007085554394064125, 0.014147351863711837, 0.014800900414305092, 0.004293430361138375 ], "inflation_rate": [ 0.01494842530627529, 0.023368968471788824, 0.014603087146626137, 0.013559146362405846 ], "interest_rate": [ 0.042770385717998516, 0.04285494341161342, 0.03520445225112793, 0.04007952200343857 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 51204, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 73791272, "net_revenue": 56979886, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 126904 }, { "average_project_size": 57470, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 72232012, "net_revenue": 56827715, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 126565 }, { "average_project_size": 194809, "billable_hours_per_employee": 91, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 68395652, "net_revenue": 56675950, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 126227 }, { "average_project_size": 197515, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 64772212, "net_revenue": 56524591, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 125890 } ], "balance_sheet": [ { "assets": 61927389, "current_assets": 20561576, "current_liabilities": 14594923, "equity": 42917572, "fixed_assets": 41365813, "liabilities": 27792845, "long_term_liabilities": 13197922, "quarter": 1 }, { "assets": 63072733, "current_assets": 27007415, "current_liabilities": 11543211, "equity": 43805968, "fixed_assets": 36065318, "liabilities": 28261627, "long_term_liabilities": 16718416, "quarter": 2 }, { "assets": 64239260, "current_assets": 26010920, "current_liabilities": 16892242, "equity": 45171406, "fixed_assets": 38228340, "liabilities": 28738315, "long_term_liabilities": 11846073, "quarter": 3 }, { "assets": 65427362, "current_assets": 27270358, "current_liabilities": 14440485, "equity": 46092265, "fixed_assets": 38157004, "liabilities": 29223044, "long_term_liabilities": 14782559, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66137, "financing_cash_flow": 186838, "investing_cash_flow": -258246, "net_cash_flow": 11396749, "operating_cash_flow": 11737748, "quarter": 1 }, { "change_in_working_capital": -45779, "financing_cash_flow": -79969, "investing_cash_flow": -272363, "net_cash_flow": 11229446, "operating_cash_flow": 11636750, "quarter": 2 }, { "change_in_working_capital": 6294, "financing_cash_flow": -154580, "investing_cash_flow": -193863, "net_cash_flow": 12701159, "operating_cash_flow": 13238270, "quarter": 3 }, { "change_in_working_capital": 15195, "financing_cash_flow": -77041, "investing_cash_flow": -208117, "net_cash_flow": 13571003, "operating_cash_flow": 13881218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9201079993861844, "current_ratio": 1.4088170249339445, "debt_to_equity_ratio": 0.6475866109107943, "profit_margin": 0.15414260393571164, "quarter": 1, "return_on_assets": 0.14182784292746461, "return_on_equity": 0.20464876251620198 }, { "asset_turnover_ratio": 0.900987039835423, "current_ratio": 2.3396795744269077, "debt_to_equity_ratio": 0.6451547195578465, "profit_margin": 0.1582830138428054, "quarter": 2, "return_on_assets": 0.1426109440984585, "return_on_equity": 0.20533416816631012 }, { "asset_turnover_ratio": 0.8822634320507428, "current_ratio": 1.5398145491877278, "debt_to_equity_ratio": 0.6362058998119297, "profit_margin": 0.17062724136075355, "quarter": 3, "return_on_assets": 0.1505381755642889, "return_on_equity": 0.21408368382423165 }, { "asset_turnover_ratio": 0.8639289323631908, "current_ratio": 1.8884655189905326, "debt_to_equity_ratio": 0.6340118889796368, "profit_margin": 0.17493177438470983, "quarter": 4, "return_on_assets": 0.15112862108058092, "return_on_equity": 0.2145250835470984 } ], "income_statement": [ { "depreciation": 2954720, "expenses": 45060999, "income_tax": 3135859, "marketing_expense": 8898720, "net_income": 11918887, "net_profit": 8783028, "operational_expense": 24121789, "product_revenue": 17500960, "quarter": 1, "rd_expense": 8784473, "revenue": 56979886, "salaries_expense": 17869269, "service_revenue": 39478926 }, { "depreciation": 2641888, "expenses": 44553376, "income_tax": 3279477, "marketing_expense": 7173887, "net_income": 12274339, "net_profit": 8994862, "operational_expense": 23945746, "product_revenue": 15526300, "quarter": 2, "rd_expense": 5790538, "revenue": 56827715, "salaries_expense": 19100650, "service_revenue": 41301415 }, { "depreciation": 3567809, "expenses": 44051472, "income_tax": 2954017, "marketing_expense": 6887433, "net_income": 12624478, "net_profit": 9670461, "operational_expense": 28834383, "product_revenue": 14312264, "quarter": 3, "rd_expense": 7415578, "revenue": 56675950, "salaries_expense": 16034108, "service_revenue": 42363686 }, { "depreciation": 3993271, "expenses": 43555223, "income_tax": 3081421, "marketing_expense": 6354588, "net_income": 12969368, "net_profit": 9887947, "operational_expense": 25530887, "product_revenue": 14005589, "quarter": 4, "rd_expense": 6998336, "revenue": 56524591, "salaries_expense": 21245407, "service_revenue": 42519002 } ], "market_conditions": { "gdp_growth": [ 0.020557741512858704, 0.025281446196759663, 0.012234736202090419, 0.016146550420852702 ], "inflation_rate": [ 0.02165260083074576, 0.013599143601276467, 0.020194636560268018, 0.016774105068482797 ], "interest_rate": [ 0.027509277704843883, 0.030993631267872905, 0.031218661016301868, 0.03549884100216053 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 161953, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 82665716, "net_revenue": 74917533, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 166854 }, { "average_project_size": 123394, "billable_hours_per_employee": 95, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 94484761, "net_revenue": 74367759, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 165630 }, { "average_project_size": 170345, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 85680811, "net_revenue": 73822019, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 164414 }, { "average_project_size": 101188, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 87357376, "net_revenue": 73280285, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 163208 } ], "balance_sheet": [ { "assets": 84560407, "current_assets": 35570523, "current_liabilities": 20591922, "equity": 52634154, "fixed_assets": 48989884, "liabilities": 49848419, "long_term_liabilities": 29256497, "quarter": 1 }, { "assets": 87067513, "current_assets": 26572046, "current_liabilities": 22744533, "equity": 53432030, "fixed_assets": 60495467, "liabilities": 50897958, "long_term_liabilities": 28153425, "quarter": 2 }, { "assets": 89648951, "current_assets": 41247805, "current_liabilities": 22765483, "equity": 56265633, "fixed_assets": 48401146, "liabilities": 51969596, "long_term_liabilities": 29204113, "quarter": 3 }, { "assets": 92306926, "current_assets": 37173804, "current_liabilities": 30139451, "equity": 57597468, "fixed_assets": 55133122, "liabilities": 53063796, "long_term_liabilities": 22924345, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95033, "financing_cash_flow": -179937, "investing_cash_flow": -488685, "net_cash_flow": 20784662, "operating_cash_flow": 20844847, "quarter": 1 }, { "change_in_working_capital": 15368, "financing_cash_flow": -69684, "investing_cash_flow": -202860, "net_cash_flow": 22061378, "operating_cash_flow": 22101291, "quarter": 2 }, { "change_in_working_capital": -54762, "financing_cash_flow": 100737, "investing_cash_flow": -111433, "net_cash_flow": 22817989, "operating_cash_flow": 23187786, "quarter": 3 }, { "change_in_working_capital": 13219, "financing_cash_flow": -131579, "investing_cash_flow": -462269, "net_cash_flow": 20582658, "operating_cash_flow": 20858770, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8859646690205737, "current_ratio": 1.7274017937713633, "debt_to_equity_ratio": 0.9470736244758489, "profit_margin": 0.23922525585566198, "quarter": 1, "return_on_assets": 0.21194512462552362, "return_on_equity": 0.34050449447710324 }, { "asset_turnover_ratio": 0.8541390058999389, "current_ratio": 1.1682827693142788, "debt_to_equity_ratio": 0.9525739149345439, "profit_margin": 0.23212310323886456, "quarter": 2, "return_on_assets": 0.19826539664685267, "return_on_equity": 0.32307353847495596 }, { "asset_turnover_ratio": 0.8234565845617089, "current_ratio": 1.8118572314059842, "debt_to_equity_ratio": 0.9236472288510466, "profit_margin": 0.25177146672187334, "quarter": 3, "return_on_assets": 0.20732287207688577, "return_on_equity": 0.330330914432261 }, { "asset_turnover_ratio": 0.7938763446634546, "current_ratio": 1.2333935346068514, "debt_to_equity_ratio": 0.921286956572466, "profit_margin": 0.25046761212787316, "quarter": 4, "return_on_assets": 0.1988403123726599, "return_on_equity": 0.3186657094023647 } ], "income_statement": [ { "depreciation": 2922681, "expenses": 51329431, "income_tax": 5665936, "marketing_expense": 5264223, "net_income": 23588102, "net_profit": 17922166, "operational_expense": 27409635, "product_revenue": 22581281, "quarter": 1, "rd_expense": 8190939, "revenue": 74917533, "salaries_expense": 16172577, "service_revenue": 52336252 }, { "depreciation": 4838816, "expenses": 50748300, "income_tax": 6356984, "marketing_expense": 5961426, "net_income": 23619459, "net_profit": 17262475, "operational_expense": 25396611, "product_revenue": 23367056, "quarter": 2, "rd_expense": 7213539, "revenue": 74367759, "salaries_expense": 23933156, "service_revenue": 51000703 }, { "depreciation": 4601508, "expenses": 50173749, "income_tax": 5061992, "marketing_expense": 8231306, "net_income": 23648270, "net_profit": 18586278, "operational_expense": 27984827, "product_revenue": 19772318, "quarter": 3, "rd_expense": 8840196, "revenue": 73822019, "salaries_expense": 15287697, "service_revenue": 54049701 }, { "depreciation": 2504432, "expenses": 49605702, "income_tax": 5320245, "marketing_expense": 6041024, "net_income": 23674583, "net_profit": 18354338, "operational_expense": 27144656, "product_revenue": 21622130, "quarter": 4, "rd_expense": 8060150, "revenue": 73280285, "salaries_expense": 17618870, "service_revenue": 51658155 } ], "market_conditions": { "gdp_growth": [ 0.01489498291233913, 0.006899054962029811, 0.008516788498179398, 0.019593965041482562 ], "inflation_rate": [ 0.01667629749879906, 0.011127598476444156, 0.01303099913191181, 0.014439851149639128 ], "interest_rate": [ 0.02838924106862172, 0.026700735690885363, 0.029565859370572684, 0.030716329298174284 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 67699, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 49271161, "net_revenue": 40016490, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 89124 }, { "average_project_size": 161120, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 51251306, "net_revenue": 40061039, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 89223 }, { "average_project_size": 113600, "billable_hours_per_employee": 91, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 47960285, "net_revenue": 40105637, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 89322 }, { "average_project_size": 130740, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 45039878, "net_revenue": 40150285, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 89422 } ], "balance_sheet": [ { "assets": 47293793, "current_assets": 14343440, "current_liabilities": 11296609, "equity": 30297217, "fixed_assets": 32950353, "liabilities": 26173861, "long_term_liabilities": 14877252, "quarter": 1 }, { "assets": 48300734, "current_assets": 15443840, "current_liabilities": 10677607, "equity": 31254747, "fixed_assets": 32856894, "liabilities": 26629070, "long_term_liabilities": 15951463, "quarter": 2 }, { "assets": 49329114, "current_assets": 19592241, "current_liabilities": 15822507, "equity": 31840086, "fixed_assets": 29736873, "liabilities": 27092196, "long_term_liabilities": 11269689, "quarter": 3 }, { "assets": 50379390, "current_assets": 19737679, "current_liabilities": 14084040, "equity": 33268631, "fixed_assets": 30641711, "liabilities": 27563376, "long_term_liabilities": 13479336, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90066, "financing_cash_flow": 182391, "investing_cash_flow": -345612, "net_cash_flow": 10767100, "operating_cash_flow": 11019283, "quarter": 1 }, { "change_in_working_capital": 16375, "financing_cash_flow": 58640, "investing_cash_flow": -415839, "net_cash_flow": 12002114, "operating_cash_flow": 12065813, "quarter": 2 }, { "change_in_working_capital": -8571, "financing_cash_flow": -100153, "investing_cash_flow": -238687, "net_cash_flow": 12062854, "operating_cash_flow": 12158611, "quarter": 3 }, { "change_in_working_capital": 46905, "financing_cash_flow": 81364, "investing_cash_flow": -149941, "net_cash_flow": 11869152, "operating_cash_flow": 12101403, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8461256216011264, "current_ratio": 1.2697119994150456, "debt_to_equity_ratio": 0.8639031433151104, "profit_margin": 0.22933758058240492, "quarter": 1, "return_on_assets": 0.19404840292678577, "return_on_equity": 0.3029085146665451 }, { "asset_turnover_ratio": 0.8294084930469172, "current_ratio": 1.4463765148876522, "debt_to_equity_ratio": 0.852000817667793, "profit_margin": 0.23921204340206953, "quarter": 2, "return_on_assets": 0.19840450043678426, "return_on_equity": 0.30661208039853916 }, { "asset_turnover_ratio": 0.8130216366748448, "current_ratio": 1.2382513719222876, "debt_to_equity_ratio": 0.8508832545238728, "profit_margin": 0.23944683885709134, "quarter": 3, "return_on_assets": 0.19467546082421022, "return_on_equity": 0.30160622053596214 }, { "asset_turnover_ratio": 0.7969585380053232, "current_ratio": 1.4014216801429136, "debt_to_equity_ratio": 0.8285094748864178, "profit_margin": 0.2603373052021922, "quarter": 4, "return_on_assets": 0.20747803814218474, "return_on_equity": 0.3141883716225053 } ], "income_statement": [ { "depreciation": 1841998, "expenses": 27189843, "income_tax": 3649362, "marketing_expense": 5425201, "net_income": 12826647, "net_profit": 9177285, "operational_expense": 15440735, "product_revenue": 11504847, "quarter": 1, "rd_expense": 4824894, "revenue": 40016490, "salaries_expense": 12470807, "service_revenue": 28511643 }, { "depreciation": 2482730, "expenses": 27104385, "income_tax": 3373571, "marketing_expense": 3799281, "net_income": 12956654, "net_profit": 9583083, "operational_expense": 17168861, "product_revenue": 9024099, "quarter": 2, "rd_expense": 4887751, "revenue": 40061039, "salaries_expense": 12499813, "service_revenue": 31036940 }, { "depreciation": 2555443, "expenses": 27019196, "income_tax": 3483273, "marketing_expense": 3250763, "net_income": 13086441, "net_profit": 9603168, "operational_expense": 15200948, "product_revenue": 15207603, "quarter": 3, "rd_expense": 4533888, "revenue": 40105637, "salaries_expense": 13147818, "service_revenue": 24898034 }, { "depreciation": 1648786, "expenses": 26934275, "income_tax": 2763393, "marketing_expense": 3730139, "net_income": 13216010, "net_profit": 10452617, "operational_expense": 14239346, "product_revenue": 13445868, "quarter": 4, "rd_expense": 3942207, "revenue": 40150285, "salaries_expense": 9639995, "service_revenue": 26704417 } ], "market_conditions": { "gdp_growth": [ 0.023131626633632954, 0.01655002896211283, 0.014388864651433957, 0.02714304896876322 ], "inflation_rate": [ 0.014795253661083967, 0.006388190784843695, 0.012820200238466363, 0.009113780897717095 ], "interest_rate": [ 0.030333268622575127, 0.03448881923494953, 0.038348539280533604, 0.0314189995282771 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "Chaseshire", "name": "Weeks Ltd", "num_employees": 311, "region": "Latin America", "revenue_size": "Large", "website": "www.weeksltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 180939, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 73720062, "net_revenue": 63742698, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 204960 }, { "average_project_size": 87336, "billable_hours_per_employee": 82, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 77397626, "net_revenue": 62531259, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 201065 }, { "average_project_size": 173214, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 79027223, "net_revenue": 61342845, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 197244 }, { "average_project_size": 126613, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 70570516, "net_revenue": 60177016, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 193495 } ], "balance_sheet": [ { "assets": 91867069, "current_assets": 35534769, "current_liabilities": 23172563, "equity": 58985825, "fixed_assets": 56332300, "liabilities": 44918628, "long_term_liabilities": 21746065, "quarter": 1 }, { "assets": 94711856, "current_assets": 29253205, "current_liabilities": 21668120, "equity": 61273965, "fixed_assets": 65458651, "liabilities": 45685298, "long_term_liabilities": 24017178, "quarter": 2 }, { "assets": 97644734, "current_assets": 43637310, "current_liabilities": 24683608, "equity": 61988107, "fixed_assets": 54007424, "liabilities": 46465053, "long_term_liabilities": 21781445, "quarter": 3 }, { "assets": 100668434, "current_assets": 47749563, "current_liabilities": 24552361, "equity": 64907634, "fixed_assets": 52918871, "liabilities": 47258117, "long_term_liabilities": 22705756, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51111, "financing_cash_flow": -131296, "investing_cash_flow": -187506, "net_cash_flow": 15565194, "operating_cash_flow": 15980107, "quarter": 1 }, { "change_in_working_capital": 18951, "financing_cash_flow": 22416, "investing_cash_flow": -164828, "net_cash_flow": 15697414, "operating_cash_flow": 15952368, "quarter": 2 }, { "change_in_working_capital": -28489, "financing_cash_flow": 102621, "investing_cash_flow": -418443, "net_cash_flow": 13753489, "operating_cash_flow": 14060566, "quarter": 3 }, { "change_in_working_capital": -97070, "financing_cash_flow": -196444, "investing_cash_flow": -170666, "net_cash_flow": 15415485, "operating_cash_flow": 15729293, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6938579699326208, "current_ratio": 1.5334846214464926, "debt_to_equity_ratio": 0.7615156353242495, "profit_margin": 0.1888433401422701, "quarter": 1, "return_on_assets": 0.13103045662641094, "return_on_equity": 0.20407248690681193 }, { "asset_turnover_ratio": 0.660226307886945, "current_ratio": 1.3500573653828758, "debt_to_equity_ratio": 0.7455906925559657, "profit_margin": 0.19586055351932063, "quarter": 2, "return_on_assets": 0.12931229011075446, "return_on_equity": 0.1998794594082495 }, { "asset_turnover_ratio": 0.628224815482625, "current_ratio": 1.76786594569157, "debt_to_equity_ratio": 0.7495801251036751, "profit_margin": 0.17619701205576624, "quarter": 3, "return_on_assets": 0.1106913353873236, "return_on_equity": 0.17436289835403426 }, { "asset_turnover_ratio": 0.5977744324501959, "current_ratio": 1.9448053488623762, "debt_to_equity_ratio": 0.7280825703799341, "profit_margin": 0.19105827713358203, "quarter": 4, "return_on_assets": 0.11420975317843923, "return_on_equity": 0.17713350944204806 } ], "income_statement": [ { "depreciation": 3942723, "expenses": 48067618, "income_tax": 3637696, "marketing_expense": 5484303, "net_income": 15675080, "net_profit": 12037384, "operational_expense": 25755796, "product_revenue": 18182104, "quarter": 1, "rd_expense": 9105214, "revenue": 63742698, "salaries_expense": 16785109, "service_revenue": 45560594 }, { "depreciation": 3704961, "expenses": 47101493, "income_tax": 3182359, "marketing_expense": 7353018, "net_income": 15429766, "net_profit": 12247407, "operational_expense": 30848178, "product_revenue": 20546693, "quarter": 2, "rd_expense": 5444235, "revenue": 62531259, "salaries_expense": 17395296, "service_revenue": 41984566 }, { "depreciation": 3252140, "expenses": 46154788, "income_tax": 4379631, "marketing_expense": 9007591, "net_income": 15188057, "net_profit": 10808426, "operational_expense": 26926649, "product_revenue": 19601506, "quarter": 3, "rd_expense": 5449786, "revenue": 61342845, "salaries_expense": 20057138, "service_revenue": 41741339 }, { "depreciation": 4231976, "expenses": 45227110, "income_tax": 3452589, "marketing_expense": 8739015, "net_income": 14949906, "net_profit": 11497317, "operational_expense": 24847570, "product_revenue": 21325885, "quarter": 4, "rd_expense": 6672669, "revenue": 60177016, "salaries_expense": 17541321, "service_revenue": 38851131 } ], "market_conditions": { "gdp_growth": [ -0.007991178713644093, -0.006308687816727507, -0.01830112216147754, -0.004469389609105574 ], "inflation_rate": [ 0.03217023491859268, 0.03638519369548085, 0.03883080435366449, 0.03384691671685568 ], "interest_rate": [ 0.04690903532731172, 0.04225958516343348, 0.03931468929611079, 0.03960621305210079 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 68542, "billable_hours_per_employee": 93, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 55752183, "net_revenue": 46612234, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 149879 }, { "average_project_size": 155060, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 51085687, "net_revenue": 45611957, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 146662 }, { "average_project_size": 51710, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 55660319, "net_revenue": 44633145, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 143515 }, { "average_project_size": 178154, "billable_hours_per_employee": 155, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 51154152, "net_revenue": 43675339, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 140435 } ], "balance_sheet": [ { "assets": 66978687, "current_assets": 21117055, "current_liabilities": 16493215, "equity": 46602568, "fixed_assets": 45861632, "liabilities": 29533700, "long_term_liabilities": 13040485, "quarter": 1 }, { "assets": 69129115, "current_assets": 32720185, "current_liabilities": 14430092, "equity": 48166221, "fixed_assets": 36408930, "liabilities": 29974807, "long_term_liabilities": 15544715, "quarter": 2 }, { "assets": 71348585, "current_assets": 35117897, "current_liabilities": 16172515, "equity": 49046369, "fixed_assets": 36230688, "liabilities": 30422502, "long_term_liabilities": 14249987, "quarter": 3 }, { "assets": 73639313, "current_assets": 24332215, "current_liabilities": 14260778, "equity": 51473051, "fixed_assets": 49307098, "liabilities": 30876884, "long_term_liabilities": 16616106, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45018, "financing_cash_flow": 30668, "investing_cash_flow": -257791, "net_cash_flow": 10804151, "operating_cash_flow": 11310736, "quarter": 1 }, { "change_in_working_capital": -13320, "financing_cash_flow": -73168, "investing_cash_flow": -265273, "net_cash_flow": 11874707, "operating_cash_flow": 12274002, "quarter": 2 }, { "change_in_working_capital": 82829, "financing_cash_flow": 95431, "investing_cash_flow": -407433, "net_cash_flow": 9831400, "operating_cash_flow": 10074880, "quarter": 3 }, { "change_in_working_capital": 35622, "financing_cash_flow": 186516, "investing_cash_flow": -299438, "net_cash_flow": 11322833, "operating_cash_flow": 11612706, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6959263623665839, "current_ratio": 1.2803480097725035, "debt_to_equity_ratio": 0.6337354628182722, "profit_margin": 0.19646303586307406, "quarter": 1, "return_on_assets": 0.13672380588768485, "return_on_equity": 0.1965037849416367 }, { "asset_turnover_ratio": 0.6598082009295215, "current_ratio": 2.2674966313451086, "debt_to_equity_ratio": 0.6223200902557832, "profit_margin": 0.19757786319056644, "quarter": 2, "return_on_assets": 0.1303634944552668, "return_on_equity": 0.1871002709554482 }, { "asset_turnover_ratio": 0.6255645434313799, "current_ratio": 2.171455521914804, "debt_to_equity_ratio": 0.6202804126030206, "profit_margin": 0.18193398650263162, "quarter": 3, "return_on_assets": 0.11381145120116958, "return_on_equity": 0.1655634487437796 }, { "asset_turnover_ratio": 0.5930981322435749, "current_ratio": 1.706233348559244, "debt_to_equity_ratio": 0.5998650439430917, "profit_margin": 0.19944028368045408, "quarter": 4, "return_on_assets": 0.11828765974500605, "return_on_equity": 0.16922684454822778 } ], "income_statement": [ { "depreciation": 2153155, "expenses": 34476966, "income_tax": 2977687, "marketing_expense": 5278077, "net_income": 12135268, "net_profit": 9157581, "operational_expense": 20818964, "product_revenue": 13824459, "quarter": 1, "rd_expense": 3515697, "revenue": 46612234, "salaries_expense": 11260083, "service_revenue": 32787775 }, { "depreciation": 3262089, "expenses": 33853828, "income_tax": 2746216, "marketing_expense": 4094550, "net_income": 11758129, "net_profit": 9011913, "operational_expense": 21223420, "product_revenue": 10175693, "quarter": 2, "rd_expense": 4953259, "revenue": 45611957, "salaries_expense": 12673942, "service_revenue": 35436264 }, { "depreciation": 1954594, "expenses": 33241954, "income_tax": 3270905, "marketing_expense": 3876186, "net_income": 11391191, "net_profit": 8120286, "operational_expense": 16779029, "product_revenue": 17599688, "quarter": 3, "rd_expense": 5732920, "revenue": 44633145, "salaries_expense": 15756422, "service_revenue": 27033457 }, { "depreciation": 2902084, "expenses": 32641139, "income_tax": 2323578, "marketing_expense": 5947647, "net_income": 11034200, "net_profit": 8710622, "operational_expense": 22550256, "product_revenue": 11918223, "quarter": 4, "rd_expense": 4368991, "revenue": 43675339, "salaries_expense": 14990012, "service_revenue": 31757116 } ], "market_conditions": { "gdp_growth": [ -0.006223239438201069, 0.0041499892140748045, 0.0004816299485426289, -0.014078950835829069 ], "inflation_rate": [ 0.03454575393998901, 0.042357193441210056, 0.04189522507210605, 0.0380201921682479 ], "interest_rate": [ 0.052621992616499955, 0.05100864545910933, 0.05110830928998817, 0.053029438518132105 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 175769, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 113796074, "net_revenue": 89892958, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 289045 }, { "average_project_size": 163866, "billable_hours_per_employee": 107, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 116374582, "net_revenue": 90731436, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 291741 }, { "average_project_size": 71383, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 105556645, "net_revenue": 91577736, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 294462 }, { "average_project_size": 180826, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 111156806, "net_revenue": 92431929, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 297209 } ], "balance_sheet": [ { "assets": 99146270, "current_assets": 37198194, "current_liabilities": 24819487, "equity": 76125808, "fixed_assets": 61948076, "liabilities": 49477184, "long_term_liabilities": 24657697, "quarter": 1 }, { "assets": 101487734, "current_assets": 48459241, "current_liabilities": 24735751, "equity": 79340406, "fixed_assets": 53028493, "liabilities": 50099482, "long_term_liabilities": 25363731, "quarter": 2 }, { "assets": 103884493, "current_assets": 45889531, "current_liabilities": 26055672, "equity": 81791036, "fixed_assets": 57994962, "liabilities": 50729608, "long_term_liabilities": 24673936, "quarter": 3 }, { "assets": 106337856, "current_assets": 42738172, "current_liabilities": 26858368, "equity": 82944082, "fixed_assets": 63599684, "liabilities": 51367659, "long_term_liabilities": 24509291, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24131, "financing_cash_flow": -83933, "investing_cash_flow": -330668, "net_cash_flow": 30764851, "operating_cash_flow": 30775157, "quarter": 1 }, { "change_in_working_capital": 67315, "financing_cash_flow": 23902, "investing_cash_flow": -392819, "net_cash_flow": 30725510, "operating_cash_flow": 31222277, "quarter": 2 }, { "change_in_working_capital": -50379, "financing_cash_flow": 140570, "investing_cash_flow": -181322, "net_cash_flow": 31405761, "operating_cash_flow": 31731392, "quarter": 3 }, { "change_in_working_capital": -58340, "financing_cash_flow": -3679, "investing_cash_flow": -248253, "net_cash_flow": 30436479, "operating_cash_flow": 30773090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9066700945986168, "current_ratio": 1.4987495108178506, "debt_to_equity_ratio": 0.6499396893100957, "profit_margin": 0.29431362131836847, "quarter": 1, "return_on_assets": 0.2668453588823866, "return_on_equity": 0.34753945731518543 }, { "asset_turnover_ratio": 0.894013812546056, "current_ratio": 1.9590770055859634, "debt_to_equity_ratio": 0.6314497810863231, "profit_margin": 0.3080757368372303, "quarter": 2, "return_on_assets": 0.2754239640427877, "return_on_equity": 0.35230666704680086 }, { "asset_turnover_ratio": 0.8815342247470949, "current_ratio": 1.761210802776455, "debt_to_equity_ratio": 0.620234324944851, "profit_margin": 0.312697739109864, "quarter": 3, "return_on_assets": 0.2756537590263833, "return_on_equity": 0.3501135625669297 }, { "asset_turnover_ratio": 0.869228819132859, "current_ratio": 1.5912423271585228, "debt_to_equity_ratio": 0.6193046901164088, "profit_margin": 0.3026430942493908, "quarter": 4, "return_on_assets": 0.2630660994331125, "return_on_equity": 0.3372619760864916 } ], "income_statement": [ { "depreciation": 4318435, "expenses": 54631018, "income_tax": 8805218, "marketing_expense": 6894142, "net_income": 35261940, "net_profit": 26456722, "operational_expense": 34279628, "product_revenue": 26428316, "quarter": 1, "rd_expense": 7961651, "revenue": 89892958, "salaries_expense": 19685615, "service_revenue": 63464642 }, { "depreciation": 3270123, "expenses": 54776621, "income_tax": 8002661, "marketing_expense": 9934714, "net_income": 35954815, "net_profit": 27952154, "operational_expense": 35512607, "product_revenue": 36062715, "quarter": 2, "rd_expense": 7949041, "revenue": 90731436, "salaries_expense": 21198687, "service_revenue": 54668721 }, { "depreciation": 3095241, "expenses": 54922612, "income_tax": 8018973, "marketing_expense": 7163184, "net_income": 36655124, "net_profit": 28636151, "operational_expense": 32904854, "product_revenue": 30310604, "quarter": 3, "rd_expense": 6957644, "revenue": 91577736, "salaries_expense": 18820776, "service_revenue": 61267132 }, { "depreciation": 2799205, "expenses": 55068993, "income_tax": 9389051, "marketing_expense": 8993951, "net_income": 37362936, "net_profit": 27973885, "operational_expense": 32641487, "product_revenue": 23626292, "quarter": 4, "rd_expense": 10610981, "revenue": 92431929, "salaries_expense": 22361026, "service_revenue": 68805637 } ], "market_conditions": { "gdp_growth": [ -0.0012607881418443215, 0.008733826249977634, 0.0024760367965798395, -0.00478323570647664 ], "inflation_rate": [ 0.017179975989665374, 0.023838332664080995, 0.018642371864166698, 0.024090554729343995 ], "interest_rate": [ 0.05433623062660613, 0.048601370229992176, 0.048646329116170096, 0.05278623735041211 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 157267, "billable_hours_per_employee": 117, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 78532658, "net_revenue": 66772886, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 214704 }, { "average_project_size": 178130, "billable_hours_per_employee": 85, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 73524146, "net_revenue": 66456457, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 213686 }, { "average_project_size": 67427, "billable_hours_per_employee": 96, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 81569246, "net_revenue": 66141527, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 212674 }, { "average_project_size": 65665, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 83914923, "net_revenue": 65828091, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 211666 } ], "balance_sheet": [ { "assets": 68225815, "current_assets": 31975808, "current_liabilities": 17486647, "equity": 48774443, "fixed_assets": 36250007, "liabilities": 30483222, "long_term_liabilities": 12996575, "quarter": 1 }, { "assets": 69932966, "current_assets": 34059031, "current_liabilities": 17045701, "equity": 49659309, "fixed_assets": 35873935, "liabilities": 31081573, "long_term_liabilities": 14035872, "quarter": 2 }, { "assets": 71682832, "current_assets": 24492043, "current_liabilities": 13264687, "equity": 50775569, "fixed_assets": 47190789, "liabilities": 31691670, "long_term_liabilities": 18426983, "quarter": 3 }, { "assets": 73476484, "current_assets": 26614279, "current_liabilities": 18078423, "equity": 52519443, "fixed_assets": 46862205, "liabilities": 32313742, "long_term_liabilities": 14235319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37889, "financing_cash_flow": 40957, "investing_cash_flow": -299906, "net_cash_flow": 14358468, "operating_cash_flow": 14720824, "quarter": 1 }, { "change_in_working_capital": -45347, "financing_cash_flow": 132512, "investing_cash_flow": -383539, "net_cash_flow": 15319775, "operating_cash_flow": 15822686, "quarter": 2 }, { "change_in_working_capital": -32479, "financing_cash_flow": 189844, "investing_cash_flow": -202285, "net_cash_flow": 13781808, "operating_cash_flow": 14191968, "quarter": 3 }, { "change_in_working_capital": -4645, "financing_cash_flow": -6650, "investing_cash_flow": -306672, "net_cash_flow": 14851074, "operating_cash_flow": 15100647, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9787041166162691, "current_ratio": 1.828584290630445, "debt_to_equity_ratio": 0.6249834980175991, "profit_margin": 0.1652145153648144, "quarter": 1, "return_on_assets": 0.16169612631230568, "return_on_equity": 0.22618095300442487 }, { "asset_turnover_ratio": 0.9502879800636512, "current_ratio": 1.998100928791371, "debt_to_equity_ratio": 0.6258962040732383, "profit_margin": 0.16263154082980982, "quarter": 2, "return_on_assets": 0.15454679842979918, "return_on_equity": 0.21764128856484893 }, { "asset_turnover_ratio": 0.9226969018188343, "current_ratio": 1.8464094177269317, "debt_to_equity_ratio": 0.6241519420491378, "profit_margin": 0.16305046903437836, "quarter": 3, "return_on_assets": 0.1504461626181287, "return_on_equity": 0.21239362182233743 }, { "asset_turnover_ratio": 0.8959069271741419, "current_ratio": 1.47215711237645, "debt_to_equity_ratio": 0.6152719860338199, "profit_margin": 0.17252058851288882, "quarter": 4, "return_on_assets": 0.15456239032885677, "return_on_equity": 0.21623803207509265 } ], "income_statement": [ { "depreciation": 3688974, "expenses": 51993948, "income_tax": 3747088, "marketing_expense": 8858443, "net_income": 14778938, "net_profit": 11031850, "operational_expense": 31405771, "product_revenue": 18003917, "quarter": 1, "rd_expense": 9256737, "revenue": 66772886, "salaries_expense": 22429641, "service_revenue": 48768969 }, { "depreciation": 5014770, "expenses": 51481029, "income_tax": 4167512, "marketing_expense": 10009297, "net_income": 14975428, "net_profit": 10807916, "operational_expense": 34944727, "product_revenue": 20046287, "quarter": 2, "rd_expense": 8766111, "revenue": 66456457, "salaries_expense": 16317302, "service_revenue": 46410170 }, { "depreciation": 3407561, "expenses": 50973170, "income_tax": 4383950, "marketing_expense": 6022727, "net_income": 15168357, "net_profit": 10784407, "operational_expense": 28311491, "product_revenue": 17926598, "quarter": 3, "rd_expense": 8689170, "revenue": 66141527, "salaries_expense": 21038239, "service_revenue": 48214929 }, { "depreciation": 3743946, "expenses": 50470322, "income_tax": 4001068, "marketing_expense": 8787690, "net_income": 15357769, "net_profit": 11356701, "operational_expense": 31197151, "product_revenue": 14420380, "quarter": 4, "rd_expense": 7042356, "revenue": 65828091, "salaries_expense": 25049187, "service_revenue": 51407711 } ], "market_conditions": { "gdp_growth": [ 0.0000050664145464542065, -0.012515786590079, -0.005025691689703854, -0.013869725146860428 ], "inflation_rate": [ 0.03906745857534848, 0.03219934477737643, 0.034050882795789286, 0.03823558604425669 ], "interest_rate": [ 0.062199251350767024, 0.057236296399056974, 0.06348405769937575, 0.058830567498977464 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 155454, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 92092358, "net_revenue": 79192176, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 254637 }, { "average_project_size": 199200, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 100163243, "net_revenue": 79229786, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 254758 }, { "average_project_size": 73340, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 92777375, "net_revenue": 79267414, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 254879 }, { "average_project_size": 146919, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 92443684, "net_revenue": 79305059, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 255000 } ], "balance_sheet": [ { "assets": 93219517, "current_assets": 34581951, "current_liabilities": 29190156, "equity": 55973666, "fixed_assets": 58637566, "liabilities": 50675643, "long_term_liabilities": 21485487, "quarter": 1 }, { "assets": 94564677, "current_assets": 32468828, "current_liabilities": 25143639, "equity": 56474759, "fixed_assets": 62095849, "liabilities": 52071544, "long_term_liabilities": 26927905, "quarter": 2 }, { "assets": 95929247, "current_assets": 43052116, "current_liabilities": 25322827, "equity": 56960969, "fixed_assets": 52877131, "liabilities": 53505897, "long_term_liabilities": 28183070, "quarter": 3 }, { "assets": 97313508, "current_assets": 34886631, "current_liabilities": 22776507, "equity": 56146679, "fixed_assets": 62426877, "liabilities": 54979761, "long_term_liabilities": 32203254, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95635, "financing_cash_flow": 43765, "investing_cash_flow": -359817, "net_cash_flow": 18330282, "operating_cash_flow": 18702754, "quarter": 1 }, { "change_in_working_capital": 75254, "financing_cash_flow": 145090, "investing_cash_flow": -339084, "net_cash_flow": 17882357, "operating_cash_flow": 18411050, "quarter": 2 }, { "change_in_working_capital": 61448, "financing_cash_flow": -69367, "investing_cash_flow": -192673, "net_cash_flow": 19870090, "operating_cash_flow": 20265824, "quarter": 3 }, { "change_in_working_capital": 26722, "financing_cash_flow": -16451, "investing_cash_flow": -224169, "net_cash_flow": 17595790, "operating_cash_flow": 17674376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8495235606080216, "current_ratio": 1.1847127846798764, "debt_to_equity_ratio": 0.9053479362956144, "profit_margin": 0.16958483373407998, "quarter": 1, "return_on_assets": 0.14406631177889498, "return_on_equity": 0.23993054162291247 }, { "asset_turnover_ratio": 0.8378370075752493, "current_ratio": 1.2913336848337664, "debt_to_equity_ratio": 0.9220321595352005, "profit_margin": 0.1764693142046351, "quarter": 2, "return_on_assets": 0.1478525221420679, "return_on_equity": 0.24757300867808926 }, { "asset_turnover_ratio": 0.8263112291499588, "current_ratio": 1.7001307160531485, "debt_to_equity_ratio": 0.93934316672176, "profit_margin": 0.18339968804835743, "quarter": 3, "return_on_assets": 0.15154522165695725, "return_on_equity": 0.2552207108695781 }, { "asset_turnover_ratio": 0.8149439952365092, "current_ratio": 1.5316936438058741, "debt_to_equity_ratio": 0.9792166158215698, "profit_margin": 0.17417466393915676, "quarter": 4, "return_on_assets": 0.14194259649955276, "return_on_equity": 0.2460151205024967 } ], "income_statement": [ { "depreciation": 5272962, "expenses": 61983965, "income_tax": 3778419, "marketing_expense": 7866806, "net_income": 17208211, "net_profit": 13429792, "operational_expense": 36804842, "product_revenue": 30924548, "quarter": 1, "rd_expense": 6974687, "revenue": 79192176, "salaries_expense": 29608750, "service_revenue": 48267628 }, { "depreciation": 4429424, "expenses": 61487955, "income_tax": 3760205, "marketing_expense": 7409602, "net_income": 17741831, "net_profit": 13981626, "operational_expense": 33176374, "product_revenue": 31186284, "quarter": 2, "rd_expense": 11799843, "revenue": 79229786, "salaries_expense": 25786979, "service_revenue": 48043502 }, { "depreciation": 5728205, "expenses": 60995914, "income_tax": 3733881, "marketing_expense": 9767681, "net_income": 18271500, "net_profit": 14537619, "operational_expense": 37921317, "product_revenue": 19039258, "quarter": 3, "rd_expense": 9492363, "revenue": 79267414, "salaries_expense": 27462193, "service_revenue": 60228156 }, { "depreciation": 3861444, "expenses": 60507811, "income_tax": 4984316, "marketing_expense": 12094818, "net_income": 18797248, "net_profit": 13812932, "operational_expense": 31688500, "product_revenue": 22585863, "quarter": 4, "rd_expense": 7980938, "revenue": 79305059, "salaries_expense": 27787965, "service_revenue": 56719196 } ], "market_conditions": { "gdp_growth": [ -0.016236255763433613, -0.005938880992464065, -0.008333512880036406, -0.02109134121065176 ], "inflation_rate": [ 0.03290205228410644, 0.037986426031171736, 0.0313553091049406, 0.03562459925338364 ], "interest_rate": [ 0.04606246661121119, 0.0371369510186668, 0.04204944936156033, 0.04089672197923464 ], "year": 1998 }, "random_event": { "description": "Weeks Ltd Introduction of New Service in 1998", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 188625, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 106718809, "net_revenue": 87187665, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 280346 }, { "average_project_size": 169140, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 102577976, "net_revenue": 85822711, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 275957 }, { "average_project_size": 156047, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 95389557, "net_revenue": 84479127, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 271637 }, { "average_project_size": 127188, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 95294880, "net_revenue": 83156577, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 267384 } ], "balance_sheet": [ { "assets": 119805433, "current_assets": 43550940, "current_liabilities": 25499912, "equity": 91388084, "fixed_assets": 76254493, "liabilities": 52929452, "long_term_liabilities": 27429540, "quarter": 1 }, { "assets": 122268956, "current_assets": 52224381, "current_liabilities": 26237408, "equity": 91116359, "fixed_assets": 70044575, "liabilities": 53679049, "long_term_liabilities": 27441641, "quarter": 2 }, { "assets": 124783135, "current_assets": 38466333, "current_liabilities": 28768111, "equity": 91541645, "fixed_assets": 86316802, "liabilities": 54439262, "long_term_liabilities": 25671151, "quarter": 3 }, { "assets": 127349013, "current_assets": 53469112, "current_liabilities": 33124506, "equity": 93224936, "fixed_assets": 73879901, "liabilities": 55210242, "long_term_liabilities": 22085736, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45726, "financing_cash_flow": 67318, "investing_cash_flow": -469450, "net_cash_flow": 29134102, "operating_cash_flow": 29497271, "quarter": 1 }, { "change_in_working_capital": 45721, "financing_cash_flow": -95411, "investing_cash_flow": -252107, "net_cash_flow": 26583291, "operating_cash_flow": 27137903, "quarter": 2 }, { "change_in_working_capital": -57151, "financing_cash_flow": 20581, "investing_cash_flow": -324286, "net_cash_flow": 24054877, "operating_cash_flow": 24476585, "quarter": 3 }, { "change_in_working_capital": 92762, "financing_cash_flow": -151947, "investing_cash_flow": -370173, "net_cash_flow": 24576186, "operating_cash_flow": 24842805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7277438327859472, "current_ratio": 1.7078858938807318, "debt_to_equity_ratio": 0.5791723568687577, "profit_margin": 0.2811418679465725, "quarter": 1, "return_on_assets": 0.2045992605360393, "return_on_equity": 0.2682199027172952 }, { "asset_turnover_ratio": 0.7019174270204777, "current_ratio": 1.9904550403759396, "debt_to_equity_ratio": 0.5891263609424955, "profit_margin": 0.2624765838496992, "quarter": 2, "return_on_assets": 0.18423688838890553, "return_on_equity": 0.24722730635011436 }, { "asset_turnover_ratio": 0.677007569973298, "current_ratio": 1.3371170946886293, "debt_to_equity_ratio": 0.594693945034525, "profit_margin": 0.25092318958267645, "quarter": 3, "return_on_assets": 0.16987689882931695, "return_on_equity": 0.23156424597788253 }, { "asset_turnover_ratio": 0.6529817156886799, "current_ratio": 1.6141859443881217, "debt_to_equity_ratio": 0.5922261185569492, "profit_margin": 0.25357182511252235, "quarter": 4, "return_on_assets": 0.16557776541228475, "return_on_equity": 0.22618588871973053 } ], "income_statement": [ { "depreciation": 4985168, "expenses": 55879689, "income_tax": 6795873, "marketing_expense": 6846395, "net_income": 31307976, "net_profit": 24512103, "operational_expense": 33113534, "product_revenue": 21357227, "quarter": 1, "rd_expense": 9197225, "revenue": 87187665, "salaries_expense": 22914201, "service_revenue": 65830438 }, { "depreciation": 4611451, "expenses": 55334784, "income_tax": 7961475, "marketing_expense": 10168100, "net_income": 30487927, "net_profit": 22526452, "operational_expense": 37254986, "product_revenue": 22199005, "quarter": 2, "rd_expense": 7864932, "revenue": 85822711, "salaries_expense": 21468273, "service_revenue": 63623706 }, { "depreciation": 3278813, "expenses": 54795193, "income_tax": 8486162, "marketing_expense": 5864401, "net_income": 29683934, "net_profit": 21197772, "operational_expense": 32029850, "product_revenue": 29058202, "quarter": 3, "rd_expense": 10279740, "revenue": 84479127, "salaries_expense": 20996788, "service_revenue": 55420925 }, { "depreciation": 3756640, "expenses": 54260864, "income_tax": 7809548, "marketing_expense": 9883985, "net_income": 28895713, "net_profit": 21086165, "operational_expense": 29824323, "product_revenue": 32031365, "quarter": 4, "rd_expense": 5685378, "revenue": 83156577, "salaries_expense": 24721164, "service_revenue": 51125212 } ], "market_conditions": { "gdp_growth": [ -0.018250616127891483, -0.008984670918783267, -0.023159648479163644, -0.006445054013825021 ], "inflation_rate": [ 0.03758318555467148, 0.03546485225235873, 0.03173060658266078, 0.038679253159666416 ], "interest_rate": [ 0.05394050067438944, 0.05105437024128378, 0.05249057010581749, 0.05600461199705799 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 196881, "billable_hours_per_employee": 87, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 57050214, "net_revenue": 49287868, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 158482 }, { "average_project_size": 109033, "billable_hours_per_employee": 80, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 62109718, "net_revenue": 49677119, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 159734 }, { "average_project_size": 163162, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 58714968, "net_revenue": 50069445, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 160995 }, { "average_project_size": 166779, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 65080552, "net_revenue": 50464868, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 162266 } ], "balance_sheet": [ { "assets": 59404448, "current_assets": 27643722, "current_liabilities": 13772393, "equity": 39295454, "fixed_assets": 31760726, "liabilities": 33501973, "long_term_liabilities": 19729580, "quarter": 1 }, { "assets": 60986571, "current_assets": 29033161, "current_liabilities": 15501708, "equity": 40468166, "fixed_assets": 31953410, "liabilities": 34206019, "long_term_liabilities": 18704311, "quarter": 2 }, { "assets": 62610830, "current_assets": 23477066, "current_liabilities": 15636907, "equity": 40296446, "fixed_assets": 39133764, "liabilities": 34924861, "long_term_liabilities": 19287954, "quarter": 3 }, { "assets": 64278348, "current_assets": 30861397, "current_liabilities": 20866509, "equity": 40548384, "fixed_assets": 33416951, "liabilities": 35658809, "long_term_liabilities": 14792300, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21390, "financing_cash_flow": -150193, "investing_cash_flow": -467717, "net_cash_flow": 14767101, "operating_cash_flow": 15162172, "quarter": 1 }, { "change_in_working_capital": -2063, "financing_cash_flow": -102292, "investing_cash_flow": -335650, "net_cash_flow": 15494452, "operating_cash_flow": 15766069, "quarter": 2 }, { "change_in_working_capital": -64130, "financing_cash_flow": -84285, "investing_cash_flow": -486125, "net_cash_flow": 14768231, "operating_cash_flow": 14708789, "quarter": 3 }, { "change_in_working_capital": 36245, "financing_cash_flow": -181131, "investing_cash_flow": -275728, "net_cash_flow": 14480426, "operating_cash_flow": 14871631, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8296999578213402, "current_ratio": 2.007183646298795, "debt_to_equity_ratio": 0.8525661263514095, "profit_margin": 0.2717297287032176, "quarter": 1, "return_on_assets": 0.22545414444386386, "return_on_equity": 0.3408276947251965 }, { "asset_turnover_ratio": 0.8145583230117988, "current_ratio": 1.8729007797076296, "debt_to_equity_ratio": 0.8452574549585469, "profit_margin": 0.2755315581002191, "quarter": 2, "return_on_assets": 0.2244365239029425, "return_on_equity": 0.33823163619522567 }, { "asset_turnover_ratio": 0.7996930403254516, "current_ratio": 1.5013880942055868, "debt_to_equity_ratio": 0.8666982939388749, "profit_margin": 0.25185973201819994, "quarter": 3, "return_on_assets": 0.2014104748331878, "return_on_equity": 0.3129426600053017 }, { "asset_turnover_ratio": 0.7850990196574436, "current_ratio": 1.478991862031162, "debt_to_equity_ratio": 0.8794138133840304, "profit_margin": 0.2363791975042915, "quarter": 4, "return_on_assets": 0.1855810762280325, "return_on_equity": 0.29418792620687423 } ], "income_statement": [ { "depreciation": 1769193, "expenses": 31903070, "income_tax": 3991819, "marketing_expense": 4807630, "net_income": 17384798, "net_profit": 13392979, "operational_expense": 19135397, "product_revenue": 11291834, "quarter": 1, "rd_expense": 3834280, "revenue": 49287868, "salaries_expense": 10378372, "service_revenue": 37996034 }, { "depreciation": 2078455, "expenses": 32440282, "income_tax": 3549223, "marketing_expense": 4806127, "net_income": 17236837, "net_profit": 13687614, "operational_expense": 20592195, "product_revenue": 15935217, "quarter": 2, "rd_expense": 5248084, "revenue": 49677119, "salaries_expense": 12521581, "service_revenue": 33741902 }, { "depreciation": 2098312, "expenses": 32986540, "income_tax": 4472428, "marketing_expense": 6067172, "net_income": 17082905, "net_profit": 12610477, "operational_expense": 22558726, "product_revenue": 15060904, "quarter": 3, "rd_expense": 4470727, "revenue": 50069445, "salaries_expense": 10815357, "service_revenue": 35008541 }, { "depreciation": 2942786, "expenses": 33541996, "income_tax": 4994027, "marketing_expense": 6321476, "net_income": 16922872, "net_profit": 11928845, "operational_expense": 17727320, "product_revenue": 13471045, "quarter": 4, "rd_expense": 5496656, "revenue": 50464868, "salaries_expense": 10421050, "service_revenue": 36993823 } ], "market_conditions": { "gdp_growth": [ 0.0036306977123612277, -0.005112366804405367, -0.007509404531915693, 0.0074419827513494755 ], "inflation_rate": [ 0.029294362998663826, 0.030143873451057665, 0.024663355175279147, 0.029987948826274924 ], "interest_rate": [ 0.050161485940294015, 0.048696898510896265, 0.045907924658616976, 0.04413360317464811 ], "year": 2000 }, "random_event": { "description": "Weeks Ltd Data Privacy Regulation Impact in 2000", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 130320, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 33975306, "net_revenue": 28072233, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 90264 }, { "average_project_size": 130272, "billable_hours_per_employee": 158, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 33662003, "net_revenue": 27163576, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 87343 }, { "average_project_size": 139088, "billable_hours_per_employee": 132, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 30167836, "net_revenue": 26284331, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 84516 }, { "average_project_size": 96212, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 29298664, "net_revenue": 25433546, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 81780 } ], "balance_sheet": [ { "assets": 41679552, "current_assets": 18948102, "current_liabilities": 12027752, "equity": 25021334, "fixed_assets": 22731450, "liabilities": 22365302, "long_term_liabilities": 10337550, "quarter": 1 }, { "assets": 42658842, "current_assets": 14162219, "current_liabilities": 10218150, "equity": 24754263, "fixed_assets": 28496623, "liabilities": 22948937, "long_term_liabilities": 12730787, "quarter": 2 }, { "assets": 43661141, "current_assets": 18449921, "current_liabilities": 9712452, "equity": 25443695, "fixed_assets": 25211220, "liabilities": 23547803, "long_term_liabilities": 13835351, "quarter": 3 }, { "assets": 44686990, "current_assets": 18654024, "current_liabilities": 12703981, "equity": 25468055, "fixed_assets": 26032966, "liabilities": 24162297, "long_term_liabilities": 11458316, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43163, "financing_cash_flow": -50068, "investing_cash_flow": -347840, "net_cash_flow": 7095732, "operating_cash_flow": 7254555, "quarter": 1 }, { "change_in_working_capital": 20560, "financing_cash_flow": -66015, "investing_cash_flow": -414172, "net_cash_flow": 6390844, "operating_cash_flow": 6646171, "quarter": 2 }, { "change_in_working_capital": 28859, "financing_cash_flow": -158716, "investing_cash_flow": -307360, "net_cash_flow": 6921926, "operating_cash_flow": 7120558, "quarter": 3 }, { "change_in_working_capital": -86734, "financing_cash_flow": 116833, "investing_cash_flow": -321146, "net_cash_flow": 6706517, "operating_cash_flow": 6826566, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6735253056462795, "current_ratio": 1.5753652054016412, "debt_to_equity_ratio": 0.8938493047572923, "profit_margin": 0.20329996548546744, "quarter": 1, "return_on_assets": 0.13692767139147752, "return_on_equity": 0.2280887182114271 }, { "asset_turnover_ratio": 0.6367630888808468, "current_ratio": 1.3859866022714484, "debt_to_equity_ratio": 0.9270700969768318, "profit_margin": 0.18570301642169645, "quarter": 2, "return_on_assets": 0.11824882635117005, "return_on_equity": 0.2037773453404773 }, { "asset_turnover_ratio": 0.6020074234890014, "current_ratio": 1.8996151538252133, "debt_to_equity_ratio": 0.9254867659748319, "profit_margin": 0.20279599279129457, "quarter": 3, "return_on_assets": 0.12208469311418133, "return_on_equity": 0.20949618363213363 }, { "asset_turnover_ratio": 0.5691487835721314, "current_ratio": 1.46836050841071, "debt_to_equity_ratio": 0.9487295751481611, "profit_margin": 0.19436385315677177, "quarter": 4, "return_on_assets": 0.11062195059456903, "return_on_equity": 0.19410049177292887 } ], "income_statement": [ { "depreciation": 1547471, "expenses": 20677721, "income_tax": 1687428, "marketing_expense": 2904120, "net_income": 7394512, "net_profit": 5707084, "operational_expense": 10698598, "product_revenue": 7915232, "quarter": 1, "rd_expense": 2168070, "revenue": 28072233, "salaries_expense": 9456930, "service_revenue": 20157001 }, { "depreciation": 1601813, "expenses": 20123188, "income_tax": 1996030, "marketing_expense": 3787639, "net_income": 7040388, "net_profit": 5044358, "operational_expense": 10694415, "product_revenue": 5734738, "quarter": 2, "rd_expense": 3311473, "revenue": 27163576, "salaries_expense": 6816446, "service_revenue": 21428838 }, { "depreciation": 1790201, "expenses": 19583526, "income_tax": 1370448, "marketing_expense": 2120335, "net_income": 6700805, "net_profit": 5330357, "operational_expense": 11043614, "product_revenue": 8853862, "quarter": 3, "rd_expense": 1965678, "revenue": 26284331, "salaries_expense": 8465359, "service_revenue": 17430469 }, { "depreciation": 1883204, "expenses": 19058337, "income_tax": 1431847, "marketing_expense": 2754796, "net_income": 6375209, "net_profit": 4943362, "operational_expense": 10911189, "product_revenue": 9782600, "quarter": 4, "rd_expense": 3398582, "revenue": 25433546, "salaries_expense": 6432083, "service_revenue": 15650946 } ], "market_conditions": { "gdp_growth": [ 0.016730831996554514, 0.01795877023956758, 0.00784971835493621, 0.00524982982744057 ], "inflation_rate": [ 0.04304498815963302, 0.04403890319351506, 0.03664619332071998, 0.04157278083914884 ], "interest_rate": [ 0.05538874762408293, 0.05145247284620706, 0.05518102804962313, 0.0559724645785035 ], "year": 2001 }, "random_event": { "description": "Weeks Ltd Industry Recognition in 2001", "impact": -0.1, "type": "Industry Recognition" }, "year": 2001 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1995, "industry": "Advertising", "location": "North Mary", "name": "Howard, Carpenter and Hodges", "num_employees": 256, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.howard,carpenterandhodges.com" }

[ { "advertising_kpis": [ { "average_project_size": 172414, "billable_hours_per_employee": 110, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 2036259, "net_revenue": 1612522, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6299 }, { "average_project_size": 178357, "billable_hours_per_employee": 109, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 1951881, "net_revenue": 1586550, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6197 }, { "average_project_size": 100210, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 1901355, "net_revenue": 1560997, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6098 }, { "average_project_size": 176202, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 1701065, "net_revenue": 1535856, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 5999 } ], "balance_sheet": [ { "assets": 1635899, "current_assets": 581907, "current_liabilities": 517285, "equity": 1063336, "fixed_assets": 1053992, "liabilities": 958294, "long_term_liabilities": 441009, "quarter": 1 }, { "assets": 1683091, "current_assets": 669674, "current_liabilities": 523321, "equity": 1064053, "fixed_assets": 1013417, "liabilities": 980465, "long_term_liabilities": 457144, "quarter": 2 }, { "assets": 1731644, "current_assets": 771454, "current_liabilities": 593316, "equity": 1079815, "fixed_assets": 960190, "liabilities": 1003148, "long_term_liabilities": 409832, "quarter": 3 }, { "assets": 1781598, "current_assets": 824041, "current_liabilities": 528313, "equity": 1106791, "fixed_assets": 957557, "liabilities": 1026357, "long_term_liabilities": 498044, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50003, "financing_cash_flow": -95500, "investing_cash_flow": -425508, "net_cash_flow": -89688, "operating_cash_flow": 457656, "quarter": 1 }, { "change_in_working_capital": 56859, "financing_cash_flow": 66453, "investing_cash_flow": -193191, "net_cash_flow": -8229, "operating_cash_flow": 457625, "quarter": 2 }, { "change_in_working_capital": -98711, "financing_cash_flow": -81993, "investing_cash_flow": -169566, "net_cash_flow": 534289, "operating_cash_flow": 441139, "quarter": 3 }, { "change_in_working_capital": 72680, "financing_cash_flow": 159691, "investing_cash_flow": -214032, "net_cash_flow": 116234, "operating_cash_flow": 442266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9857099979888734, "current_ratio": 1.1249253312970606, "debt_to_equity_ratio": 0.9012146678002061, "profit_margin": 0.2392097596187835, "quarter": 1, "return_on_assets": 0.23579145167274998, "return_on_equity": 0.3627555166005853 }, { "asset_turnover_ratio": 0.9426406534168384, "current_ratio": 1.279662004773361, "debt_to_equity_ratio": 0.9214437626697166, "profit_margin": 0.22780687655604928, "quarter": 2, "return_on_assets": 0.21474002296964334, "return_on_equity": 0.3396701104174322 }, { "asset_turnover_ratio": 0.9014537630136449, "current_ratio": 1.3002413553654377, "debt_to_equity_ratio": 0.9289998749785843, "profit_margin": 0.2250606503407758, "quarter": 3, "return_on_assets": 0.2028817701559905, "return_on_equity": 0.3253511018091062 }, { "asset_turnover_ratio": 0.8620665267922393, "current_ratio": 1.559759082210735, "debt_to_equity_ratio": 0.9273268394846, "profit_margin": 0.22889515683762018, "quarter": 4, "return_on_assets": 0.19732285285457213, "return_on_equity": 0.317629977114017 } ], "income_statement": [ { "depreciation": 71925, "expenses": 1100865, "income_tax": 125926, "marketing_expense": 183010, "net_income": 511657, "net_profit": 385731, "operational_expense": 719695, "product_revenue": 541519, "quarter": 1, "rd_expense": 213882, "revenue": 1612522, "salaries_expense": 543400, "service_revenue": 1071003 }, { "depreciation": 96198, "expenses": 1088316, "income_tax": 136807, "marketing_expense": 144238, "net_income": 498234, "net_profit": 361427, "operational_expense": 733629, "product_revenue": 508295, "quarter": 2, "rd_expense": 157517, "revenue": 1586550, "salaries_expense": 537777, "service_revenue": 1078255 }, { "depreciation": 89820, "expenses": 1075910, "income_tax": 133768, "marketing_expense": 111927, "net_income": 485087, "net_profit": 351319, "operational_expense": 696323, "product_revenue": 519238, "quarter": 3, "rd_expense": 193272, "revenue": 1560997, "salaries_expense": 419376, "service_revenue": 1041759 }, { "depreciation": 90716, "expenses": 1063646, "income_tax": 120660, "marketing_expense": 172529, "net_income": 472210, "net_profit": 351550, "operational_expense": 620334, "product_revenue": 605879, "quarter": 4, "rd_expense": 157494, "revenue": 1535856, "salaries_expense": 370371, "service_revenue": 929977 } ], "market_conditions": { "gdp_growth": [ 0.009300773287190166, 0.018890942658716173, 0.004291426558008762, 0.022204781516529798 ], "inflation_rate": [ 0.01778925420384748, 0.01882924839057942, 0.013001025082670292, 0.021762107803982345 ], "interest_rate": [ 0.03838285633167602, 0.03861417483396599, 0.03820729828715112, 0.042999852777700485 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 141162, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 6228911, "net_revenue": 4812986, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 18801 }, { "average_project_size": 185750, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 5507812, "net_revenue": 4742009, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 18523 }, { "average_project_size": 183781, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 5383203, "net_revenue": 4672079, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 18250 }, { "average_project_size": 128125, "billable_hours_per_employee": 108, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 5395715, "net_revenue": 4603181, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 17981 } ], "balance_sheet": [ { "assets": 7203525, "current_assets": 2919007, "current_liabilities": 1564688, "equity": 5026457, "fixed_assets": 4284518, "liabilities": 3543756, "long_term_liabilities": 1979068, "quarter": 1 }, { "assets": 7303807, "current_assets": 2829000, "current_liabilities": 1958841, "equity": 4907885, "fixed_assets": 4474807, "liabilities": 3616754, "long_term_liabilities": 1657913, "quarter": 2 }, { "assets": 7405485, "current_assets": 2881608, "current_liabilities": 1856389, "equity": 5069990, "fixed_assets": 4523877, "liabilities": 3691255, "long_term_liabilities": 1834866, "quarter": 3 }, { "assets": 7508579, "current_assets": 2977553, "current_liabilities": 1848421, "equity": 4980364, "fixed_assets": 4531026, "liabilities": 3767290, "long_term_liabilities": 1918869, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19468, "financing_cash_flow": 37027, "investing_cash_flow": -302178, "net_cash_flow": 1274404, "operating_cash_flow": 1568393, "quarter": 1 }, { "change_in_working_capital": 52275, "financing_cash_flow": -160210, "investing_cash_flow": -458658, "net_cash_flow": 1054252, "operating_cash_flow": 1463558, "quarter": 2 }, { "change_in_working_capital": 29594, "financing_cash_flow": -18470, "investing_cash_flow": -352227, "net_cash_flow": 1258995, "operating_cash_flow": 1560768, "quarter": 3 }, { "change_in_working_capital": 7947, "financing_cash_flow": 114110, "investing_cash_flow": -305000, "net_cash_flow": 1338417, "operating_cash_flow": 1443695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6681431660194141, "current_ratio": 1.8655521100692278, "debt_to_equity_ratio": 0.7050206537129433, "profit_margin": 0.28395844076837123, "quarter": 1, "return_on_assets": 0.18972489163291584, "return_on_equity": 0.27189887429654724 }, { "asset_turnover_ratio": 0.6492516847720647, "current_ratio": 1.4442213533410828, "debt_to_equity_ratio": 0.7369272099896391, "profit_margin": 0.25745037599042936, "quarter": 2, "return_on_assets": 0.1671500903569878, "return_on_equity": 0.24874910475693704 }, { "asset_turnover_ratio": 0.6308943978686069, "current_ratio": 1.5522651771799985, "debt_to_equity_ratio": 0.7280596214193716, "profit_margin": 0.2901834493808859, "quarter": 3, "return_on_assets": 0.18307511256858935, "return_on_equity": 0.2674088114572218 }, { "asset_turnover_ratio": 0.6130562121008516, "current_ratio": 1.6108630014482632, "debt_to_equity_ratio": 0.7564286465808523, "profit_margin": 0.2691779880043822, "quarter": 4, "return_on_assets": 0.165021237706895, "return_on_equity": 0.24879205616296318 } ], "income_statement": [ { "depreciation": 201705, "expenses": 3039346, "income_tax": 406952, "marketing_expense": 561223, "net_income": 1773640, "net_profit": 1366688, "operational_expense": 2079559, "product_revenue": 1809201, "quarter": 1, "rd_expense": 437238, "revenue": 4812986, "salaries_expense": 969646, "service_revenue": 3003785 }, { "depreciation": 242726, "expenses": 3004362, "income_tax": 516815, "marketing_expense": 538456, "net_income": 1737647, "net_profit": 1220832, "operational_expense": 1906283, "product_revenue": 1507738, "quarter": 2, "rd_expense": 304097, "revenue": 4742009, "salaries_expense": 1424248, "service_revenue": 3234271 }, { "depreciation": 205008, "expenses": 2969781, "income_tax": 346538, "marketing_expense": 379704, "net_income": 1702298, "net_profit": 1355760, "operational_expense": 1512083, "product_revenue": 1848485, "quarter": 3, "rd_expense": 415476, "revenue": 4672079, "salaries_expense": 1253939, "service_revenue": 2823594 }, { "depreciation": 204620, "expenses": 2935598, "income_tax": 428508, "marketing_expense": 576211, "net_income": 1667583, "net_profit": 1239075, "operational_expense": 1984170, "product_revenue": 1588842, "quarter": 4, "rd_expense": 389853, "revenue": 4603181, "salaries_expense": 1304421, "service_revenue": 3014339 } ], "market_conditions": { "gdp_growth": [ 0.015518530898603961, 0.015772489127716623, 0.011705872698897453, 0.013083695459245186 ], "inflation_rate": [ 0.020856887025038053, 0.01716894982918299, 0.019062408680923574, 0.014284893913852768 ], "interest_rate": [ 0.0265789015352228, 0.030370840858027288, 0.029388612007384712, 0.03285554855384213 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 162419, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 4649437, "net_revenue": 3933696, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 15366 }, { "average_project_size": 160514, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 4647529, "net_revenue": 3940936, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 15394 }, { "average_project_size": 79519, "billable_hours_per_employee": 100, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 4402258, "net_revenue": 3948190, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 15423 }, { "average_project_size": 111803, "billable_hours_per_employee": 153, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 4361337, "net_revenue": 3955458, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 15451 } ], "balance_sheet": [ { "assets": 5595039, "current_assets": 2264345, "current_liabilities": 1144057, "equity": 4250001, "fixed_assets": 3330694, "liabilities": 2332657, "long_term_liabilities": 1188600, "quarter": 1 }, { "assets": 5681503, "current_assets": 2309390, "current_liabilities": 1382579, "equity": 4316222, "fixed_assets": 3372113, "liabilities": 2383951, "long_term_liabilities": 1001372, "quarter": 2 }, { "assets": 5769302, "current_assets": 2435454, "current_liabilities": 1449468, "equity": 4314367, "fixed_assets": 3333848, "liabilities": 2436374, "long_term_liabilities": 986906, "quarter": 3 }, { "assets": 5858459, "current_assets": 2182903, "current_liabilities": 1381908, "equity": 4409822, "fixed_assets": 3675556, "liabilities": 2489949, "long_term_liabilities": 1108041, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56395, "financing_cash_flow": -166609, "investing_cash_flow": -158769, "net_cash_flow": 800926, "operating_cash_flow": 1205697, "quarter": 1 }, { "change_in_working_capital": 7683, "financing_cash_flow": 131057, "investing_cash_flow": -263946, "net_cash_flow": 709318, "operating_cash_flow": 1258512, "quarter": 2 }, { "change_in_working_capital": 10231, "financing_cash_flow": -75354, "investing_cash_flow": -474730, "net_cash_flow": 1063355, "operating_cash_flow": 1141329, "quarter": 3 }, { "change_in_working_capital": 31729, "financing_cash_flow": 179897, "investing_cash_flow": -272836, "net_cash_flow": 701595, "operating_cash_flow": 1200614, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7030685576990616, "current_ratio": 1.9792239372688598, "debt_to_equity_ratio": 0.5488603414446256, "profit_margin": 0.2510664270955356, "quarter": 1, "return_on_assets": 0.17651691078471482, "return_on_equity": 0.23238088649861494 }, { "asset_turnover_ratio": 0.6936432137763546, "current_ratio": 1.670349397755933, "debt_to_equity_ratio": 0.5523235366484857, "profit_margin": 0.25848427886167147, "quarter": 2, "return_on_assets": 0.17929586590027322, "return_on_equity": 0.23600963991194152 }, { "asset_turnover_ratio": 0.6843444839601047, "current_ratio": 1.6802399225095, "debt_to_equity_ratio": 0.5647118105622447, "profit_margin": 0.24857947565846628, "quarter": 3, "return_on_assets": 0.17011399299256652, "return_on_equity": 0.2274815749332405 }, { "asset_turnover_ratio": 0.6751703818359059, "current_ratio": 1.5796297582762384, "debt_to_equity_ratio": 0.5646370760543169, "profit_margin": 0.26325952645686035, "quarter": 4, "return_on_assets": 0.17774503499981822, "return_on_equity": 0.23613470112852628 } ], "income_statement": [ { "depreciation": 218078, "expenses": 2604784, "income_tax": 341293, "marketing_expense": 433530, "net_income": 1328912, "net_profit": 987619, "operational_expense": 1504741, "product_revenue": 1288747, "quarter": 1, "rd_expense": 417928, "revenue": 3933696, "salaries_expense": 1019834, "service_revenue": 2644949 }, { "depreciation": 239842, "expenses": 2613243, "income_tax": 309023, "marketing_expense": 275297, "net_income": 1327693, "net_profit": 1018670, "operational_expense": 1404098, "product_revenue": 1374074, "quarter": 2, "rd_expense": 518044, "revenue": 3940936, "salaries_expense": 1105914, "service_revenue": 2566862 }, { "depreciation": 159890, "expenses": 2621730, "income_tax": 345021, "marketing_expense": 422643, "net_income": 1326460, "net_profit": 981439, "operational_expense": 1676860, "product_revenue": 1155876, "quarter": 3, "rd_expense": 519609, "revenue": 3948190, "salaries_expense": 1125835, "service_revenue": 2792314 }, { "depreciation": 159302, "expenses": 2630245, "income_tax": 283901, "marketing_expense": 446754, "net_income": 1325213, "net_profit": 1041312, "operational_expense": 1656414, "product_revenue": 1177440, "quarter": 4, "rd_expense": 392855, "revenue": 3955458, "salaries_expense": 1146638, "service_revenue": 2778018 } ], "market_conditions": { "gdp_growth": [ 0.01726497349377884, 0.0157789122761363, 0.020930419314264037, 0.021551035261286225 ], "inflation_rate": [ 0.011289179224633447, 0.013526731980754745, 0.019109456416487293, 0.020049961719346733 ], "interest_rate": [ 0.025674773210068124, 0.026151185192311553, 0.025691127503395132, 0.03495959182298369 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 52416, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 3425755, "net_revenue": 2811782, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 10984 }, { "average_project_size": 172809, "billable_hours_per_employee": 80, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 3156993, "net_revenue": 2767077, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10809 }, { "average_project_size": 96758, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 3113794, "net_revenue": 2723083, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10637 }, { "average_project_size": 102327, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 3079528, "net_revenue": 2679788, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 10468 } ], "balance_sheet": [ { "assets": 2997289, "current_assets": 1010519, "current_liabilities": 628674, "equity": 2156866, "fixed_assets": 1986770, "liabilities": 1305881, "long_term_liabilities": 677207, "quarter": 1 }, { "assets": 3038742, "current_assets": 929694, "current_liabilities": 569347, "equity": 2161343, "fixed_assets": 2109048, "liabilities": 1340576, "long_term_liabilities": 771229, "quarter": 2 }, { "assets": 3080768, "current_assets": 1427362, "current_liabilities": 764861, "equity": 2177534, "fixed_assets": 1653406, "liabilities": 1376193, "long_term_liabilities": 611332, "quarter": 3 }, { "assets": 3123375, "current_assets": 1437891, "current_liabilities": 621927, "equity": 2166495, "fixed_assets": 1685484, "liabilities": 1412757, "long_term_liabilities": 790830, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57052, "financing_cash_flow": -188575, "investing_cash_flow": -151030, "net_cash_flow": 179728, "operating_cash_flow": 633710, "quarter": 1 }, { "change_in_working_capital": -52770, "financing_cash_flow": -145210, "investing_cash_flow": -255845, "net_cash_flow": 404712, "operating_cash_flow": 656183, "quarter": 2 }, { "change_in_working_capital": 90782, "financing_cash_flow": 191251, "investing_cash_flow": -294507, "net_cash_flow": 424376, "operating_cash_flow": 606494, "quarter": 3 }, { "change_in_working_capital": -47071, "financing_cash_flow": 32176, "investing_cash_flow": -158981, "net_cash_flow": 180366, "operating_cash_flow": 575399, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9381084039610461, "current_ratio": 1.6073815681895545, "debt_to_equity_ratio": 0.6054530044981932, "profit_margin": 0.1655384379016581, "quarter": 1, "return_on_assets": 0.15529299977412922, "return_on_equity": 0.21580292887921643 }, { "asset_turnover_ratio": 0.9105995178267849, "current_ratio": 1.6329127930769811, "debt_to_equity_ratio": 0.6202513899922409, "profit_margin": 0.1673885475539712, "quarter": 2, "return_on_assets": 0.15242393069237203, "return_on_equity": 0.21430055294323946 }, { "asset_turnover_ratio": 0.8838974567380601, "current_ratio": 1.8661717619279843, "debt_to_equity_ratio": 0.6319961020126437, "profit_margin": 0.17368512087218788, "quarter": 3, "return_on_assets": 0.15351983661216945, "return_on_equity": 0.21719936405126167 }, { "asset_turnover_ratio": 0.8579783087205347, "current_ratio": 2.3119932082061077, "debt_to_equity_ratio": 0.6520933581660701, "profit_margin": 0.17011681521075547, "quarter": 4, "return_on_assets": 0.14595653739944772, "return_on_equity": 0.2104214410834089 } ], "income_statement": [ { "depreciation": 168252, "expenses": 2226444, "income_tax": 119880, "marketing_expense": 228432, "net_income": 585338, "net_profit": 465458, "operational_expense": 1202445, "product_revenue": 950908, "quarter": 1, "rd_expense": 383407, "revenue": 2811782, "salaries_expense": 702280, "service_revenue": 1860874 }, { "depreciation": 193006, "expenses": 2172517, "income_tax": 131383, "marketing_expense": 383096, "net_income": 594560, "net_profit": 463177, "operational_expense": 1363312, "product_revenue": 1054232, "quarter": 2, "rd_expense": 363558, "revenue": 2767077, "salaries_expense": 1052778, "service_revenue": 1712845 }, { "depreciation": 133535, "expenses": 2119897, "income_tax": 130227, "marketing_expense": 230342, "net_income": 603186, "net_profit": 472959, "operational_expense": 1440649, "product_revenue": 1033158, "quarter": 3, "rd_expense": 375342, "revenue": 2723083, "salaries_expense": 975683, "service_revenue": 1689925 }, { "depreciation": 119522, "expenses": 2068551, "income_tax": 155360, "marketing_expense": 338216, "net_income": 611237, "net_profit": 455877, "operational_expense": 1321764, "product_revenue": 876763, "quarter": 4, "rd_expense": 389002, "revenue": 2679788, "salaries_expense": 938931, "service_revenue": 1803025 } ], "market_conditions": { "gdp_growth": [ 0.01761472217666918, 0.020627829980285676, 0.002235421575846743, 0.009495192039557837 ], "inflation_rate": [ 0.014300424394331367, 0.012272144708356648, 0.01075019530022147, 0.010171836572719403 ], "interest_rate": [ 0.029507618987557986, 0.038605923066294574, 0.029311097901617598, 0.029029161088270763 ], "year": 1998 }, "random_event": { "description": "Howard, Carpenter and Hodges Partnership with Major Brand in 1998", "impact": -0.04, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 104851, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 5096171, "net_revenue": 3984850, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 15566 }, { "average_project_size": 194994, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 4860178, "net_revenue": 3975520, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 15529 }, { "average_project_size": 148590, "billable_hours_per_employee": 90, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 5095762, "net_revenue": 3966212, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 15493 }, { "average_project_size": 137416, "billable_hours_per_employee": 142, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 4900876, "net_revenue": 3956926, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 15457 } ], "balance_sheet": [ { "assets": 4324126, "current_assets": 1543343, "current_liabilities": 1279803, "equity": 2975236, "fixed_assets": 2780783, "liabilities": 2565074, "long_term_liabilities": 1285271, "quarter": 1 }, { "assets": 4450964, "current_assets": 1640565, "current_liabilities": 1294060, "equity": 2932726, "fixed_assets": 2810399, "liabilities": 2612281, "long_term_liabilities": 1318221, "quarter": 2 }, { "assets": 4581523, "current_assets": 1763857, "current_liabilities": 1453440, "equity": 3033174, "fixed_assets": 2817666, "liabilities": 2660356, "long_term_liabilities": 1206916, "quarter": 3 }, { "assets": 4715911, "current_assets": 1875607, "current_liabilities": 1128124, "equity": 3147271, "fixed_assets": 2840304, "liabilities": 2709316, "long_term_liabilities": 1581192, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18581, "financing_cash_flow": -74805, "investing_cash_flow": -247281, "net_cash_flow": 849172, "operating_cash_flow": 1424023, "quarter": 1 }, { "change_in_working_capital": -49877, "financing_cash_flow": -169051, "investing_cash_flow": -109402, "net_cash_flow": 1086083, "operating_cash_flow": 1278371, "quarter": 2 }, { "change_in_working_capital": -46320, "financing_cash_flow": -149895, "investing_cash_flow": -441803, "net_cash_flow": 664467, "operating_cash_flow": 1242822, "quarter": 3 }, { "change_in_working_capital": 98575, "financing_cash_flow": 169627, "investing_cash_flow": -353477, "net_cash_flow": 996413, "operating_cash_flow": 1348345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9215388265744338, "current_ratio": 1.2059223177317133, "debt_to_equity_ratio": 0.8621413561814928, "profit_margin": 0.3052019523946949, "quarter": 1, "return_on_assets": 0.28125544907803335, "return_on_equity": 0.4087689178270228 }, { "asset_turnover_ratio": 0.8931817916298581, "current_ratio": 1.2677657913852527, "debt_to_equity_ratio": 0.8907347634930778, "profit_margin": 0.275194943051475, "quarter": 2, "return_on_assets": 0.24579911228219326, "return_on_equity": 0.37304644211562893 }, { "asset_turnover_ratio": 0.8656972801402503, "current_ratio": 1.2135740037428446, "debt_to_equity_ratio": 0.8770865106980344, "profit_margin": 0.280370035691486, "quarter": 3, "return_on_assets": 0.24271557733094432, "return_on_equity": 0.36661497164356543 }, { "asset_turnover_ratio": 0.8390586675617924, "current_ratio": 1.662589396201127, "debt_to_equity_ratio": 0.8608461108052023, "profit_margin": 0.288273270715702, "quarter": 4, "return_on_assets": 0.24187818642039682, "return_on_equity": 0.3624333589322305 } ], "income_statement": [ { "depreciation": 207839, "expenses": 2438334, "income_tax": 330332, "marketing_expense": 341123, "net_income": 1546516, "net_profit": 1216184, "operational_expense": 1607570, "product_revenue": 1375037, "quarter": 1, "rd_expense": 476427, "revenue": 3984850, "salaries_expense": 1216141, "service_revenue": 2609813 }, { "depreciation": 184328, "expenses": 2442230, "income_tax": 439247, "marketing_expense": 313487, "net_income": 1533290, "net_profit": 1094043, "operational_expense": 1374851, "product_revenue": 921837, "quarter": 2, "rd_expense": 250507, "revenue": 3975520, "salaries_expense": 1122872, "service_revenue": 3053683 }, { "depreciation": 130815, "expenses": 2446134, "income_tax": 408071, "marketing_expense": 481008, "net_income": 1520078, "net_profit": 1112007, "operational_expense": 1428342, "product_revenue": 867680, "quarter": 3, "rd_expense": 479114, "revenue": 3966212, "salaries_expense": 960543, "service_revenue": 3098532 }, { "depreciation": 207669, "expenses": 2450043, "income_tax": 366207, "marketing_expense": 306211, "net_income": 1506883, "net_profit": 1140676, "operational_expense": 1611711, "product_revenue": 1534937, "quarter": 4, "rd_expense": 331345, "revenue": 3956926, "salaries_expense": 856819, "service_revenue": 2421989 } ], "market_conditions": { "gdp_growth": [ 0.012131118598009895, 0.010113279501772775, 0.01082626872169759, 0.021934895107309206 ], "inflation_rate": [ 0.02025349594767804, 0.020886433292713565, 0.017447225753078936, 0.012409459158892794 ], "interest_rate": [ 0.0368939715367865, 0.03412793728105848, 0.029064447789801603, 0.031586966617720126 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 95475, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 3858093, "net_revenue": 3351833, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13093 }, { "average_project_size": 140880, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 4222702, "net_revenue": 3351236, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13091 }, { "average_project_size": 115770, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 3721636, "net_revenue": 3350640, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 13088 }, { "average_project_size": 133864, "billable_hours_per_employee": 151, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 3899786, "net_revenue": 3350044, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 13086 } ], "balance_sheet": [ { "assets": 4653732, "current_assets": 1415482, "current_liabilities": 1309909, "equity": 2542670, "fixed_assets": 3238250, "liabilities": 2727949, "long_term_liabilities": 1418040, "quarter": 1 }, { "assets": 4739401, "current_assets": 1833492, "current_liabilities": 1601275, "equity": 2547584, "fixed_assets": 2905909, "liabilities": 2769852, "long_term_liabilities": 1168577, "quarter": 2 }, { "assets": 4826647, "current_assets": 1861414, "current_liabilities": 1639214, "equity": 2627329, "fixed_assets": 2965233, "liabilities": 2812398, "long_term_liabilities": 1173184, "quarter": 3 }, { "assets": 4915499, "current_assets": 1937145, "current_liabilities": 1684348, "equity": 2663940, "fixed_assets": 2978354, "liabilities": 2855598, "long_term_liabilities": 1171250, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25656, "financing_cash_flow": -115458, "investing_cash_flow": -367855, "net_cash_flow": 615008, "operating_cash_flow": 814693, "quarter": 1 }, { "change_in_working_capital": 31883, "financing_cash_flow": -1806, "investing_cash_flow": -265580, "net_cash_flow": 359441, "operating_cash_flow": 820286, "quarter": 2 }, { "change_in_working_capital": -31411, "financing_cash_flow": -188137, "investing_cash_flow": -235238, "net_cash_flow": 449074, "operating_cash_flow": 794020, "quarter": 3 }, { "change_in_working_capital": -79490, "financing_cash_flow": 53368, "investing_cash_flow": -383369, "net_cash_flow": 386675, "operating_cash_flow": 787316, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7202462453789775, "current_ratio": 1.0805956749667343, "debt_to_equity_ratio": 1.0728678908391573, "profit_margin": 0.18404467048328482, "quarter": 1, "return_on_assets": 0.13255748289759703, "return_on_equity": 0.24261386652613198 }, { "asset_turnover_ratio": 0.7071011716459528, "current_ratio": 1.1450200621379838, "debt_to_equity_ratio": 1.0872465834296337, "profit_margin": 0.17248412227607962, "quarter": 2, "return_on_assets": 0.12196372495173968, "return_on_equity": 0.22689536439230268 }, { "asset_turnover_ratio": 0.6941961987276053, "current_ratio": 1.1355527710231854, "debt_to_equity_ratio": 1.0704399791575399, "profit_margin": 0.1829739989972065, "quarter": 3, "return_on_assets": 0.12701985456984943, "return_on_equity": 0.23334725114365198 }, { "asset_turnover_ratio": 0.6815267381805997, "current_ratio": 1.1500859679828634, "debt_to_equity_ratio": 1.0719453140836506, "profit_margin": 0.18030778103212972, "quarter": 4, "return_on_assets": 0.12288457387540919, "return_on_equity": 0.22674647326891748 } ], "income_statement": [ { "depreciation": 197806, "expenses": 2570638, "income_tax": 164308, "marketing_expense": 471635, "net_income": 781195, "net_profit": 616887, "operational_expense": 1453571, "product_revenue": 1207094, "quarter": 1, "rd_expense": 317539, "revenue": 3351833, "salaries_expense": 922848, "service_revenue": 2144739 }, { "depreciation": 242251, "expenses": 2574777, "income_tax": 198424, "marketing_expense": 407235, "net_income": 776459, "net_profit": 578035, "operational_expense": 1670349, "product_revenue": 745852, "quarter": 2, "rd_expense": 382452, "revenue": 3351236, "salaries_expense": 1089945, "service_revenue": 2605384 }, { "depreciation": 180940, "expenses": 2578923, "income_tax": 158637, "marketing_expense": 494413, "net_income": 771717, "net_profit": 613080, "operational_expense": 1557085, "product_revenue": 810662, "quarter": 3, "rd_expense": 401597, "revenue": 3350640, "salaries_expense": 1013122, "service_revenue": 2539978 }, { "depreciation": 183277, "expenses": 2583076, "income_tax": 162929, "marketing_expense": 454674, "net_income": 766968, "net_profit": 604039, "operational_expense": 1560440, "product_revenue": 1066026, "quarter": 4, "rd_expense": 506324, "revenue": 3350044, "salaries_expense": 1169187, "service_revenue": 2284018 } ], "market_conditions": { "gdp_growth": [ 0.013888773039593086, 0.010061509350837862, 0.02186099746568069, 0.003966442641180018 ], "inflation_rate": [ 0.011951427638720924, 0.014807461232898892, 0.015950079747280674, 0.017641024928097614 ], "interest_rate": [ 0.032362960472135535, 0.02950873550592944, 0.03823367204121771, 0.030143040142529054 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 160383, "billable_hours_per_employee": 140, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 4566702, "net_revenue": 3799118, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14840 }, { "average_project_size": 76260, "billable_hours_per_employee": 145, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 4409330, "net_revenue": 3742092, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 14618 }, { "average_project_size": 126767, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 4406148, "net_revenue": 3685923, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 14398 }, { "average_project_size": 54978, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 4567903, "net_revenue": 3630597, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 14182 } ], "balance_sheet": [ { "assets": 4988878, "current_assets": 1803739, "current_liabilities": 1252724, "equity": 3762650, "fixed_assets": 3185139, "liabilities": 2269182, "long_term_liabilities": 1016458, "quarter": 1 }, { "assets": 5050685, "current_assets": 1880827, "current_liabilities": 1277521, "equity": 3837759, "fixed_assets": 3169858, "liabilities": 2290159, "long_term_liabilities": 1012638, "quarter": 2 }, { "assets": 5113258, "current_assets": 2196254, "current_liabilities": 1032036, "equity": 3823455, "fixed_assets": 2917004, "liabilities": 2311329, "long_term_liabilities": 1279293, "quarter": 3 }, { "assets": 5176606, "current_assets": 2311197, "current_liabilities": 1100124, "equity": 3839457, "fixed_assets": 2865409, "liabilities": 2332695, "long_term_liabilities": 1232571, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11336, "financing_cash_flow": -3541, "investing_cash_flow": -406032, "net_cash_flow": 1163238, "operating_cash_flow": 1161283, "quarter": 1 }, { "change_in_working_capital": -22794, "financing_cash_flow": -95604, "investing_cash_flow": -360584, "net_cash_flow": 803847, "operating_cash_flow": 1305242, "quarter": 2 }, { "change_in_working_capital": 82112, "financing_cash_flow": 114151, "investing_cash_flow": -491787, "net_cash_flow": 583111, "operating_cash_flow": 1216293, "quarter": 3 }, { "change_in_working_capital": -59875, "financing_cash_flow": -121105, "investing_cash_flow": -322784, "net_cash_flow": 935442, "operating_cash_flow": 1209157, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7615175195705327, "current_ratio": 1.4398534713153097, "debt_to_equity_ratio": 0.6030808074096714, "profit_margin": 0.27452529771383777, "quarter": 1, "return_on_assets": 0.2090558237744038, "return_on_equity": 0.27718602580628016 }, { "asset_turnover_ratio": 0.7409078174544641, "current_ratio": 1.4722474229386444, "debt_to_equity_ratio": 0.5967438288855553, "profit_margin": 0.2878691918851808, "quarter": 2, "return_on_assets": 0.21328453467202962, "return_on_equity": 0.28069323790264056 }, { "asset_turnover_ratio": 0.7208560569406042, "current_ratio": 2.1280788654659335, "debt_to_equity_ratio": 0.604513195526036, "profit_margin": 0.2771425230532488, "quarter": 3, "return_on_assets": 0.19977986637873543, "return_on_equity": 0.2671735380696255 }, { "asset_turnover_ratio": 0.7013469829459689, "current_ratio": 2.100851358574124, "debt_to_equity_ratio": 0.6075585688288735, "profit_margin": 0.274209999071778, "quarter": 4, "return_on_assets": 0.19231635554260842, "return_on_equity": 0.2592934365458449 } ], "income_statement": [ { "depreciation": 118329, "expenses": 2319296, "income_tax": 436868, "marketing_expense": 402023, "net_income": 1479822, "net_profit": 1042954, "operational_expense": 1327651, "product_revenue": 1488439, "quarter": 1, "rd_expense": 403232, "revenue": 3799118, "salaries_expense": 1022484, "service_revenue": 2310679 }, { "depreciation": 228009, "expenses": 2305112, "income_tax": 359747, "marketing_expense": 246779, "net_income": 1436980, "net_profit": 1077233, "operational_expense": 1233024, "product_revenue": 1483554, "quarter": 2, "rd_expense": 408134, "revenue": 3742092, "salaries_expense": 1037580, "service_revenue": 2258538 }, { "depreciation": 194767, "expenses": 2291015, "income_tax": 373382, "marketing_expense": 347072, "net_income": 1394908, "net_profit": 1021526, "operational_expense": 1265942, "product_revenue": 996643, "quarter": 3, "rd_expense": 288444, "revenue": 3685923, "salaries_expense": 795387, "service_revenue": 2689280 }, { "depreciation": 213611, "expenses": 2277004, "income_tax": 358047, "marketing_expense": 385431, "net_income": 1353593, "net_profit": 995546, "operational_expense": 1153889, "product_revenue": 1373526, "quarter": 4, "rd_expense": 256472, "revenue": 3630597, "salaries_expense": 953429, "service_revenue": 2257071 } ], "market_conditions": { "gdp_growth": [ 0.006562026108435012, 0.006958289198981116, 0.014667487025418638, 0.015609328559983024 ], "inflation_rate": [ 0.017916974754692033, 0.0201112356602447, 0.016383788821815938, 0.01305650331943888 ], "interest_rate": [ 0.04326097366010316, 0.04254629117346625, 0.03873054582763714, 0.04049308377944435 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 116805, "billable_hours_per_employee": 120, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 2098970, "net_revenue": 1888728, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 7378 }, { "average_project_size": 95355, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 2181828, "net_revenue": 1885388, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7365 }, { "average_project_size": 97379, "billable_hours_per_employee": 121, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 2114153, "net_revenue": 1882055, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 7352 }, { "average_project_size": 128171, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 2170548, "net_revenue": 1878727, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7339 } ], "balance_sheet": [ { "assets": 2107597, "current_assets": 963944, "current_liabilities": 581201, "equity": 1610136, "fixed_assets": 1143653, "liabilities": 971046, "long_term_liabilities": 389845, "quarter": 1 }, { "assets": 2175022, "current_assets": 1004124, "current_liabilities": 473599, "equity": 1658273, "fixed_assets": 1170898, "liabilities": 986824, "long_term_liabilities": 513225, "quarter": 2 }, { "assets": 2244605, "current_assets": 922588, "current_liabilities": 536089, "equity": 1695893, "fixed_assets": 1322017, "liabilities": 1002858, "long_term_liabilities": 466769, "quarter": 3 }, { "assets": 2316414, "current_assets": 1036761, "current_liabilities": 470782, "equity": 1770388, "fixed_assets": 1279653, "liabilities": 1019153, "long_term_liabilities": 548371, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94248, "financing_cash_flow": -6852, "investing_cash_flow": -142762, "net_cash_flow": 20741, "operating_cash_flow": 540050, "quarter": 1 }, { "change_in_working_capital": 42007, "financing_cash_flow": -164688, "investing_cash_flow": -272056, "net_cash_flow": 232154, "operating_cash_flow": 563367, "quarter": 2 }, { "change_in_working_capital": -68091, "financing_cash_flow": 65520, "investing_cash_flow": -409326, "net_cash_flow": 600346, "operating_cash_flow": 578618, "quarter": 3 }, { "change_in_working_capital": 22275, "financing_cash_flow": 31777, "investing_cash_flow": -268605, "net_cash_flow": 340989, "operating_cash_flow": 560012, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8961523479109147, "current_ratio": 1.6585380961147693, "debt_to_equity_ratio": 0.6030832178151411, "profit_margin": 0.2507428279773477, "quarter": 1, "return_on_assets": 0.22470377401372274, "return_on_equity": 0.294127328374746 }, { "asset_turnover_ratio": 0.8668362894720145, "current_ratio": 2.1201987335277312, "debt_to_equity_ratio": 0.5950913993051807, "profit_margin": 0.2493253378084511, "quarter": 2, "return_on_assets": 0.21612425069723432, "return_on_equity": 0.28347262483318486 }, { "asset_turnover_ratio": 0.8384793761040361, "current_ratio": 1.7209605121537654, "debt_to_equity_ratio": 0.5913450907574948, "profit_margin": 0.24130325628103325, "quarter": 3, "return_on_assets": 0.20232780377839307, "return_on_equity": 0.2677916590256579 }, { "asset_turnover_ratio": 0.8110497519009987, "current_ratio": 2.2022103648822595, "debt_to_equity_ratio": 0.5756664640745418, "profit_margin": 0.251833821518507, "quarter": 4, "return_on_assets": 0.20424975846286544, "return_on_equity": 0.2672448073529644 } ], "income_statement": [ { "depreciation": 66465, "expenses": 1260555, "income_tax": 154588, "marketing_expense": 135790, "net_income": 628173, "net_profit": 473585, "operational_expense": 651738, "product_revenue": 608086, "quarter": 1, "rd_expense": 169320, "revenue": 1888728, "salaries_expense": 397278, "service_revenue": 1280642 }, { "depreciation": 93292, "expenses": 1258828, "income_tax": 156485, "marketing_expense": 147162, "net_income": 626560, "net_profit": 470075, "operational_expense": 810351, "product_revenue": 593346, "quarter": 2, "rd_expense": 236251, "revenue": 1885388, "salaries_expense": 457468, "service_revenue": 1292042 }, { "depreciation": 124472, "expenses": 1257104, "income_tax": 170805, "marketing_expense": 243242, "net_income": 624951, "net_profit": 454146, "operational_expense": 705918, "product_revenue": 603004, "quarter": 3, "rd_expense": 176846, "revenue": 1882055, "salaries_expense": 460477, "service_revenue": 1279051 }, { "depreciation": 86885, "expenses": 1255383, "income_tax": 150217, "marketing_expense": 202998, "net_income": 623344, "net_profit": 473127, "operational_expense": 749322, "product_revenue": 521982, "quarter": 4, "rd_expense": 143161, "revenue": 1878727, "salaries_expense": 447358, "service_revenue": 1356745 } ], "market_conditions": { "gdp_growth": [ 0.030759180137084643, 0.02667005240833522, 0.03438890007231041, 0.02652131360385797 ], "inflation_rate": [ 0.01794401757464398, 0.016405437773818973, 0.017363296036865893, 0.014882626724813646 ], "interest_rate": [ 0.03753376951166881, 0.03669900201421723, 0.03410945568904955, 0.040231969391385757 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "East Stephanie", "name": "Robinson, Friedman and Fisher", "num_employees": 254, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.robinson,friedmanandfisher.com" }

[ { "advertising_kpis": [ { "average_project_size": 163564, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 54086495, "net_revenue": 46954658, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 184861 }, { "average_project_size": 66571, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 56462527, "net_revenue": 48019793, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 189054 }, { "average_project_size": 132895, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 61204503, "net_revenue": 49109091, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 193343 }, { "average_project_size": 170193, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 64856354, "net_revenue": 50223099, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 197729 } ], "balance_sheet": [ { "assets": 54159894, "current_assets": 26455323, "current_liabilities": 11789130, "equity": 36064908, "fixed_assets": 27704571, "liabilities": 26969853, "long_term_liabilities": 15180723, "quarter": 1 }, { "assets": 55446734, "current_assets": 27719486, "current_liabilities": 15836247, "equity": 37667386, "fixed_assets": 27727248, "liabilities": 27317438, "long_term_liabilities": 11481191, "quarter": 2 }, { "assets": 56764150, "current_assets": 22156197, "current_liabilities": 11067852, "equity": 38715477, "fixed_assets": 34607953, "liabilities": 27669501, "long_term_liabilities": 16601649, "quarter": 3 }, { "assets": 58112868, "current_assets": 22329918, "current_liabilities": 14896499, "equity": 39225299, "fixed_assets": 35782950, "liabilities": 28026102, "long_term_liabilities": 13129603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85926, "financing_cash_flow": 127333, "investing_cash_flow": -318152, "net_cash_flow": 11470035, "operating_cash_flow": 11528337, "quarter": 1 }, { "change_in_working_capital": 43166, "financing_cash_flow": -129416, "investing_cash_flow": -102627, "net_cash_flow": 11403007, "operating_cash_flow": 11453650, "quarter": 2 }, { "change_in_working_capital": -54463, "financing_cash_flow": 97526, "investing_cash_flow": -285803, "net_cash_flow": 12660367, "operating_cash_flow": 13191489, "quarter": 3 }, { "change_in_working_capital": -9879, "financing_cash_flow": -87938, "investing_cash_flow": -222562, "net_cash_flow": 11813050, "operating_cash_flow": 12279208, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8669636244118203, "current_ratio": 2.2440437080598823, "debt_to_equity_ratio": 0.7478142741969562, "profit_margin": 0.18900929914131204, "quarter": 1, "return_on_assets": 0.16386418703108982, "return_on_equity": 0.2460804003714636 }, { "asset_turnover_ratio": 0.8660526876118618, "current_ratio": 1.7503822717592117, "debt_to_equity_ratio": 0.7252278668872855, "profit_margin": 0.19862830312492183, "quarter": 2, "return_on_assets": 0.17202257575712215, "return_on_equity": 0.2532187925119094 }, { "asset_turnover_ratio": 0.8651427177188419, "current_ratio": 2.0018515787887297, "debt_to_equity_ratio": 0.7146883661022696, "profit_margin": 0.1959072710183131, "quarter": 3, "return_on_assets": 0.16948774886966508, "return_on_equity": 0.24850082565171547 }, { "asset_turnover_ratio": 0.8642337012174309, "current_ratio": 1.499004430504107, "debt_to_equity_ratio": 0.7144904618827762, "profit_margin": 0.1819587636358322, "quarter": 4, "return_on_assets": 0.15725489576594293, "return_on_equity": 0.23297548350109454 } ], "income_statement": [ { "depreciation": 2653470, "expenses": 34794816, "income_tax": 3284975, "marketing_expense": 5788293, "net_income": 12159842, "net_profit": 8874867, "operational_expense": 24268203, "product_revenue": 10318361, "quarter": 1, "rd_expense": 5708299, "revenue": 46954658, "salaries_expense": 15719432, "service_revenue": 36636297 }, { "depreciation": 1915560, "expenses": 35633318, "income_tax": 2848385, "marketing_expense": 5488589, "net_income": 12386475, "net_profit": 9538090, "operational_expense": 21237696, "product_revenue": 12525723, "quarter": 2, "rd_expense": 5681225, "revenue": 48019793, "salaries_expense": 13810237, "service_revenue": 35494070 }, { "depreciation": 3570661, "expenses": 36492027, "income_tax": 2996236, "marketing_expense": 4303768, "net_income": 12617064, "net_profit": 9620828, "operational_expense": 21882176, "product_revenue": 11175088, "quarter": 3, "rd_expense": 4655076, "revenue": 49109091, "salaries_expense": 16650549, "service_revenue": 37934003 }, { "depreciation": 3140675, "expenses": 37371429, "income_tax": 3713137, "marketing_expense": 3847752, "net_income": 12851670, "net_profit": 9138533, "operational_expense": 21993258, "product_revenue": 11855769, "quarter": 4, "rd_expense": 4923285, "revenue": 50223099, "salaries_expense": 11255055, "service_revenue": 38367330 } ], "market_conditions": { "gdp_growth": [ -0.0002443811294451474, 0.003545754689374842, -0.0012726617448657624, 0.0035198419222919556 ], "inflation_rate": [ 0.032876621757252075, 0.03704425646297003, 0.03755144627262544, 0.03377649267117501 ], "interest_rate": [ 0.05516950863122216, 0.05071065497610004, 0.05852172311970994, 0.05854162438035274 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 71134, "billable_hours_per_employee": 151, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 72503667, "net_revenue": 64269258, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 253029 }, { "average_project_size": 164714, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 77351452, "net_revenue": 66597594, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 262195 }, { "average_project_size": 61023, "billable_hours_per_employee": 94, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 88284923, "net_revenue": 69010281, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 271694 }, { "average_project_size": 89358, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 85486902, "net_revenue": 71510375, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 281537 } ], "balance_sheet": [ { "assets": 71776622, "current_assets": 23875245, "current_liabilities": 20445409, "equity": 45991656, "fixed_assets": 47901377, "liabilities": 36588623, "long_term_liabilities": 16143214, "quarter": 1 }, { "assets": 74066712, "current_assets": 24147473, "current_liabilities": 19581453, "equity": 47930161, "fixed_assets": 49919239, "liabilities": 37414747, "long_term_liabilities": 17833294, "quarter": 2 }, { "assets": 76429869, "current_assets": 29279314, "current_liabilities": 18244546, "equity": 50046158, "fixed_assets": 47150555, "liabilities": 38259524, "long_term_liabilities": 20014978, "quarter": 3 }, { "assets": 78868424, "current_assets": 29456691, "current_liabilities": 21504829, "equity": 52775692, "fixed_assets": 49411733, "liabilities": 39123375, "long_term_liabilities": 17618546, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93966, "financing_cash_flow": -181835, "investing_cash_flow": -483895, "net_cash_flow": 14349198, "operating_cash_flow": 14493461, "quarter": 1 }, { "change_in_working_capital": 99014, "financing_cash_flow": -87946, "investing_cash_flow": -142008, "net_cash_flow": 15649862, "operating_cash_flow": 15837045, "quarter": 2 }, { "change_in_working_capital": -18730, "financing_cash_flow": -142611, "investing_cash_flow": -277269, "net_cash_flow": 15245625, "operating_cash_flow": 15342508, "quarter": 3 }, { "change_in_working_capital": -17700, "financing_cash_flow": 179329, "investing_cash_flow": -250669, "net_cash_flow": 15884975, "operating_cash_flow": 16117692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8954065573049677, "current_ratio": 1.167755802781935, "debt_to_equity_ratio": 0.7955491535247177, "profit_margin": 0.16809991800434354, "quarter": 1, "return_on_assets": 0.1505177688635166, "return_on_equity": 0.23490471836891458 }, { "asset_turnover_ratio": 0.8991568844044272, "current_ratio": 1.2331808574164542, "debt_to_equity_ratio": 0.7806096666355867, "profit_margin": 0.1693484001839466, "quarter": 2, "return_on_assets": 0.15227077988827153, "return_on_equity": 0.2353047802197034 }, { "asset_turnover_ratio": 0.9029229266374904, "current_ratio": 1.6048255736262222, "debt_to_equity_ratio": 0.7644847382690195, "profit_margin": 0.17208759083302386, "quarter": 3, "return_on_assets": 0.15538183115294885, "return_on_equity": 0.2372971967198761 }, { "asset_turnover_ratio": 0.9067047542372597, "current_ratio": 1.3697709942264595, "debt_to_equity_ratio": 0.7413142967410072, "profit_margin": 0.18222031418517942, "quarter": 4, "return_on_assets": 0.16522002519030937, "return_on_equity": 0.24690615141531447 } ], "income_statement": [ { "depreciation": 3689804, "expenses": 50091764, "income_tax": 3373837, "marketing_expense": 5614582, "net_income": 14177494, "net_profit": 10803657, "operational_expense": 34106396, "product_revenue": 24321084, "quarter": 1, "rd_expense": 7841346, "revenue": 64269258, "salaries_expense": 17677305, "service_revenue": 39948174 }, { "depreciation": 4558849, "expenses": 51629961, "income_tax": 3689437, "marketing_expense": 8064616, "net_income": 14967633, "net_profit": 11278196, "operational_expense": 35269715, "product_revenue": 21751157, "quarter": 2, "rd_expense": 8961334, "revenue": 66597594, "salaries_expense": 17761476, "service_revenue": 44846437 }, { "depreciation": 3466695, "expenses": 53215393, "income_tax": 3919075, "marketing_expense": 6625513, "net_income": 15794888, "net_profit": 11875813, "operational_expense": 35832247, "product_revenue": 18010135, "quarter": 3, "rd_expense": 8179340, "revenue": 69010281, "salaries_expense": 20457699, "service_revenue": 51000146 }, { "depreciation": 3087049, "expenses": 54849509, "income_tax": 3630223, "marketing_expense": 6920409, "net_income": 16660866, "net_profit": 13030643, "operational_expense": 32754550, "product_revenue": 17168454, "quarter": 4, "rd_expense": 9784119, "revenue": 71510375, "salaries_expense": 27209790, "service_revenue": 54341921 } ], "market_conditions": { "gdp_growth": [ -0.007218442337438187, -0.00008938891718485859, -0.013038646173915645, -0.011054983000743032 ], "inflation_rate": [ 0.03186601352454174, 0.03142058118006005, 0.02878876006327519, 0.02662583122535694 ], "interest_rate": [ 0.049190158506715036, 0.04927744412657027, 0.05365674845648068, 0.05806977179984856 ], "year": 2010 }, "random_event": { "description": "Robinson, Friedman and Fisher Senior Leadership Change in 2010", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 75073, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 82914501, "net_revenue": 72888328, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 286962 }, { "average_project_size": 181548, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 86884367, "net_revenue": 75711378, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 298076 }, { "average_project_size": 54018, "billable_hours_per_employee": 117, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 97145052, "net_revenue": 78643768, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 309621 }, { "average_project_size": 149227, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 104714409, "net_revenue": 81689734, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 321613 } ], "balance_sheet": [ { "assets": 98518376, "current_assets": 44379684, "current_liabilities": 20968654, "equity": 64718395, "fixed_assets": 54138692, "liabilities": 49136364, "long_term_liabilities": 28167710, "quarter": 1 }, { "assets": 101553875, "current_assets": 41352596, "current_liabilities": 25678362, "equity": 66606067, "fixed_assets": 60201279, "liabilities": 50430244, "long_term_liabilities": 24751882, "quarter": 2 }, { "assets": 104682901, "current_assets": 48762933, "current_liabilities": 25025086, "equity": 70187761, "fixed_assets": 55919968, "liabilities": 51758196, "long_term_liabilities": 26733110, "quarter": 3 }, { "assets": 107908338, "current_assets": 52126065, "current_liabilities": 25137395, "equity": 71829538, "fixed_assets": 55782273, "liabilities": 53121116, "long_term_liabilities": 27983721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97114, "financing_cash_flow": -183050, "investing_cash_flow": -231376, "net_cash_flow": 19528949, "operating_cash_flow": 19934089, "quarter": 1 }, { "change_in_working_capital": 43376, "financing_cash_flow": -50998, "investing_cash_flow": -406543, "net_cash_flow": 19156853, "operating_cash_flow": 19176703, "quarter": 2 }, { "change_in_working_capital": -41877, "financing_cash_flow": -36165, "investing_cash_flow": -449121, "net_cash_flow": 20102654, "operating_cash_flow": 20544429, "quarter": 3 }, { "change_in_working_capital": 47648, "financing_cash_flow": -29745, "investing_cash_flow": -286553, "net_cash_flow": 20538111, "operating_cash_flow": 20995090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7398450010990842, "current_ratio": 2.116477481101076, "debt_to_equity_ratio": 0.7592333524340337, "profit_margin": 0.21040931272288205, "quarter": 1, "return_on_assets": 0.15567027820271825, "return_on_equity": 0.23697100337547 }, { "asset_turnover_ratio": 0.7455291883249162, "current_ratio": 1.610406302395768, "debt_to_equity_ratio": 0.7571418981997541, "profit_margin": 0.2044928570709676, "quarter": 2, "return_on_assets": 0.15245539375036157, "return_on_equity": 0.232447833918793 }, { "asset_turnover_ratio": 0.7512570558204152, "current_ratio": 1.9485620548916396, "debt_to_equity_ratio": 0.7374248054443566, "profit_margin": 0.21950952299233678, "quarter": 3, "return_on_assets": 0.1649080779677667, "return_on_equity": 0.24595535965308823 }, { "asset_turnover_ratio": 0.7570289332044017, "current_ratio": 2.073646254912253, "debt_to_equity_ratio": 0.739544169141113, "profit_margin": 0.208622493494715, "quarter": 4, "return_on_assets": 0.15793326369274635, "return_on_equity": 0.23726055428617682 } ], "income_statement": [ { "depreciation": 4597706, "expenses": 53226674, "income_tax": 4325271, "marketing_expense": 10561473, "net_income": 19661654, "net_profit": 15336383, "operational_expense": 30999047, "product_revenue": 26219856, "quarter": 1, "rd_expense": 8541224, "revenue": 72888328, "salaries_expense": 18049270, "service_revenue": 46668472 }, { "depreciation": 3694267, "expenses": 54896779, "income_tax": 5332163, "marketing_expense": 7875156, "net_income": 20814599, "net_profit": 15482436, "operational_expense": 31475937, "product_revenue": 16757756, "quarter": 2, "rd_expense": 9601854, "revenue": 75711378, "salaries_expense": 23709378, "service_revenue": 58953622 }, { "depreciation": 3281373, "expenses": 56619288, "income_tax": 4761424, "marketing_expense": 10796406, "net_income": 22024480, "net_profit": 17263056, "operational_expense": 30138588, "product_revenue": 16905440, "quarter": 3, "rd_expense": 10022441, "revenue": 78643768, "salaries_expense": 20922095, "service_revenue": 61738328 }, { "depreciation": 3952774, "expenses": 58395844, "income_tax": 6251574, "marketing_expense": 8116769, "net_income": 23293890, "net_profit": 17042316, "operational_expense": 37533044, "product_revenue": 17746382, "quarter": 4, "rd_expense": 9689661, "revenue": 81689734, "salaries_expense": 26508202, "service_revenue": 63943352 } ], "market_conditions": { "gdp_growth": [ 0.002371650526583481, 0.00806842635968997, 0.001757580996704788, -0.009241772074311934 ], "inflation_rate": [ 0.03397163501040576, 0.037764872957185, 0.03509231880934084, 0.02923336142521054 ], "interest_rate": [ 0.05578616225663299, 0.04769043513779166, 0.04908977743157797, 0.05317265834336256 ], "year": 2011 }, "random_event": { "description": "Robinson, Friedman and Fisher Expansion to New Market in 2011", "impact": 0.08, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 163415, "billable_hours_per_employee": 158, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 43839974, "net_revenue": 37287089, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 146800 }, { "average_project_size": 183315, "billable_hours_per_employee": 96, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 45919503, "net_revenue": 38138515, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 150152 }, { "average_project_size": 86278, "billable_hours_per_employee": 112, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 45661547, "net_revenue": 39009382, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 153580 }, { "average_project_size": 64157, "billable_hours_per_employee": 83, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 45470211, "net_revenue": 39900136, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 157087 } ], "balance_sheet": [ { "assets": 45717289, "current_assets": 14827172, "current_liabilities": 12166217, "equity": 31272794, "fixed_assets": 30890117, "liabilities": 25019192, "long_term_liabilities": 12852975, "quarter": 1 }, { "assets": 46507587, "current_assets": 14388945, "current_liabilities": 11831702, "equity": 30448268, "fixed_assets": 32118642, "liabilities": 25736416, "long_term_liabilities": 13904714, "quarter": 2 }, { "assets": 47311548, "current_assets": 17327180, "current_liabilities": 15718310, "equity": 30656711, "fixed_assets": 29984368, "liabilities": 26474200, "long_term_liabilities": 10755890, "quarter": 3 }, { "assets": 48129406, "current_assets": 14634751, "current_liabilities": 11941664, "equity": 31100418, "fixed_assets": 33494655, "liabilities": 27233135, "long_term_liabilities": 15291471, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42501, "financing_cash_flow": 104924, "investing_cash_flow": -277180, "net_cash_flow": 11530014, "operating_cash_flow": 11851541, "quarter": 1 }, { "change_in_working_capital": 65799, "financing_cash_flow": -96687, "investing_cash_flow": -337575, "net_cash_flow": 10876165, "operating_cash_flow": 11511125, "quarter": 2 }, { "change_in_working_capital": 41486, "financing_cash_flow": -184514, "investing_cash_flow": -162552, "net_cash_flow": 11439907, "operating_cash_flow": 11659305, "quarter": 3 }, { "change_in_working_capital": 44827, "financing_cash_flow": 22849, "investing_cash_flow": -435304, "net_cash_flow": 11807920, "operating_cash_flow": 12326241, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8156014894059007, "current_ratio": 1.2187167136670338, "debt_to_equity_ratio": 0.8000305952835555, "profit_margin": 0.28360210688477183, "quarter": 1, "return_on_assets": 0.23130630077387135, "return_on_equity": 0.3381436593097502 }, { "asset_turnover_ratio": 0.820049317974721, "current_ratio": 1.2161348384196966, "debt_to_equity_ratio": 0.8452505738585854, "profit_margin": 0.25373554791003267, "quarter": 2, "return_on_assets": 0.20807566300956443, "return_on_equity": 0.3178209348393807 }, { "asset_turnover_ratio": 0.8245213620995872, "current_ratio": 1.1023564238140104, "debt_to_equity_ratio": 0.8635694807574107, "profit_margin": 0.25171798415058205, "quarter": 3, "return_on_assets": 0.2075468551568002, "return_on_equity": 0.32030060237055435 }, { "asset_turnover_ratio": 0.8290178357904521, "current_ratio": 1.2255202457546954, "debt_to_equity_ratio": 0.8756517356133284, "profit_margin": 0.25574216087885016, "quarter": 4, "return_on_assets": 0.21201481273215797, "return_on_equity": 0.3281032107028272 } ], "income_statement": [ { "depreciation": 1276844, "expenses": 23658668, "income_tax": 3053724, "marketing_expense": 3682701, "net_income": 13628421, "net_profit": 10574697, "operational_expense": 11929702, "product_revenue": 7729399, "quarter": 1, "rd_expense": 4455070, "revenue": 37287089, "salaries_expense": 11452864, "service_revenue": 29557690 }, { "depreciation": 1834028, "expenses": 24388461, "income_tax": 4072957, "marketing_expense": 4542792, "net_income": 13750054, "net_profit": 9677097, "operational_expense": 14005065, "product_revenue": 14112001, "quarter": 2, "rd_expense": 2671791, "revenue": 38138515, "salaries_expense": 9306110, "service_revenue": 24026514 }, { "depreciation": 1839942, "expenses": 25140766, "income_tax": 4049253, "marketing_expense": 4518854, "net_income": 13868616, "net_profit": 9819363, "operational_expense": 17375095, "product_revenue": 13919277, "quarter": 3, "rd_expense": 3120042, "revenue": 39009382, "salaries_expense": 11691947, "service_revenue": 25090105 }, { "depreciation": 2122094, "expenses": 25916277, "income_tax": 3779712, "marketing_expense": 3752680, "net_income": 13983859, "net_profit": 10204147, "operational_expense": 13332694, "product_revenue": 10224170, "quarter": 4, "rd_expense": 2756366, "revenue": 39900136, "salaries_expense": 8677603, "service_revenue": 29675966 } ], "market_conditions": { "gdp_growth": [ -0.021632232573893462, -0.013394527804003629, -0.01480825925121317, -0.00948725604961651 ], "inflation_rate": [ 0.026078919795174828, 0.02489386049488652, 0.028645441529188104, 0.02763452168610469 ], "interest_rate": [ 0.0445602335235458, 0.05094883738800994, 0.048189848066289356, 0.05162815200661207 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 81351, "billable_hours_per_employee": 105, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 69728854, "net_revenue": 56000207, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 220473 }, { "average_project_size": 190497, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 69015492, "net_revenue": 58635463, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 230848 }, { "average_project_size": 90458, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 75591960, "net_revenue": 61394730, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 241712 }, { "average_project_size": 83262, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 77172417, "net_revenue": 64283843, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 253086 } ], "balance_sheet": [ { "assets": 70189851, "current_assets": 21989675, "current_liabilities": 18605907, "equity": 47677086, "fixed_assets": 48200176, "liabilities": 36349846, "long_term_liabilities": 17743939, "quarter": 1 }, { "assets": 71978331, "current_assets": 32303313, "current_liabilities": 15511447, "equity": 50810414, "fixed_assets": 39675018, "liabilities": 36896643, "long_term_liabilities": 21385196, "quarter": 2 }, { "assets": 73812382, "current_assets": 26970298, "current_liabilities": 20335945, "equity": 52225942, "fixed_assets": 46842084, "liabilities": 37451664, "long_term_liabilities": 17115719, "quarter": 3 }, { "assets": 75693166, "current_assets": 25793975, "current_liabilities": 18215161, "equity": 54808820, "fixed_assets": 49899191, "liabilities": 38015035, "long_term_liabilities": 19799874, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57957, "financing_cash_flow": 1512, "investing_cash_flow": -448105, "net_cash_flow": 15328317, "operating_cash_flow": 15773724, "quarter": 1 }, { "change_in_working_capital": 31721, "financing_cash_flow": 74923, "investing_cash_flow": -482816, "net_cash_flow": 17750157, "operating_cash_flow": 17992689, "quarter": 2 }, { "change_in_working_capital": 91692, "financing_cash_flow": -40828, "investing_cash_flow": -299815, "net_cash_flow": 19445065, "operating_cash_flow": 19459989, "quarter": 3 }, { "change_in_working_capital": 75587, "financing_cash_flow": -87873, "investing_cash_flow": -455806, "net_cash_flow": 19109567, "operating_cash_flow": 19552320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7978390921502312, "current_ratio": 1.1818652538680323, "debt_to_equity_ratio": 0.7624175269436559, "profit_margin": 0.24708981879299124, "quarter": 1, "return_on_assets": 0.1971379167053653, "return_on_equity": 0.2902249730614828 }, { "asset_turnover_ratio": 0.8146265992191456, "current_ratio": 2.0825467153386787, "debt_to_equity_ratio": 0.7261630066623743, "profit_margin": 0.26824595893444214, "quarter": 2, "return_on_assets": 0.21852029328104317, "return_on_equity": 0.30955713133925655 }, { "asset_turnover_ratio": 0.8317673584900701, "current_ratio": 1.3262377529050162, "debt_to_equity_ratio": 0.7171084439223709, "profit_margin": 0.25841345014466227, "quarter": 3, "return_on_assets": 0.21493987282513116, "return_on_equity": 0.30378052348007434 }, { "asset_turnover_ratio": 0.8492687833932062, "current_ratio": 1.4160717547322255, "debt_to_equity_ratio": 0.6935933851522438, "profit_margin": 0.2664851415308198, "quarter": 4, "return_on_assets": 0.2263175119402457, "return_on_equity": 0.31255350872359594 } ], "income_statement": [ { "depreciation": 1936643, "expenses": 36802309, "income_tax": 5360817, "marketing_expense": 6491982, "net_income": 19197898, "net_profit": 13837081, "operational_expense": 19187053, "product_revenue": 19276955, "quarter": 1, "rd_expense": 4122403, "revenue": 56000207, "salaries_expense": 16856391, "service_revenue": 36723252 }, { "depreciation": 2263963, "expenses": 38525353, "income_tax": 4381384, "marketing_expense": 4181883, "net_income": 20110110, "net_profit": 15728726, "operational_expense": 20718225, "product_revenue": 20121305, "quarter": 2, "rd_expense": 6801232, "revenue": 58635463, "salaries_expense": 12863637, "service_revenue": 38514158 }, { "depreciation": 3594765, "expenses": 40329069, "income_tax": 5200437, "marketing_expense": 4550106, "net_income": 21065661, "net_profit": 15865224, "operational_expense": 26497806, "product_revenue": 19746502, "quarter": 3, "rd_expense": 6080966, "revenue": 61394730, "salaries_expense": 20127243, "service_revenue": 41648228 }, { "depreciation": 2421631, "expenses": 42217233, "income_tax": 4935921, "marketing_expense": 6829901, "net_income": 22066610, "net_profit": 17130689, "operational_expense": 24045735, "product_revenue": 24485001, "quarter": 4, "rd_expense": 6717138, "revenue": 64283843, "salaries_expense": 16802939, "service_revenue": 39798842 } ], "market_conditions": { "gdp_growth": [ -0.0014725989322017146, 0.0012960893453497838, -0.000247127263919426, 0.004759816304957714 ], "inflation_rate": [ 0.032697532128041495, 0.03444631386640766, 0.03606993733578614, 0.03523701384816858 ], "interest_rate": [ 0.041480105564425156, 0.043397038993876313, 0.049048635604093, 0.04040561167430782 ], "year": 2013 }, "random_event": { "description": "Robinson, Friedman and Fisher Economic Slowdown Impact in 2013", "impact": 0.03, "type": "Economic Slowdown Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 57656, "billable_hours_per_employee": 149, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 63400181, "net_revenue": 56362500, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 221900 }, { "average_project_size": 162618, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 69444506, "net_revenue": 59099809, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 232676 }, { "average_project_size": 148054, "billable_hours_per_employee": 100, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 74485540, "net_revenue": 61970058, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 243977 }, { "average_project_size": 147035, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 84337306, "net_revenue": 64979705, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 255826 } ], "balance_sheet": [ { "assets": 72077408, "current_assets": 33513291, "current_liabilities": 18733947, "equity": 47305832, "fixed_assets": 38564117, "liabilities": 34433782, "long_term_liabilities": 15699835, "quarter": 1 }, { "assets": 74209946, "current_assets": 25943393, "current_liabilities": 14201400, "equity": 48463587, "fixed_assets": 48266553, "liabilities": 35008914, "long_term_liabilities": 20807514, "quarter": 2 }, { "assets": 76405580, "current_assets": 26510529, "current_liabilities": 20455947, "equity": 50752784, "fixed_assets": 49895051, "liabilities": 35593652, "long_term_liabilities": 15137705, "quarter": 3 }, { "assets": 78666175, "current_assets": 35524048, "current_liabilities": 19688157, "equity": 53524188, "fixed_assets": 43142127, "liabilities": 36188156, "long_term_liabilities": 16499999, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3090, "financing_cash_flow": 180292, "investing_cash_flow": -127307, "net_cash_flow": 13674681, "operating_cash_flow": 13900954, "quarter": 1 }, { "change_in_working_capital": 88918, "financing_cash_flow": -169289, "investing_cash_flow": -270720, "net_cash_flow": 11988370, "operating_cash_flow": 12134679, "quarter": 2 }, { "change_in_working_capital": 17031, "financing_cash_flow": 186386, "investing_cash_flow": -220834, "net_cash_flow": 14427317, "operating_cash_flow": 14727885, "quarter": 3 }, { "change_in_working_capital": 66661, "financing_cash_flow": 185626, "investing_cash_flow": -243131, "net_cash_flow": 15332741, "operating_cash_flow": 15271692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7819717934363012, "current_ratio": 1.788907110711907, "debt_to_equity_ratio": 0.7278971861228443, "profit_margin": 0.1714296917276558, "quarter": 1, "return_on_assets": 0.13405318348850725, "return_on_equity": 0.20424978467771163 }, { "asset_turnover_ratio": 0.7963866325950433, "current_ratio": 1.8268193980875125, "debt_to_equity_ratio": 0.7223756260550834, "profit_margin": 0.15672732546394524, "quarter": 2, "return_on_assets": 0.12481554696185873, "return_on_equity": 0.19112400821672568 }, { "asset_turnover_ratio": 0.8110671759837436, "current_ratio": 1.2959815060138746, "debt_to_equity_ratio": 0.7013142766710098, "profit_margin": 0.16041385664025037, "quarter": 3, "return_on_assets": 0.13010641369386897, "return_on_equity": 0.1958681911912458 }, { "asset_turnover_ratio": 0.8260183617673034, "current_ratio": 1.8043358756230967, "debt_to_equity_ratio": 0.6761084539946687, "profit_margin": 0.16999413893922727, "quarter": 4, "return_on_assets": 0.14041828015662386, "return_on_equity": 0.20637714298440174 } ], "income_statement": [ { "depreciation": 4238748, "expenses": 43931382, "income_tax": 2768912, "marketing_expense": 4693521, "net_income": 12431118, "net_profit": 9662206, "operational_expense": 22427426, "product_revenue": 15625976, "quarter": 1, "rd_expense": 8126504, "revenue": 56362500, "salaries_expense": 14716614, "service_revenue": 40736524 }, { "depreciation": 2872124, "expenses": 45997727, "income_tax": 3839527, "marketing_expense": 5708045, "net_income": 13102082, "net_profit": 9262555, "operational_expense": 26610343, "product_revenue": 16134950, "quarter": 2, "rd_expense": 8930621, "revenue": 59099809, "salaries_expense": 19993481, "service_revenue": 42964859 }, { "depreciation": 4787029, "expenses": 48161264, "income_tax": 3867938, "marketing_expense": 6859039, "net_income": 13808794, "net_profit": 9940856, "operational_expense": 31356100, "product_revenue": 21350979, "quarter": 3, "rd_expense": 5861452, "revenue": 61970058, "salaries_expense": 15062974, "service_revenue": 40619079 }, { "depreciation": 4225523, "expenses": 50426565, "income_tax": 3506971, "marketing_expense": 6138996, "net_income": 14553140, "net_profit": 11046169, "operational_expense": 34172168, "product_revenue": 18517943, "quarter": 4, "rd_expense": 7795113, "revenue": 64979705, "salaries_expense": 19823504, "service_revenue": 46461762 } ], "market_conditions": { "gdp_growth": [ -0.022559370840154178, -0.0029906843330190034, -0.0027521879320015815, -0.019180784688414873 ], "inflation_rate": [ 0.036423857818713753, 0.039429934521941656, 0.03932733977365836, 0.0373751553973935 ], "interest_rate": [ 0.04520963132987335, 0.04165726646535985, 0.042917392864995255, 0.04551748397277496 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 92214, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 109982575, "net_revenue": 92566866, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 364436 }, { "average_project_size": 78190, "billable_hours_per_employee": 81, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 123227223, "net_revenue": 96776271, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 381009 }, { "average_project_size": 100510, "billable_hours_per_employee": 92, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 125780172, "net_revenue": 101177096, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 398335 }, { "average_project_size": 132019, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 122781557, "net_revenue": 105778045, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 416449 } ], "balance_sheet": [ { "assets": 133651882, "current_assets": 52665245, "current_liabilities": 33670527, "equity": 95698844, "fixed_assets": 80986637, "liabilities": 66932897, "long_term_liabilities": 33262370, "quarter": 1 }, { "assets": 137495726, "current_assets": 64985811, "current_liabilities": 29217006, "equity": 98136655, "fixed_assets": 72509915, "liabilities": 68267946, "long_term_liabilities": 39050940, "quarter": 2 }, { "assets": 141450119, "current_assets": 54965936, "current_liabilities": 28578763, "equity": 102673719, "fixed_assets": 86484183, "liabilities": 69629624, "long_term_liabilities": 41050861, "quarter": 3 }, { "assets": 145518242, "current_assets": 72672305, "current_liabilities": 39473869, "equity": 106964463, "fixed_assets": 72845937, "liabilities": 71018461, "long_term_liabilities": 31544592, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 912, "financing_cash_flow": 97178, "investing_cash_flow": -433408, "net_cash_flow": 31987235, "operating_cash_flow": 32179395, "quarter": 1 }, { "change_in_working_capital": 17799, "financing_cash_flow": 191246, "investing_cash_flow": -328727, "net_cash_flow": 32147297, "operating_cash_flow": 32175199, "quarter": 2 }, { "change_in_working_capital": -63072, "financing_cash_flow": 112916, "investing_cash_flow": -275014, "net_cash_flow": 34546169, "operating_cash_flow": 34509940, "quarter": 3 }, { "change_in_working_capital": -59795, "financing_cash_flow": 37167, "investing_cash_flow": -237698, "net_cash_flow": 35334956, "operating_cash_flow": 35741108, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6925968015923637, "current_ratio": 1.5641348589524602, "debt_to_equity_ratio": 0.6994117609194945, "profit_margin": 0.31306946267360936, "quarter": 1, "return_on_assets": 0.21683090852398174, "return_on_equity": 0.3028235011908817 }, { "asset_turnover_ratio": 0.7038493036503549, "current_ratio": 2.224246077780865, "debt_to_equity_ratio": 0.6956416641671759, "profit_margin": 0.2987186290738563, "quarter": 2, "return_on_assets": 0.21025289906102246, "return_on_equity": 0.2945777497714794 }, { "asset_turnover_ratio": 0.7152846297711493, "current_ratio": 1.9233140356704732, "debt_to_equity_ratio": 0.6781640392318895, "profit_margin": 0.3049427708421281, "quarter": 3, "return_on_assets": 0.21812087694320004, "return_on_equity": 0.3004977739240165 }, { "asset_turnover_ratio": 0.7269057373576572, "current_ratio": 1.8410231082238226, "debt_to_equity_ratio": 0.6639444448012608, "profit_margin": 0.3069132351614175, "quarter": 4, "return_on_assets": 0.2230969915098342, "return_on_equity": 0.30350904486848124 } ], "income_statement": [ { "depreciation": 3199536, "expenses": 55586709, "income_tax": 8000298, "marketing_expense": 9315019, "net_income": 36980157, "net_profit": 28979859, "operational_expense": 29390879, "product_revenue": 22365117, "quarter": 1, "rd_expense": 6512195, "revenue": 92566866, "salaries_expense": 18937963, "service_revenue": 70201749 }, { "depreciation": 3266324, "expenses": 57724108, "income_tax": 10143288, "marketing_expense": 8146971, "net_income": 39052163, "net_profit": 28908875, "operational_expense": 32397009, "product_revenue": 21428801, "quarter": 2, "rd_expense": 7201344, "revenue": 96776271, "salaries_expense": 28130837, "service_revenue": 75347470 }, { "depreciation": 3656716, "expenses": 59943693, "income_tax": 10380179, "marketing_expense": 10274642, "net_income": 41233403, "net_profit": 30853224, "operational_expense": 39572079, "product_revenue": 24352097, "quarter": 3, "rd_expense": 7208154, "revenue": 101177096, "salaries_expense": 20077386, "service_revenue": 76824999 }, { "depreciation": 3276426, "expenses": 62248626, "income_tax": 11064737, "marketing_expense": 10992716, "net_income": 43529419, "net_profit": 32464682, "operational_expense": 36612396, "product_revenue": 26462473, "quarter": 4, "rd_expense": 6502515, "revenue": 105778045, "salaries_expense": 22095455, "service_revenue": 79315572 } ], "market_conditions": { "gdp_growth": [ -0.018708173535044146, -0.022441207923402144, -0.017937980599234876, -0.01508912763401642 ], "inflation_rate": [ 0.02707861843853713, 0.024092573205788944, 0.030157827304838014, 0.033359988113403516 ], "interest_rate": [ 0.05330758854494207, 0.048801023528366, 0.0536709294121622, 0.047143288434541214 ], "year": 2015 }, "random_event": { "description": "Robinson, Friedman and Fisher Expansion to New Market in 2015", "impact": -0.06, "type": "Expansion to New Market" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 79685, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 44368987, "net_revenue": 39073010, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 153831 }, { "average_project_size": 143977, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 48875817, "net_revenue": 40883173, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 160957 }, { "average_project_size": 59663, "billable_hours_per_employee": 99, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 51218379, "net_revenue": 42777196, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 168414 }, { "average_project_size": 62937, "billable_hours_per_employee": 121, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 50341206, "net_revenue": 44758966, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 176216 } ], "balance_sheet": [ { "assets": 39090108, "current_assets": 16891853, "current_liabilities": 9915017, "equity": 32442766, "fixed_assets": 22198255, "liabilities": 16713141, "long_term_liabilities": 6798124, "quarter": 1 }, { "assets": 39833868, "current_assets": 15303308, "current_liabilities": 8322654, "equity": 33990430, "fixed_assets": 24530560, "liabilities": 17077882, "long_term_liabilities": 8755228, "quarter": 2 }, { "assets": 40591781, "current_assets": 19286995, "current_liabilities": 8467512, "equity": 34017211, "fixed_assets": 21304786, "liabilities": 17450584, "long_term_liabilities": 8983072, "quarter": 3 }, { "assets": 41364114, "current_assets": 13390087, "current_liabilities": 9375301, "equity": 34834516, "fixed_assets": 27974027, "liabilities": 17831420, "long_term_liabilities": 8456119, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76071, "financing_cash_flow": 72654, "investing_cash_flow": -453043, "net_cash_flow": 11371875, "operating_cash_flow": 11551586, "quarter": 1 }, { "change_in_working_capital": -21517, "financing_cash_flow": 168176, "investing_cash_flow": -419655, "net_cash_flow": 13312701, "operating_cash_flow": 13500439, "quarter": 2 }, { "change_in_working_capital": 76498, "financing_cash_flow": 52348, "investing_cash_flow": -195328, "net_cash_flow": 13124059, "operating_cash_flow": 13284778, "quarter": 3 }, { "change_in_working_capital": 90030, "financing_cash_flow": -189948, "investing_cash_flow": -354407, "net_cash_flow": 12871570, "operating_cash_flow": 13388045, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9995626003386842, "current_ratio": 1.7036635438950836, "debt_to_equity_ratio": 0.5151577088094154, "profit_margin": 0.2576151415004884, "quarter": 1, "return_on_assets": 0.2575024607248463, "return_on_equity": 0.31026328026408106 }, { "asset_turnover_ratio": 1.0263420313588427, "current_ratio": 1.8387533592048881, "debt_to_equity_ratio": 0.5024320669082445, "profit_margin": 0.2747938375526772, "quarter": 2, "return_on_assets": 0.2820324654387066, "return_on_equity": 0.3305178545843639 }, { "asset_turnover_ratio": 1.0538388547179045, "current_ratio": 2.2777641177243093, "debt_to_equity_ratio": 0.5129927906200188, "profit_margin": 0.2542479408888792, "quarter": 3, "return_on_assets": 0.267936358840722, "return_on_equity": 0.31972092009541875 }, { "asset_turnover_ratio": 1.0820723973442294, "current_ratio": 1.428230090959213, "debt_to_equity_ratio": 0.5118894145105963, "profit_margin": 0.2525040904653606, "quarter": 4, "return_on_assets": 0.2732277065090769, "return_on_equity": 0.32444320455033737 } ], "income_statement": [ { "depreciation": 1485787, "expenses": 25217197, "income_tax": 3790014, "marketing_expense": 4755094, "net_income": 13855813, "net_profit": 10065799, "operational_expense": 16079004, "product_revenue": 11150658, "quarter": 1, "rd_expense": 4037348, "revenue": 39073010, "salaries_expense": 9776064, "service_revenue": 27922352 }, { "depreciation": 2265995, "expenses": 26380605, "income_tax": 3268124, "marketing_expense": 2665906, "net_income": 14502568, "net_profit": 11234444, "operational_expense": 18424087, "product_revenue": 11458589, "quarter": 2, "rd_expense": 3190268, "revenue": 40883173, "salaries_expense": 11086597, "service_revenue": 29424584 }, { "depreciation": 2408764, "expenses": 27597688, "income_tax": 4303494, "marketing_expense": 2786973, "net_income": 15179508, "net_profit": 10876014, "operational_expense": 17738567, "product_revenue": 11371681, "quarter": 3, "rd_expense": 4376308, "revenue": 42777196, "salaries_expense": 8455209, "service_revenue": 31405515 }, { "depreciation": 2086223, "expenses": 28870922, "income_tax": 4586222, "marketing_expense": 3555684, "net_income": 15888044, "net_profit": 11301822, "operational_expense": 19619114, "product_revenue": 16541556, "quarter": 4, "rd_expense": 5437802, "revenue": 44758966, "salaries_expense": 13288874, "service_revenue": 28217410 } ], "market_conditions": { "gdp_growth": [ -0.013199170191832246, -0.011890665142801604, -0.005188123155420232, -0.015022266390346095 ], "inflation_rate": [ 0.02489214416349116, 0.02107335636435277, 0.02115083649979456, 0.024260742468937335 ], "interest_rate": [ 0.04585224712268145, 0.04701616105441836, 0.050521889114763845, 0.045482902697086526 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 68025, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 85697334, "net_revenue": 74254511, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 292341 }, { "average_project_size": 165379, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 92148159, "net_revenue": 74795373, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 294470 }, { "average_project_size": 194821, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 83146865, "net_revenue": 75340174, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 296615 }, { "average_project_size": 186961, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 98328811, "net_revenue": 75888944, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 298775 } ], "balance_sheet": [ { "assets": 82959633, "current_assets": 33170391, "current_liabilities": 23664436, "equity": 58267319, "fixed_assets": 49789242, "liabilities": 40068255, "long_term_liabilities": 16403819, "quarter": 1 }, { "assets": 85423496, "current_assets": 31770498, "current_liabilities": 22869313, "equity": 60556540, "fixed_assets": 53652998, "liabilities": 40582875, "long_term_liabilities": 17713562, "quarter": 2 }, { "assets": 87960536, "current_assets": 33646654, "current_liabilities": 24094959, "equity": 61328949, "fixed_assets": 54313882, "liabilities": 41104106, "long_term_liabilities": 17009147, "quarter": 3 }, { "assets": 90572924, "current_assets": 42283875, "current_liabilities": 23582513, "equity": 63922161, "fixed_assets": 48289049, "liabilities": 41632030, "long_term_liabilities": 18049517, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57904, "financing_cash_flow": 22953, "investing_cash_flow": -457874, "net_cash_flow": 17673383, "operating_cash_flow": 18180153, "quarter": 1 }, { "change_in_working_capital": 30638, "financing_cash_flow": 74806, "investing_cash_flow": -311867, "net_cash_flow": 18978310, "operating_cash_flow": 19006832, "quarter": 2 }, { "change_in_working_capital": -91286, "financing_cash_flow": -3771, "investing_cash_flow": -151525, "net_cash_flow": 18699249, "operating_cash_flow": 18982837, "quarter": 3 }, { "change_in_working_capital": -19315, "financing_cash_flow": 184973, "investing_cash_flow": -244235, "net_cash_flow": 17224356, "operating_cash_flow": 17869331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8950679784227107, "current_ratio": 1.401697931867043, "debt_to_equity_ratio": 0.6876625814892907, "profit_margin": 0.2070708000487674, "quarter": 1, "return_on_assets": 0.1853424423900236, "return_on_equity": 0.26388619321922124 }, { "asset_turnover_ratio": 0.8755831416686576, "current_ratio": 1.3892196062032995, "debt_to_equity_ratio": 0.6701650226383475, "profit_margin": 0.210118866577482, "quarter": 2, "return_on_assets": 0.1839765373217692, "return_on_equity": 0.2595247185522819 }, { "asset_turnover_ratio": 0.856522452296107, "current_ratio": 1.3964188110882447, "debt_to_equity_ratio": 0.6702235513607122, "profit_margin": 0.192095640766638, "quarter": 3, "return_on_assets": 0.1645342293048328, "return_on_equity": 0.23598185255057932 }, { "asset_turnover_ratio": 0.8378767146791021, "current_ratio": 1.793018199544722, "debt_to_equity_ratio": 0.6512925931900206, "profit_margin": 0.1974104027590633, "quarter": 4, "return_on_assets": 0.16540557970724232, "return_on_equity": 0.23436734249331778 } ], "income_statement": [ { "depreciation": 2804212, "expenses": 53082806, "income_tax": 5795764, "marketing_expense": 9155868, "net_income": 21171705, "net_profit": 15375941, "operational_expense": 31173486, "product_revenue": 20333419, "quarter": 1, "rd_expense": 5317824, "revenue": 74254511, "salaries_expense": 16539359, "service_revenue": 53921092 }, { "depreciation": 3290913, "expenses": 53995614, "income_tax": 5083840, "marketing_expense": 8595299, "net_income": 20799759, "net_profit": 15715919, "operational_expense": 27349582, "product_revenue": 19916175, "quarter": 2, "rd_expense": 8290512, "revenue": 74795373, "salaries_expense": 17761232, "service_revenue": 54879198 }, { "depreciation": 4510318, "expenses": 54924119, "income_tax": 5943536, "marketing_expense": 6710861, "net_income": 20416055, "net_profit": 14472519, "operational_expense": 35361353, "product_revenue": 22011455, "quarter": 3, "rd_expense": 6375308, "revenue": 75340174, "salaries_expense": 22695029, "service_revenue": 53328719 }, { "depreciation": 2888064, "expenses": 55868590, "income_tax": 5039087, "marketing_expense": 8239961, "net_income": 20020354, "net_profit": 14981267, "operational_expense": 30926681, "product_revenue": 29961481, "quarter": 4, "rd_expense": 7203416, "revenue": 75888944, "salaries_expense": 24406565, "service_revenue": 45927463 } ], "market_conditions": { "gdp_growth": [ -0.01670890526556582, -0.013708025390697888, -0.016672586235994675, -0.021095386629338346 ], "inflation_rate": [ 0.02214203041513171, 0.021143819971525764, 0.01901339035335613, 0.024460249030939556 ], "interest_rate": [ 0.046352449342242065, 0.04254641960526464, 0.04313375864774645, 0.04800662179565412 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2000, "industry": "Advertising", "location": "South Maureen", "name": "Miller-Neal", "num_employees": 898, "region": "Latin America", "revenue_size": "Small", "website": "www.miller-neal.com" }

[ { "advertising_kpis": [ { "average_project_size": 83252, "billable_hours_per_employee": 145, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 2797783, "net_revenue": 2424321, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 2700 }, { "average_project_size": 69498, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 2835177, "net_revenue": 2435137, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2712 }, { "average_project_size": 88332, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 2852923, "net_revenue": 2446002, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2724 }, { "average_project_size": 64378, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 3160726, "net_revenue": 2456915, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 2736 } ], "balance_sheet": [ { "assets": 3024783, "current_assets": 1368376, "current_liabilities": 751332, "equity": 1968835, "fixed_assets": 1656407, "liabilities": 1524791, "long_term_liabilities": 773459, "quarter": 1 }, { "assets": 3073884, "current_assets": 1122819, "current_liabilities": 637315, "equity": 2010683, "fixed_assets": 1951065, "liabilities": 1545720, "long_term_liabilities": 908405, "quarter": 2 }, { "assets": 3123781, "current_assets": 1387516, "current_liabilities": 685623, "equity": 2017419, "fixed_assets": 1736265, "liabilities": 1566936, "long_term_liabilities": 881313, "quarter": 3 }, { "assets": 3174489, "current_assets": 968269, "current_liabilities": 894719, "equity": 2088697, "fixed_assets": 2206220, "liabilities": 1588443, "long_term_liabilities": 693724, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89814, "financing_cash_flow": -78559, "investing_cash_flow": -151674, "net_cash_flow": 539776, "operating_cash_flow": 626835, "quarter": 1 }, { "change_in_working_capital": 93407, "financing_cash_flow": 173364, "investing_cash_flow": -238213, "net_cash_flow": 550173, "operating_cash_flow": 613966, "quarter": 2 }, { "change_in_working_capital": 98212, "financing_cash_flow": -146180, "investing_cash_flow": -353562, "net_cash_flow": 130891, "operating_cash_flow": 604932, "quarter": 3 }, { "change_in_working_capital": -18703, "financing_cash_flow": 127581, "investing_cash_flow": -393707, "net_cash_flow": 483274, "operating_cash_flow": 629849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8014859247754301, "current_ratio": 1.8212667635612485, "debt_to_equity_ratio": 0.7744635787153317, "profit_margin": 0.1933914691990046, "quarter": 1, "return_on_assets": 0.15500054053464332, "return_on_equity": 0.2381321949274571 }, { "asset_turnover_ratio": 0.7922019828985088, "current_ratio": 1.7617959721644714, "debt_to_equity_ratio": 0.7687537021002316, "profit_margin": 0.19814860519141222, "quarter": 2, "return_on_assets": 0.15697371794121054, "return_on_equity": 0.2399776593326745 }, { "asset_turnover_ratio": 0.7830260828143842, "current_ratio": 2.023730242421856, "debt_to_equity_ratio": 0.7767033025861262, "profit_margin": 0.18829665715727134, "quarter": 3, "return_on_assets": 0.14744119386090127, "return_on_equity": 0.22829863305540396 }, { "asset_turnover_ratio": 0.7739560603297098, "current_ratio": 1.0822045804325158, "debt_to_equity_ratio": 0.7604947007632031, "profit_margin": 0.204586239247186, "quarter": 4, "return_on_assets": 0.15834075972542352, "return_on_equity": 0.24065290465778424 } ], "income_statement": [ { "depreciation": 157992, "expenses": 1802539, "income_tax": 152939, "marketing_expense": 180734, "net_income": 621782, "net_profit": 468843, "operational_expense": 962171, "product_revenue": 592160, "quarter": 1, "rd_expense": 347351, "revenue": 2424321, "salaries_expense": 746932, "service_revenue": 1832161 }, { "depreciation": 131447, "expenses": 1802104, "income_tax": 150514, "marketing_expense": 250957, "net_income": 633033, "net_profit": 482519, "operational_expense": 926049, "product_revenue": 901054, "quarter": 2, "rd_expense": 359045, "revenue": 2435137, "salaries_expense": 854742, "service_revenue": 1534083 }, { "depreciation": 144358, "expenses": 1801670, "income_tax": 183758, "marketing_expense": 317547, "net_income": 644332, "net_profit": 460574, "operational_expense": 1129122, "product_revenue": 957119, "quarter": 3, "rd_expense": 236317, "revenue": 2446002, "salaries_expense": 740192, "service_revenue": 1488883 }, { "depreciation": 127198, "expenses": 1801236, "income_tax": 153028, "marketing_expense": 267588, "net_income": 655679, "net_profit": 502651, "operational_expense": 1095759, "product_revenue": 911255, "quarter": 4, "rd_expense": 196550, "revenue": 2456915, "salaries_expense": 883320, "service_revenue": 1545660 } ], "market_conditions": { "gdp_growth": [ 0.041582987169259164, 0.045858375932741696, 0.05301137094201272, 0.05181513056875337 ], "inflation_rate": [ 0.007796564974270888, 0.010592044916627904, 0.007490412519503291, 0.00758843735788902 ], "interest_rate": [ 0.008619001942743058, 0.013274235107650849, 0.014793019184458862, 0.01717058112502923 ], "year": 2000 }, "random_event": { "description": "Miller-Neal New Ad Campaign Launch in 2000", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 184387, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 6111562, "net_revenue": 4978495, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5544 }, { "average_project_size": 113296, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 5415237, "net_revenue": 4889699, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 5445 }, { "average_project_size": 173539, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 5633591, "net_revenue": 4802488, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5348 }, { "average_project_size": 71290, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 5951782, "net_revenue": 4716832, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5253 } ], "balance_sheet": [ { "assets": 6479009, "current_assets": 2687782, "current_liabilities": 1357128, "equity": 4332917, "fixed_assets": 3791227, "liabilities": 3171816, "long_term_liabilities": 1814688, "quarter": 1 }, { "assets": 6637251, "current_assets": 2749011, "current_liabilities": 1329258, "equity": 4519986, "fixed_assets": 3888240, "liabilities": 3218425, "long_term_liabilities": 1889167, "quarter": 2 }, { "assets": 6799357, "current_assets": 3352655, "current_liabilities": 1621269, "equity": 4595527, "fixed_assets": 3446702, "liabilities": 3265719, "long_term_liabilities": 1644450, "quarter": 3 }, { "assets": 6965423, "current_assets": 3185028, "current_liabilities": 1721770, "equity": 4620794, "fixed_assets": 3780395, "liabilities": 3313708, "long_term_liabilities": 1591938, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19290, "financing_cash_flow": -104940, "investing_cash_flow": -378959, "net_cash_flow": 1093813, "operating_cash_flow": 1311556, "quarter": 1 }, { "change_in_working_capital": 19452, "financing_cash_flow": 109362, "investing_cash_flow": -168745, "net_cash_flow": 1149601, "operating_cash_flow": 1374407, "quarter": 2 }, { "change_in_working_capital": -61351, "financing_cash_flow": 34291, "investing_cash_flow": -415440, "net_cash_flow": 870808, "operating_cash_flow": 1365709, "quarter": 3 }, { "change_in_working_capital": -48030, "financing_cash_flow": -111836, "investing_cash_flow": -479260, "net_cash_flow": 807640, "operating_cash_flow": 1244242, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7684037790347258, "current_ratio": 1.980492628550881, "debt_to_equity_ratio": 0.7320278694468415, "profit_margin": 0.2060309390689355, "quarter": 1, "return_on_assets": 0.15831495217864336, "return_on_equity": 0.23672828258653467 }, { "asset_turnover_ratio": 0.7367054523024668, "current_ratio": 2.068079334485856, "debt_to_equity_ratio": 0.7120431346468772, "profit_margin": 0.2251999560709156, "quarter": 2, "return_on_assets": 0.16590603549571953, "return_on_equity": 0.2436202236024625 }, { "asset_turnover_ratio": 0.7063150236117915, "current_ratio": 2.0679202525922595, "debt_to_equity_ratio": 0.7106299234016034, "profit_margin": 0.22111226514256777, "quarter": 3, "return_on_assets": 0.15617491477502946, "return_on_equity": 0.23107012536320645 }, { "asset_turnover_ratio": 0.6771781125137698, "current_ratio": 1.8498568333749572, "debt_to_equity_ratio": 0.7171295669099294, "profit_margin": 0.20545124354651598, "quarter": 4, "return_on_assets": 0.1391270853184365, "return_on_equity": 0.20972131629326043 } ], "income_statement": [ { "depreciation": 285832, "expenses": 3597128, "income_tax": 355643, "marketing_expense": 399413, "net_income": 1381367, "net_profit": 1025724, "operational_expense": 2366641, "product_revenue": 1910982, "quarter": 1, "rd_expense": 508287, "revenue": 4978495, "salaries_expense": 1582871, "service_revenue": 3067513 }, { "depreciation": 273247, "expenses": 3511375, "income_tax": 277164, "marketing_expense": 673787, "net_income": 1378324, "net_profit": 1101160, "operational_expense": 2047613, "product_revenue": 1635753, "quarter": 2, "rd_expense": 369806, "revenue": 4889699, "salaries_expense": 1111146, "service_revenue": 3253946 }, { "depreciation": 303820, "expenses": 3427667, "income_tax": 312932, "marketing_expense": 643291, "net_income": 1374821, "net_profit": 1061889, "operational_expense": 1781176, "product_revenue": 1605751, "quarter": 3, "rd_expense": 647993, "revenue": 4802488, "salaries_expense": 1049409, "service_revenue": 3196737 }, { "depreciation": 275163, "expenses": 3345954, "income_tax": 401799, "marketing_expense": 469295, "net_income": 1370878, "net_profit": 969079, "operational_expense": 1861729, "product_revenue": 1806778, "quarter": 4, "rd_expense": 370510, "revenue": 4716832, "salaries_expense": 1225257, "service_revenue": 2910054 } ], "market_conditions": { "gdp_growth": [ 0.06371705122708232, 0.05080599519495236, 0.05765440508797954, 0.06979696218328597 ], "inflation_rate": [ 0.009364488056245172, 0.007411446516756777, 0.002734890103902399, 0.01003371383690467 ], "interest_rate": [ 0.009007331212584813, 0.011013174819039982, 0.00834384053430486, 0.011460885605693718 ], "year": 2001 }, "random_event": { "description": "Miller-Neal New Ad Campaign Launch in 2001", "impact": -0.08, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 68027, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 829138, "net_revenue": 694155, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 773 }, { "average_project_size": 158669, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 848606, "net_revenue": 681986, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 759 }, { "average_project_size": 182248, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 793706, "net_revenue": 670032, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 746 }, { "average_project_size": 58749, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 826042, "net_revenue": 658286, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 733 } ], "balance_sheet": [ { "assets": 775645, "current_assets": 287472, "current_liabilities": 153110, "equity": 559991, "fixed_assets": 488173, "liabilities": 331523, "long_term_liabilities": 178413, "quarter": 1 }, { "assets": 795650, "current_assets": 260352, "current_liabilities": 180927, "equity": 569858, "fixed_assets": 535298, "liabilities": 338900, "long_term_liabilities": 157973, "quarter": 2 }, { "assets": 816172, "current_assets": 302872, "current_liabilities": 189408, "equity": 578415, "fixed_assets": 513300, "liabilities": 346441, "long_term_liabilities": 157033, "quarter": 3 }, { "assets": 837222, "current_assets": 361537, "current_liabilities": 206449, "equity": 596264, "fixed_assets": 475685, "liabilities": 354150, "long_term_liabilities": 147701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69299, "financing_cash_flow": 92888, "investing_cash_flow": -170709, "net_cash_flow": -56150, "operating_cash_flow": 161957, "quarter": 1 }, { "change_in_working_capital": 75464, "financing_cash_flow": 156407, "investing_cash_flow": -389151, "net_cash_flow": -209260, "operating_cash_flow": 158831, "quarter": 2 }, { "change_in_working_capital": 68370, "financing_cash_flow": -93221, "investing_cash_flow": -230401, "net_cash_flow": -41199, "operating_cash_flow": 135755, "quarter": 3 }, { "change_in_working_capital": -84708, "financing_cash_flow": 109249, "investing_cash_flow": -389966, "net_cash_flow": -224039, "operating_cash_flow": 144246, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8949390507255252, "current_ratio": 1.877552086735027, "debt_to_equity_ratio": 0.5920148716675804, "profit_margin": 0.16692093264472632, "quarter": 1, "return_on_assets": 0.1493840610072907, "return_on_equity": 0.20691225394693843 }, { "asset_turnover_ratio": 0.8571432162382957, "current_ratio": 1.4389892055912052, "debt_to_equity_ratio": 0.5947095592235259, "profit_margin": 0.1658509118955521, "quarter": 2, "return_on_assets": 0.14215798403820776, "return_on_equity": 0.19848453474374317 }, { "asset_turnover_ratio": 0.8209446048136912, "current_ratio": 1.5990454468660247, "debt_to_equity_ratio": 0.5989488516030878, "profit_margin": 0.16220717816462496, "quarter": 3, "return_on_assets": 0.13316310777630205, "return_on_equity": 0.18789969139804466 }, { "asset_turnover_ratio": 0.7862741303979112, "current_ratio": 1.7512170075902522, "debt_to_equity_ratio": 0.5939483181946252, "profit_margin": 0.1719495781468845, "quarter": 4, "return_on_assets": 0.13519950502972927, "return_on_equity": 0.18983537493459274 } ], "income_statement": [ { "depreciation": 46088, "expenses": 546795, "income_tax": 31491, "marketing_expense": 106380, "net_income": 147360, "net_profit": 115869, "operational_expense": 307258, "product_revenue": 229218, "quarter": 1, "rd_expense": 100083, "revenue": 694155, "salaries_expense": 252804, "service_revenue": 464937 }, { "depreciation": 45723, "expenses": 533498, "income_tax": 35380, "marketing_expense": 65865, "net_income": 148488, "net_profit": 113108, "operational_expense": 288342, "product_revenue": 189375, "quarter": 2, "rd_expense": 60098, "revenue": 681986, "salaries_expense": 218121, "service_revenue": 492611 }, { "depreciation": 27071, "expenses": 520525, "income_tax": 40823, "marketing_expense": 85110, "net_income": 149507, "net_profit": 108684, "operational_expense": 262508, "product_revenue": 257162, "quarter": 3, "rd_expense": 82441, "revenue": 670032, "salaries_expense": 235822, "service_revenue": 412870 }, { "depreciation": 31054, "expenses": 507867, "income_tax": 37227, "marketing_expense": 73355, "net_income": 150419, "net_profit": 113192, "operational_expense": 318234, "product_revenue": 206464, "quarter": 4, "rd_expense": 90895, "revenue": 658286, "salaries_expense": 223838, "service_revenue": 451822 } ], "market_conditions": { "gdp_growth": [ 0.06428496361999106, 0.04932291568771673, 0.048659626934853505, 0.05441902806138843 ], "inflation_rate": [ 0.004397177125790105, 0.012937128222967002, 0.004674749209107739, 0.011584077513617732 ], "interest_rate": [ 0.011985314050881126, 0.011710724332846667, 0.016612603009964123, 0.014077287599448318 ], "year": 2002 }, "random_event": { "description": "Miller-Neal Expansion to New Market in 2002", "impact": 0, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 66274, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 4828377, "net_revenue": 3928983, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 4375 }, { "average_project_size": 165568, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 4414080, "net_revenue": 3879161, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 4320 }, { "average_project_size": 97955, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 4335524, "net_revenue": 3829972, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 4265 }, { "average_project_size": 184152, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 4403297, "net_revenue": 3781407, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 4211 } ], "balance_sheet": [ { "assets": 5173581, "current_assets": 2116860, "current_liabilities": 1502273, "equity": 3270408, "fixed_assets": 3056721, "liabilities": 2558183, "long_term_liabilities": 1055910, "quarter": 1 }, { "assets": 5351074, "current_assets": 2087691, "current_liabilities": 1426412, "equity": 3307379, "fixed_assets": 3263383, "liabilities": 2612442, "long_term_liabilities": 1186030, "quarter": 2 }, { "assets": 5534655, "current_assets": 2675086, "current_liabilities": 1582528, "equity": 3480975, "fixed_assets": 2859569, "liabilities": 2667853, "long_term_liabilities": 1085325, "quarter": 3 }, { "assets": 5724536, "current_assets": 2088847, "current_liabilities": 1272182, "equity": 3565912, "fixed_assets": 3635689, "liabilities": 2724439, "long_term_liabilities": 1452257, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32785, "financing_cash_flow": 102322, "investing_cash_flow": -147961, "net_cash_flow": 485853, "operating_cash_flow": 907625, "quarter": 1 }, { "change_in_working_capital": -50514, "financing_cash_flow": -189811, "investing_cash_flow": -194792, "net_cash_flow": 228282, "operating_cash_flow": 849810, "quarter": 2 }, { "change_in_working_capital": 53812, "financing_cash_flow": 181024, "investing_cash_flow": -271429, "net_cash_flow": 710219, "operating_cash_flow": 843474, "quarter": 3 }, { "change_in_working_capital": -35741, "financing_cash_flow": -18901, "investing_cash_flow": -321983, "net_cash_flow": 457438, "operating_cash_flow": 736848, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7594320065733966, "current_ratio": 1.409104736622438, "debt_to_equity_ratio": 0.7822213619829697, "profit_margin": 0.1667123527895132, "quarter": 1, "return_on_assets": 0.12660669659951201, "return_on_equity": 0.20028387895332936 }, { "asset_turnover_ratio": 0.7249312941663674, "current_ratio": 1.4635960718221663, "debt_to_equity_ratio": 0.7898828649513708, "profit_margin": 0.14661598216727792, "quarter": 2, "return_on_assets": 0.10628651369799783, "return_on_equity": 0.17196305594248498 }, { "asset_turnover_ratio": 0.6919983269056518, "current_ratio": 1.6903877846079185, "debt_to_equity_ratio": 0.7664096984321921, "profit_margin": 0.1603596579818338, "quarter": 3, "return_on_assets": 0.11096861502659154, "return_on_equity": 0.17643706145548302 }, { "asset_turnover_ratio": 0.6605613101219033, "current_ratio": 1.6419403827439785, "debt_to_equity_ratio": 0.7640230605802948, "profit_margin": 0.14963081202314377, "quarter": 4, "return_on_assets": 0.09884032522461209, "return_on_equity": 0.1586732931154779 } ], "income_statement": [ { "depreciation": 252615, "expenses": 3100231, "income_tax": 173742, "marketing_expense": 608006, "net_income": 828752, "net_profit": 655010, "operational_expense": 1597538, "product_revenue": 1030448, "quarter": 1, "rd_expense": 570598, "revenue": 3928983, "salaries_expense": 1060240, "service_revenue": 2898535 }, { "depreciation": 281063, "expenses": 3067438, "income_tax": 242976, "marketing_expense": 376263, "net_income": 811723, "net_profit": 568747, "operational_expense": 1966133, "product_revenue": 952648, "quarter": 2, "rd_expense": 437981, "revenue": 3879161, "salaries_expense": 996341, "service_revenue": 2926513 }, { "depreciation": 229301, "expenses": 3034993, "income_tax": 180806, "marketing_expense": 366227, "net_income": 794979, "net_profit": 614173, "operational_expense": 1803808, "product_revenue": 774909, "quarter": 3, "rd_expense": 338681, "revenue": 3829972, "salaries_expense": 1245552, "service_revenue": 3055063 }, { "depreciation": 171033, "expenses": 3002890, "income_tax": 212702, "marketing_expense": 593924, "net_income": 778517, "net_profit": 565815, "operational_expense": 1579151, "product_revenue": 1288498, "quarter": 4, "rd_expense": 496863, "revenue": 3781407, "salaries_expense": 912253, "service_revenue": 2492909 } ], "market_conditions": { "gdp_growth": [ 0.037334872683623656, 0.04983302991858647, 0.03275082801192888, 0.03143098979915453 ], "inflation_rate": [ 0.006712366582685337, 0.008868315771631337, 0.0100082554642975, 0.005279751989859369 ], "interest_rate": [ 0.009672082126442279, 0.015374141799049553, 0.014371165702722781, 0.009131789478479476 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 176456, "billable_hours_per_employee": 109, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 3098289, "net_revenue": 2545216, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2834 }, { "average_project_size": 142594, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 3185352, "net_revenue": 2577507, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 2870 }, { "average_project_size": 122030, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 2916629, "net_revenue": 2610208, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 2907 }, { "average_project_size": 179017, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 3093257, "net_revenue": 2643324, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2944 } ], "balance_sheet": [ { "assets": 2645533, "current_assets": 835743, "current_liabilities": 811607, "equity": 1715128, "fixed_assets": 1809790, "liabilities": 1478092, "long_term_liabilities": 666485, "quarter": 1 }, { "assets": 2700536, "current_assets": 1214164, "current_liabilities": 759961, "equity": 1762905, "fixed_assets": 1486372, "liabilities": 1506408, "long_term_liabilities": 746447, "quarter": 2 }, { "assets": 2756683, "current_assets": 1048606, "current_liabilities": 906785, "equity": 1789001, "fixed_assets": 1708077, "liabilities": 1535267, "long_term_liabilities": 628482, "quarter": 3 }, { "assets": 2813998, "current_assets": 1035443, "current_liabilities": 786706, "equity": 1812525, "fixed_assets": 1778555, "liabilities": 1564678, "long_term_liabilities": 777972, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15143, "financing_cash_flow": -113538, "investing_cash_flow": -290713, "net_cash_flow": 220336, "operating_cash_flow": 707236, "quarter": 1 }, { "change_in_working_capital": -16559, "financing_cash_flow": -195471, "investing_cash_flow": -178457, "net_cash_flow": 760974, "operating_cash_flow": 717727, "quarter": 2 }, { "change_in_working_capital": 93847, "financing_cash_flow": -83419, "investing_cash_flow": -204511, "net_cash_flow": 382270, "operating_cash_flow": 690801, "quarter": 3 }, { "change_in_working_capital": -27805, "financing_cash_flow": -22262, "investing_cash_flow": -166626, "net_cash_flow": 540606, "operating_cash_flow": 713149, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9620806090870914, "current_ratio": 1.0297385310870901, "debt_to_equity_ratio": 0.8617969037879388, "profit_margin": 0.215182915713244, "quarter": 1, "return_on_assets": 0.207023310614534, "return_on_equity": 0.31932718724200176 }, { "asset_turnover_ratio": 0.9544427476619456, "current_ratio": 1.5976661960284804, "debt_to_equity_ratio": 0.8545032205365576, "profit_margin": 0.22066942980174253, "quarter": 2, "return_on_assets": 0.21061633690496998, "return_on_equity": 0.32263621692603967 }, { "asset_turnover_ratio": 0.9468654901561043, "current_ratio": 1.1563998081132794, "debt_to_equity_ratio": 0.8581700066126291, "profit_margin": 0.21744818803712196, "quarter": 3, "return_on_assets": 0.2058941851493262, "return_on_equity": 0.3172636572030983 }, { "asset_turnover_ratio": 0.9393482155993004, "current_ratio": 1.3161752929302688, "debt_to_equity_ratio": 0.8632587136729148, "profit_margin": 0.2130669566046387, "quarter": 4, "return_on_assets": 0.20014406548974092, "return_on_equity": 0.31072950717921133 } ], "income_statement": [ { "depreciation": 159549, "expenses": 1840101, "income_tax": 157428, "marketing_expense": 339171, "net_income": 705115, "net_profit": 547687, "operational_expense": 1228895, "product_revenue": 765681, "quarter": 1, "rd_expense": 220146, "revenue": 2545216, "salaries_expense": 671737, "service_revenue": 1779535 }, { "depreciation": 148950, "expenses": 1849808, "income_tax": 158922, "marketing_expense": 290901, "net_income": 727699, "net_profit": 568777, "operational_expense": 995612, "product_revenue": 546982, "quarter": 2, "rd_expense": 255409, "revenue": 2577507, "salaries_expense": 617732, "service_revenue": 2030525 }, { "depreciation": 123216, "expenses": 1859567, "income_tax": 183056, "marketing_expense": 239038, "net_income": 750641, "net_profit": 567585, "operational_expense": 1251296, "product_revenue": 606768, "quarter": 3, "rd_expense": 334705, "revenue": 2610208, "salaries_expense": 800609, "service_revenue": 2003440 }, { "depreciation": 149944, "expenses": 1869378, "income_tax": 210741, "marketing_expense": 305141, "net_income": 773946, "net_profit": 563205, "operational_expense": 1219812, "product_revenue": 1053892, "quarter": 4, "rd_expense": 270852, "revenue": 2643324, "salaries_expense": 668935, "service_revenue": 1589432 } ], "market_conditions": { "gdp_growth": [ 0.03751000045177777, 0.038360932141638916, 0.033375606438610206, 0.03207604297855983 ], "inflation_rate": [ 0.011142719926872408, 0.01293513225898323, 0.011587169888054256, 0.01323139510200443 ], "interest_rate": [ 0.020515859651914103, 0.01826299957929751, 0.02024475481643096, 0.017861870709596606 ], "year": 2004 }, "random_event": { "description": "Miller-Neal Award Nomination in 2004", "impact": -0.02, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 168604, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 1272656, "net_revenue": 995461, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1109 }, { "average_project_size": 85340, "billable_hours_per_employee": 92, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 1105751, "net_revenue": 982539, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 1094 }, { "average_project_size": 178848, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 1087482, "net_revenue": 969784, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1080 }, { "average_project_size": 53913, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 1124587, "net_revenue": 957196, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1066 } ], "balance_sheet": [ { "assets": 1463622, "current_assets": 503598, "current_liabilities": 504936, "equity": 781898, "fixed_assets": 960024, "liabilities": 865010, "long_term_liabilities": 360074, "quarter": 1 }, { "assets": 1513358, "current_assets": 617890, "current_liabilities": 372341, "equity": 830243, "fixed_assets": 895468, "liabilities": 873445, "long_term_liabilities": 501104, "quarter": 2 }, { "assets": 1564784, "current_assets": 528948, "current_liabilities": 410297, "equity": 889806, "fixed_assets": 1035836, "liabilities": 881963, "long_term_liabilities": 471666, "quarter": 3 }, { "assets": 1617957, "current_assets": 631671, "current_liabilities": 440556, "equity": 928861, "fixed_assets": 986286, "liabilities": 890563, "long_term_liabilities": 450007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3172, "financing_cash_flow": 60854, "investing_cash_flow": -440664, "net_cash_flow": 181787, "operating_cash_flow": 231848, "quarter": 1 }, { "change_in_working_capital": 43301, "financing_cash_flow": 145831, "investing_cash_flow": -164447, "net_cash_flow": -221621, "operating_cash_flow": 243179, "quarter": 2 }, { "change_in_working_capital": 55338, "financing_cash_flow": 37548, "investing_cash_flow": -495098, "net_cash_flow": -206161, "operating_cash_flow": 259816, "quarter": 3 }, { "change_in_working_capital": 75436, "financing_cash_flow": -177714, "investing_cash_flow": -272972, "net_cash_flow": -119593, "operating_cash_flow": 264728, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.680135308160167, "current_ratio": 0.9973501592281002, "debt_to_equity_ratio": 1.1062951945138624, "profit_margin": 0.18412172852577852, "quarter": 1, "return_on_assets": 0.125227688569863, "return_on_equity": 0.23441164960135466 }, { "asset_turnover_ratio": 0.6492442634194949, "current_ratio": 1.6594734396695503, "debt_to_equity_ratio": 1.0520353679585375, "profit_margin": 0.19371241243350137, "quarter": 2, "return_on_assets": 0.125766672525602, "return_on_equity": 0.22924613637212238 }, { "asset_turnover_ratio": 0.6197558257241894, "current_ratio": 1.289183201437008, "debt_to_equity_ratio": 0.9911857191342832, "profit_margin": 0.21343412553723304, "quarter": 3, "return_on_assets": 0.13227704271004817, "return_on_equity": 0.23261812125339681 }, { "asset_turnover_ratio": 0.591607811579665, "current_ratio": 1.4338041020891783, "debt_to_equity_ratio": 0.9587688577731222, "profit_margin": 0.21047622430515797, "quarter": 4, "return_on_assets": 0.12451937845072521, "return_on_equity": 0.21689682309839686 } ], "income_statement": [ { "depreciation": 48562, "expenses": 736136, "income_tax": 76039, "marketing_expense": 77801, "net_income": 259325, "net_profit": 183286, "operational_expense": 372833, "product_revenue": 371782, "quarter": 1, "rd_expense": 100462, "revenue": 995461, "salaries_expense": 308110, "service_revenue": 623679 }, { "depreciation": 52849, "expenses": 722955, "income_tax": 69254, "marketing_expense": 134117, "net_income": 259584, "net_profit": 190330, "operational_expense": 428887, "product_revenue": 335997, "quarter": 2, "rd_expense": 142204, "revenue": 982539, "salaries_expense": 241145, "service_revenue": 646542 }, { "depreciation": 52831, "expenses": 710011, "income_tax": 52788, "marketing_expense": 99132, "net_income": 259773, "net_profit": 206985, "operational_expense": 363276, "product_revenue": 200693, "quarter": 3, "rd_expense": 83491, "revenue": 969784, "salaries_expense": 333352, "service_revenue": 769091 }, { "depreciation": 63261, "expenses": 697299, "income_tax": 58430, "marketing_expense": 94295, "net_income": 259897, "net_profit": 201467, "operational_expense": 392580, "product_revenue": 239393, "quarter": 4, "rd_expense": 110125, "revenue": 957196, "salaries_expense": 333103, "service_revenue": 717803 } ], "market_conditions": { "gdp_growth": [ 0.03951894315211091, 0.024916122919733955, 0.03351145722516005, 0.031713944182501244 ], "inflation_rate": [ 0.010225686844679647, 0.00870247012771706, 0.0015584160156720123, 0.007495068622793022 ], "interest_rate": [ 0.014233656300370882, 0.014144188664003956, 0.009036953710952068, 0.015106007472672493 ], "year": 2005 }, "random_event": { "description": "Miller-Neal Industry Recognition in 2005", "impact": 0.06, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 110152, "billable_hours_per_employee": 86, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 4127587, "net_revenue": 3684197, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 4103 }, { "average_project_size": 52749, "billable_hours_per_employee": 121, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 4658887, "net_revenue": 3660778, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 4077 }, { "average_project_size": 184521, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 4402507, "net_revenue": 3637508, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 4051 }, { "average_project_size": 167161, "billable_hours_per_employee": 107, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 4348200, "net_revenue": 3614386, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4025 } ], "balance_sheet": [ { "assets": 5273750, "current_assets": 2183951, "current_liabilities": 1359022, "equity": 3564379, "fixed_assets": 3089799, "liabilities": 2646822, "long_term_liabilities": 1287800, "quarter": 1 }, { "assets": 5360301, "current_assets": 2118559, "current_liabilities": 1317199, "equity": 3652142, "fixed_assets": 3241742, "liabilities": 2688921, "long_term_liabilities": 1371722, "quarter": 2 }, { "assets": 5448273, "current_assets": 2364882, "current_liabilities": 1467445, "equity": 3705942, "fixed_assets": 3083391, "liabilities": 2731689, "long_term_liabilities": 1264244, "quarter": 3 }, { "assets": 5537689, "current_assets": 1720675, "current_liabilities": 1277237, "equity": 3784134, "fixed_assets": 3817014, "liabilities": 2775138, "long_term_liabilities": 1497901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33551, "financing_cash_flow": 155305, "investing_cash_flow": -266175, "net_cash_flow": 961043, "operating_cash_flow": 1098297, "quarter": 1 }, { "change_in_working_capital": 5841, "financing_cash_flow": 118479, "investing_cash_flow": -103151, "net_cash_flow": 1116884, "operating_cash_flow": 1215160, "quarter": 2 }, { "change_in_working_capital": 69355, "financing_cash_flow": -3230, "investing_cash_flow": -475911, "net_cash_flow": 719734, "operating_cash_flow": 1218894, "quarter": 3 }, { "change_in_working_capital": -12313, "financing_cash_flow": 118448, "investing_cash_flow": -179947, "net_cash_flow": 793291, "operating_cash_flow": 1203751, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6985915145769139, "current_ratio": 1.607001946988349, "debt_to_equity_ratio": 0.7425759157485778, "profit_margin": 0.25445191991633453, "quarter": 1, "return_on_assets": 0.17775795212135578, "return_on_equity": 0.26300542114068115 }, { "asset_turnover_ratio": 0.6829426183343063, "current_ratio": 1.6083818769980847, "debt_to_equity_ratio": 0.7362586120693007, "profit_margin": 0.26791081021575197, "quarter": 2, "return_on_assets": 0.18296771020881103, "return_on_equity": 0.2685443227563441 }, { "asset_turnover_ratio": 0.667644224142219, "current_ratio": 1.6115643175723793, "debt_to_equity_ratio": 0.7371105646013888, "profit_margin": 0.27198785542189874, "quarter": 3, "return_on_assets": 0.18159112070925962, "return_on_equity": 0.26696532217719543 }, { "asset_turnover_ratio": 0.652688513204696, "current_ratio": 1.347185369669059, "debt_to_equity_ratio": 0.7333614507308673, "profit_margin": 0.2826435804034212, "quarter": 4, "return_on_assets": 0.18447821826036095, "return_on_equity": 0.2699648056860566 } ], "income_statement": [ { "depreciation": 160846, "expenses": 2399177, "income_tax": 347569, "marketing_expense": 242634, "net_income": 1285020, "net_profit": 937451, "operational_expense": 1381280, "product_revenue": 779486, "quarter": 1, "rd_expense": 293573, "revenue": 3684197, "salaries_expense": 847260, "service_revenue": 2904711 }, { "depreciation": 234398, "expenses": 2376861, "income_tax": 303155, "marketing_expense": 456691, "net_income": 1283917, "net_profit": 980762, "operational_expense": 1437758, "product_revenue": 1452678, "quarter": 2, "rd_expense": 346545, "revenue": 3660778, "salaries_expense": 1013371, "service_revenue": 2208100 }, { "depreciation": 229536, "expenses": 2354754, "income_tax": 293396, "marketing_expense": 294901, "net_income": 1282754, "net_profit": 989358, "operational_expense": 1344569, "product_revenue": 1351339, "quarter": 3, "rd_expense": 383559, "revenue": 3637508, "salaries_expense": 721860, "service_revenue": 2286169 }, { "depreciation": 182168, "expenses": 2332852, "income_tax": 259951, "marketing_expense": 378348, "net_income": 1281534, "net_profit": 1021583, "operational_expense": 1341253, "product_revenue": 869857, "quarter": 4, "rd_expense": 347049, "revenue": 3614386, "salaries_expense": 897674, "service_revenue": 2744529 } ], "market_conditions": { "gdp_growth": [ 0.05305170727169861, 0.05834374216502335, 0.060011528937041626, 0.05113763600992542 ], "inflation_rate": [ 0.011349081188318105, 0.007238970203784965, 0.009744121526880022, 0.010696025209459548 ], "interest_rate": [ 0.022166199706490152, 0.023177588824795408, 0.01621432094323673, 0.017594977968063575 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 144699, "billable_hours_per_employee": 111, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 5228047, "net_revenue": 4424538, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4927 }, { "average_project_size": 95725, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 5745433, "net_revenue": 4423689, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 4926 }, { "average_project_size": 170034, "billable_hours_per_employee": 96, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 5366442, "net_revenue": 4422840, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 4925 }, { "average_project_size": 131865, "billable_hours_per_employee": 117, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 5341548, "net_revenue": 4421991, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4924 } ], "balance_sheet": [ { "assets": 5678834, "current_assets": 2698004, "current_liabilities": 1221000, "equity": 3626862, "fixed_assets": 2980830, "liabilities": 2927442, "long_term_liabilities": 1706442, "quarter": 1 }, { "assets": 5850904, "current_assets": 1883646, "current_liabilities": 1690806, "equity": 3803295, "fixed_assets": 3967258, "liabilities": 2963959, "long_term_liabilities": 1273153, "quarter": 2 }, { "assets": 6028187, "current_assets": 2879676, "current_liabilities": 1368318, "equity": 3927379, "fixed_assets": 3148511, "liabilities": 3000931, "long_term_liabilities": 1632613, "quarter": 3 }, { "assets": 6210843, "current_assets": 2014126, "current_liabilities": 1588435, "equity": 4067072, "fixed_assets": 4196717, "liabilities": 3038365, "long_term_liabilities": 1449930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60515, "financing_cash_flow": 82199, "investing_cash_flow": -333750, "net_cash_flow": 833168, "operating_cash_flow": 1099615, "quarter": 1 }, { "change_in_working_capital": -25993, "financing_cash_flow": 83624, "investing_cash_flow": -323762, "net_cash_flow": 705598, "operating_cash_flow": 1117937, "quarter": 2 }, { "change_in_working_capital": -20107, "financing_cash_flow": 27265, "investing_cash_flow": -128254, "net_cash_flow": 984562, "operating_cash_flow": 1186367, "quarter": 3 }, { "change_in_working_capital": 57645, "financing_cash_flow": -123549, "investing_cash_flow": -152432, "net_cash_flow": 600285, "operating_cash_flow": 1183875, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7791278984383062, "current_ratio": 2.209667485667486, "debt_to_equity_ratio": 0.8071556072439481, "profit_margin": 0.19786698633846064, "quarter": 1, "return_on_assets": 0.15416368923620588, "return_on_equity": 0.2413849768753264 }, { "asset_turnover_ratio": 0.7560693185189844, "current_ratio": 1.1140521147902243, "debt_to_equity_ratio": 0.7793134637202741, "profit_margin": 0.20714611718861792, "quarter": 2, "return_on_assets": 0.15661682365665203, "return_on_equity": 0.24093582012439213 }, { "asset_turnover_ratio": 0.7336932314807089, "current_ratio": 2.1045371032172344, "debt_to_equity_ratio": 0.7641052722439062, "profit_margin": 0.20351697099601163, "quarter": 3, "return_on_assets": 0.14931902411122946, "return_on_equity": 0.22919178413898939 }, { "asset_turnover_ratio": 0.7119791950947721, "current_ratio": 1.2679939689065023, "debt_to_equity_ratio": 0.7470644729181092, "profit_margin": 0.20230570347158103, "quarter": 4, "return_on_assets": 0.1440374519207779, "return_on_equity": 0.21996020724491722 } ], "income_statement": [ { "depreciation": 224145, "expenses": 3234156, "income_tax": 314912, "marketing_expense": 583595, "net_income": 1190382, "net_profit": 875470, "operational_expense": 2242744, "product_revenue": 1348539, "quarter": 1, "rd_expense": 393633, "revenue": 4424538, "salaries_expense": 1394595, "service_revenue": 3075999 }, { "depreciation": 201587, "expenses": 3215610, "income_tax": 291729, "marketing_expense": 545584, "net_income": 1208079, "net_profit": 916350, "operational_expense": 2057690, "product_revenue": 1161356, "quarter": 2, "rd_expense": 418119, "revenue": 4423689, "salaries_expense": 1604783, "service_revenue": 3262333 }, { "depreciation": 286244, "expenses": 3197170, "income_tax": 325547, "marketing_expense": 632263, "net_income": 1225670, "net_profit": 900123, "operational_expense": 1886636, "product_revenue": 1138751, "quarter": 3, "rd_expense": 421170, "revenue": 4422840, "salaries_expense": 1419248, "service_revenue": 3284089 }, { "depreciation": 289281, "expenses": 3178836, "income_tax": 348561, "marketing_expense": 487604, "net_income": 1243155, "net_profit": 894594, "operational_expense": 2059281, "product_revenue": 1746057, "quarter": 4, "rd_expense": 492791, "revenue": 4421991, "salaries_expense": 1438678, "service_revenue": 2675934 } ], "market_conditions": { "gdp_growth": [ 0.03448229940175733, 0.03982279311778687, 0.038532438940875165, 0.03286068442110091 ], "inflation_rate": [ 0.004013956648059581, 0.0059888078394790606, 0.001562699237324018, 0.009917132096981512 ], "interest_rate": [ 0.014604353308646753, 0.014156978365729853, 0.01674808305552225, 0.01798146821367397 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 137482, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 1230385, "net_revenue": 989751, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1102 }, { "average_project_size": 113449, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 1256684, "net_revenue": 978426, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1090 }, { "average_project_size": 144899, "billable_hours_per_employee": 83, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 1231863, "net_revenue": 967230, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1077 }, { "average_project_size": 62247, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 1136602, "net_revenue": 956163, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1065 } ], "balance_sheet": [ { "assets": 1298620, "current_assets": 472555, "current_liabilities": 272956, "equity": 1048625, "fixed_assets": 826065, "liabilities": 553595, "long_term_liabilities": 280639, "quarter": 1 }, { "assets": 1329626, "current_assets": 631349, "current_liabilities": 228187, "equity": 1060561, "fixed_assets": 698277, "liabilities": 561103, "long_term_liabilities": 332916, "quarter": 2 }, { "assets": 1361372, "current_assets": 445218, "current_liabilities": 317401, "equity": 1070594, "fixed_assets": 916154, "liabilities": 568712, "long_term_liabilities": 251311, "quarter": 3 }, { "assets": 1393876, "current_assets": 683101, "current_liabilities": 292058, "equity": 1097814, "fixed_assets": 710775, "liabilities": 576424, "long_term_liabilities": 284366, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70137, "financing_cash_flow": 133738, "investing_cash_flow": -192156, "net_cash_flow": -159963, "operating_cash_flow": 343853, "quarter": 1 }, { "change_in_working_capital": -85069, "financing_cash_flow": -119469, "investing_cash_flow": -164689, "net_cash_flow": 135870, "operating_cash_flow": 330825, "quarter": 2 }, { "change_in_working_capital": -16865, "financing_cash_flow": 2845, "investing_cash_flow": -228664, "net_cash_flow": -346204, "operating_cash_flow": 325175, "quarter": 3 }, { "change_in_working_capital": 38848, "financing_cash_flow": 34305, "investing_cash_flow": -491887, "net_cash_flow": 150947, "operating_cash_flow": 332988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7621559809644084, "current_ratio": 1.73124972523044, "debt_to_equity_ratio": 0.5279246632494934, "profit_margin": 0.30674381738437245, "quarter": 1, "return_on_assets": 0.2337866350433537, "return_on_equity": 0.2895219930861843 }, { "asset_turnover_ratio": 0.7358655742291441, "current_ratio": 2.7668052956566327, "debt_to_equity_ratio": 0.52906244902462, "profit_margin": 0.2984773503565931, "quarter": 2, "return_on_assets": 0.21963920681454785, "return_on_equity": 0.27536181322903636 }, { "asset_turnover_ratio": 0.7104817786762179, "current_ratio": 1.4026987942697093, "debt_to_equity_ratio": 0.5312116451241087, "profit_margin": 0.2873504750679776, "quarter": 3, "return_on_assets": 0.20415727662975292, "return_on_equity": 0.25960728343330897 }, { "asset_turnover_ratio": 0.6859742186535962, "current_ratio": 2.3389224058235007, "debt_to_equity_ratio": 0.5250652660651076, "profit_margin": 0.29321569648689605, "quarter": 4, "return_on_assets": 0.20113840829456853, "return_on_equity": 0.25538205925593954 } ], "income_statement": [ { "depreciation": 40253, "expenses": 602237, "income_tax": 83914, "marketing_expense": 73716, "net_income": 387514, "net_profit": 303600, "operational_expense": 363871, "product_revenue": 297532, "quarter": 1, "rd_expense": 119546, "revenue": 989751, "salaries_expense": 293430, "service_revenue": 692219 }, { "depreciation": 38787, "expenses": 590904, "income_tax": 95484, "marketing_expense": 101691, "net_income": 387522, "net_profit": 292038, "operational_expense": 298760, "product_revenue": 198510, "quarter": 2, "rd_expense": 69783, "revenue": 978426, "salaries_expense": 219900, "service_revenue": 779916 }, { "depreciation": 47241, "expenses": 579784, "income_tax": 109512, "marketing_expense": 84181, "net_income": 387446, "net_profit": 277934, "operational_expense": 329385, "product_revenue": 275101, "quarter": 3, "rd_expense": 79441, "revenue": 967230, "salaries_expense": 277678, "service_revenue": 692129 }, { "depreciation": 52626, "expenses": 568874, "income_tax": 106927, "marketing_expense": 101196, "net_income": 387289, "net_profit": 280362, "operational_expense": 332220, "product_revenue": 247820, "quarter": 4, "rd_expense": 98926, "revenue": 956163, "salaries_expense": 224201, "service_revenue": 708343 } ], "market_conditions": { "gdp_growth": [ 0.03441750890041727, 0.03194441530483458, 0.046024336317997065, 0.04611910478763556 ], "inflation_rate": [ 0.008880962042049826, 0.0021117206702309186, 0.006483034960410965, 0.0064788116009956796 ], "interest_rate": [ 0.015143146655724712, 0.014239969950569333, 0.017205975158807715, 0.013509147124003923 ], "year": 2008 }, "random_event": { "description": "Miller-Neal Award Nomination in 2008", "impact": -0.1, "type": "Award Nomination" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 67005, "billable_hours_per_employee": 104, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 2258061, "net_revenue": 1902896, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2119 }, { "average_project_size": 197035, "billable_hours_per_employee": 83, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 2372017, "net_revenue": 1902920, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2119 }, { "average_project_size": 131391, "billable_hours_per_employee": 131, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 2114788, "net_revenue": 1902945, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 2119 }, { "average_project_size": 177410, "billable_hours_per_employee": 155, "client_concentration": 0.1, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 2186435, "net_revenue": 1902969, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2119 } ], "balance_sheet": [ { "assets": 2380033, "current_assets": 716331, "current_liabilities": 497423, "equity": 1725393, "fixed_assets": 1663702, "liabilities": 1067302, "long_term_liabilities": 569879, "quarter": 1 }, { "assets": 2455997, "current_assets": 865536, "current_liabilities": 480592, "equity": 1784968, "fixed_assets": 1590461, "liabilities": 1075779, "long_term_liabilities": 595187, "quarter": 2 }, { "assets": 2534386, "current_assets": 856048, "current_liabilities": 483647, "equity": 1882869, "fixed_assets": 1678338, "liabilities": 1084324, "long_term_liabilities": 600677, "quarter": 3 }, { "assets": 2615276, "current_assets": 820408, "current_liabilities": 580176, "equity": 1936335, "fixed_assets": 1794868, "liabilities": 1092937, "long_term_liabilities": 512761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93148, "financing_cash_flow": -97506, "investing_cash_flow": -443896, "net_cash_flow": 368449, "operating_cash_flow": 483870, "quarter": 1 }, { "change_in_working_capital": 38519, "financing_cash_flow": 131150, "investing_cash_flow": -329225, "net_cash_flow": 559925, "operating_cash_flow": 510856, "quarter": 2 }, { "change_in_working_capital": -19602, "financing_cash_flow": 143959, "investing_cash_flow": -162146, "net_cash_flow": 189098, "operating_cash_flow": 500458, "quarter": 3 }, { "change_in_working_capital": -61542, "financing_cash_flow": -78953, "investing_cash_flow": -159647, "net_cash_flow": 217613, "operating_cash_flow": 480765, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7995250486022673, "current_ratio": 1.4400841939355438, "debt_to_equity_ratio": 0.6185848673316746, "profit_margin": 0.21685998604232706, "quarter": 1, "return_on_assets": 0.17338499088037854, "return_on_equity": 0.23916985869306298 }, { "asset_turnover_ratio": 0.7748055066842509, "current_ratio": 1.8009787928221859, "debt_to_equity_ratio": 0.6026881154171951, "profit_margin": 0.21269943034914762, "quarter": 2, "return_on_assets": 0.16480068990312285, "return_on_equity": 0.22675476535153571 }, { "asset_turnover_ratio": 0.7508505018572545, "current_ratio": 1.7699851337855916, "debt_to_equity_ratio": 0.5758892413651719, "profit_margin": 0.2274406249261014, "quarter": 3, "return_on_assets": 0.17077390736849082, "return_on_equity": 0.22986569963178533 }, { "asset_turnover_ratio": 0.7276360124132214, "current_ratio": 1.4140674553928463, "debt_to_equity_ratio": 0.5644359059770133, "profit_margin": 0.21755267689594524, "quarter": 4, "return_on_assets": 0.15829916230638755, "return_on_equity": 0.21380391306256408 } ], "income_statement": [ { "depreciation": 71208, "expenses": 1336458, "income_tax": 153776, "marketing_expense": 244886, "net_income": 566438, "net_profit": 412662, "operational_expense": 813865, "product_revenue": 724238, "quarter": 1, "rd_expense": 149055, "revenue": 1902896, "salaries_expense": 426229, "service_revenue": 1178658 }, { "depreciation": 106106, "expenses": 1331313, "income_tax": 166857, "marketing_expense": 219676, "net_income": 571607, "net_profit": 404750, "operational_expense": 820033, "product_revenue": 470810, "quarter": 2, "rd_expense": 139097, "revenue": 1902920, "salaries_expense": 424045, "service_revenue": 1432110 }, { "depreciation": 67651, "expenses": 1326188, "income_tax": 143950, "marketing_expense": 250369, "net_income": 576757, "net_profit": 432807, "operational_expense": 834387, "product_revenue": 703966, "quarter": 3, "rd_expense": 218948, "revenue": 1902945, "salaries_expense": 529330, "service_revenue": 1198979 }, { "depreciation": 66769, "expenses": 1321082, "income_tax": 167891, "marketing_expense": 253388, "net_income": 581887, "net_profit": 413996, "operational_expense": 822583, "product_revenue": 572905, "quarter": 4, "rd_expense": 154703, "revenue": 1902969, "salaries_expense": 656914, "service_revenue": 1330064 } ], "market_conditions": { "gdp_growth": [ 0.057910325370253604, 0.062034380024386826, 0.05643582035523575, 0.04219269692532185 ], "inflation_rate": [ 0.011676107787386689, 0.010427790948842029, 0.010401028862830689, 0.009420285985807485 ], "interest_rate": [ 0.017799546209380714, 0.019853838941301938, 0.015711211986712586, 0.016040406689705928 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2007, "industry": "Advertising", "location": "West Jack", "name": "Bush-Mcdaniel", "num_employees": 478, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.bush-mcdaniel.com" }

[ { "advertising_kpis": [ { "average_project_size": 131689, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 69179794, "net_revenue": 58781697, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 122974 }, { "average_project_size": 56194, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 69182425, "net_revenue": 58461920, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 122305 }, { "average_project_size": 129638, "billable_hours_per_employee": 89, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 69159641, "net_revenue": 58143883, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 121640 }, { "average_project_size": 116003, "billable_hours_per_employee": 84, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 66281315, "net_revenue": 57827576, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 120978 } ], "balance_sheet": [ { "assets": 68094822, "current_assets": 21198716, "current_liabilities": 15351891, "equity": 55465017, "fixed_assets": 46896106, "liabilities": 28174823, "long_term_liabilities": 12822932, "quarter": 1 }, { "assets": 69809664, "current_assets": 30534235, "current_liabilities": 12958253, "equity": 57324571, "fixed_assets": 39275429, "liabilities": 28748183, "long_term_liabilities": 15789930, "quarter": 2 }, { "assets": 71567691, "current_assets": 30422928, "current_liabilities": 11830296, "equity": 58984961, "fixed_assets": 41144763, "liabilities": 29333211, "long_term_liabilities": 17502915, "quarter": 3 }, { "assets": 73369991, "current_assets": 31374453, "current_liabilities": 13947964, "equity": 60231432, "fixed_assets": 41995538, "liabilities": 29930145, "long_term_liabilities": 15982181, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64437, "financing_cash_flow": 24606, "investing_cash_flow": -368566, "net_cash_flow": 18235078, "operating_cash_flow": 18387252, "quarter": 1 }, { "change_in_working_capital": -42887, "financing_cash_flow": -192009, "investing_cash_flow": -434224, "net_cash_flow": 19291371, "operating_cash_flow": 19630872, "quarter": 2 }, { "change_in_working_capital": 95601, "financing_cash_flow": 63374, "investing_cash_flow": -433649, "net_cash_flow": 18261389, "operating_cash_flow": 18738939, "quarter": 3 }, { "change_in_working_capital": 52156, "financing_cash_flow": 104355, "investing_cash_flow": -431160, "net_cash_flow": 18330666, "operating_cash_flow": 18865659, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8632329929579667, "current_ratio": 1.3808537332632183, "debt_to_equity_ratio": 0.5079746572510742, "profit_margin": 0.2644533722801504, "quarter": 1, "return_on_assets": 0.22828487605122164, "return_on_equity": 0.28026707356819164 }, { "asset_turnover_ratio": 0.8374473769133167, "current_ratio": 2.3563542863378264, "debt_to_equity_ratio": 0.5014984412181646, "profit_margin": 0.2781826187029095, "quarter": 2, "return_on_assets": 0.23296330433562895, "return_on_equity": 0.2837019050696428 }, { "asset_turnover_ratio": 0.8124320092987212, "current_ratio": 2.5716117331299233, "debt_to_equity_ratio": 0.4972998286800597, "profit_margin": 0.28808672788502965, "quarter": 3, "return_on_assets": 0.23405087918792852, "return_on_equity": 0.28397884335296925 }, { "asset_turnover_ratio": 0.7881638693399867, "current_ratio": 2.2493930296923623, "debt_to_equity_ratio": 0.49691903390243153, "profit_margin": 0.2903733333038203, "quarter": 4, "return_on_assets": 0.22886176992988863, "return_on_equity": 0.2787844393272934 } ], "income_statement": [ { "depreciation": 2842234, "expenses": 37166749, "income_tax": 6069930, "marketing_expense": 5905884, "net_income": 21614948, "net_profit": 15545018, "operational_expense": 19076293, "product_revenue": 20871454, "quarter": 1, "rd_expense": 4688149, "revenue": 58781697, "salaries_expense": 11233360, "service_revenue": 37910243 }, { "depreciation": 3367782, "expenses": 36929131, "income_tax": 5269699, "marketing_expense": 3896859, "net_income": 21532789, "net_profit": 16263090, "operational_expense": 21772111, "product_revenue": 21706259, "quarter": 2, "rd_expense": 5334345, "revenue": 58461920, "salaries_expense": 16853031, "service_revenue": 36755661 }, { "depreciation": 1988458, "expenses": 36693032, "income_tax": 4700370, "marketing_expense": 5906442, "net_income": 21450851, "net_profit": 16750481, "operational_expense": 24432682, "product_revenue": 17564492, "quarter": 3, "rd_expense": 4878511, "revenue": 58143883, "salaries_expense": 13055267, "service_revenue": 40579391 }, { "depreciation": 2074073, "expenses": 36458443, "income_tax": 4577547, "marketing_expense": 4138518, "net_income": 21369133, "net_profit": 16791586, "operational_expense": 20214719, "product_revenue": 18680848, "quarter": 4, "rd_expense": 5988403, "revenue": 57827576, "salaries_expense": 17278426, "service_revenue": 39146728 } ], "market_conditions": { "gdp_growth": [ 0.054930749814221344, 0.05601602863765567, 0.06372036114818383, 0.049351241092475906 ], "inflation_rate": [ 0.003244166379967088, 0.005736738866949374, 0.0035979515558817775, 0.009370056868902174 ], "interest_rate": [ 0.02101939251179864, 0.020563189132940196, 0.016807305266747348, 0.02062998668994166 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 125506, "billable_hours_per_employee": 96, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 72740773, "net_revenue": 63955886, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 133799 }, { "average_project_size": 83926, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 71295398, "net_revenue": 64449479, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 134832 }, { "average_project_size": 170568, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 81712345, "net_revenue": 64946881, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 135872 }, { "average_project_size": 161707, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 82851489, "net_revenue": 65448123, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 136921 } ], "balance_sheet": [ { "assets": 82947918, "current_assets": 34763641, "current_liabilities": 19781161, "equity": 53885387, "fixed_assets": 48184277, "liabilities": 41778177, "long_term_liabilities": 21997016, "quarter": 1 }, { "assets": 85124328, "current_assets": 37293109, "current_liabilities": 17998969, "equity": 54296915, "fixed_assets": 47831219, "liabilities": 42815931, "long_term_liabilities": 24816962, "quarter": 2 }, { "assets": 87357844, "current_assets": 30220705, "current_liabilities": 21801143, "equity": 55246104, "fixed_assets": 57137139, "liabilities": 43879462, "long_term_liabilities": 22078319, "quarter": 3 }, { "assets": 89649964, "current_assets": 33294790, "current_liabilities": 24909692, "equity": 55676175, "fixed_assets": 56355174, "liabilities": 44969410, "long_term_liabilities": 20059718, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33354, "financing_cash_flow": 93849, "investing_cash_flow": -480937, "net_cash_flow": 15544449, "operating_cash_flow": 15867209, "quarter": 1 }, { "change_in_working_capital": 24537, "financing_cash_flow": 140813, "investing_cash_flow": -449309, "net_cash_flow": 15198810, "operating_cash_flow": 15527670, "quarter": 2 }, { "change_in_working_capital": 79926, "financing_cash_flow": 124072, "investing_cash_flow": -444214, "net_cash_flow": 15519224, "operating_cash_flow": 15832099, "quarter": 3 }, { "change_in_working_capital": -41032, "financing_cash_flow": -80354, "investing_cash_flow": -489537, "net_cash_flow": 14935869, "operating_cash_flow": 15134094, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7710366642355025, "current_ratio": 1.7574115594125137, "debt_to_equity_ratio": 0.7753155229264661, "profit_margin": 0.1988190109664027, "quarter": 1, "return_on_assets": 0.15329674700213694, "return_on_equity": 0.23597577577015452 }, { "asset_turnover_ratio": 0.7571217361034557, "current_ratio": 2.0719580660425607, "debt_to_equity_ratio": 0.7885518173546324, "profit_margin": 0.18601419570823838, "quarter": 2, "return_on_assets": 0.1408353907945094, "return_on_equity": 0.2207955645362172 }, { "asset_turnover_ratio": 0.7434579200466531, "current_ratio": 1.3861981915351869, "debt_to_equity_ratio": 0.794254414754749, "profit_margin": 0.18118994813623152, "quarter": 3, "return_on_assets": 0.13470710197472363, "return_on_equity": 0.2130054636974944 }, { "asset_turnover_ratio": 0.730040705872453, "current_ratio": 1.3366198987928073, "debt_to_equity_ratio": 0.8076957513694143, "profit_margin": 0.16800513897090677, "quarter": 4, "return_on_assets": 0.12265059024452034, "return_on_equity": 0.19749239239225755 } ], "income_statement": [ { "depreciation": 3151563, "expenses": 47834113, "income_tax": 3406127, "marketing_expense": 8168624, "net_income": 16121773, "net_profit": 12715646, "operational_expense": 28200567, "product_revenue": 15250123, "quarter": 1, "rd_expense": 8995852, "revenue": 63955886, "salaries_expense": 20654722, "service_revenue": 48705763 }, { "depreciation": 3539152, "expenses": 48548633, "income_tax": 3912328, "marketing_expense": 8415196, "net_income": 15900846, "net_profit": 11988518, "operational_expense": 26185346, "product_revenue": 17975394, "quarter": 2, "rd_expense": 7562917, "revenue": 64449479, "salaries_expense": 18441764, "service_revenue": 46474085 }, { "depreciation": 4064377, "expenses": 49273827, "income_tax": 3905332, "marketing_expense": 7260922, "net_income": 15673054, "net_profit": 11767722, "operational_expense": 32528306, "product_revenue": 19512277, "quarter": 3, "rd_expense": 5247937, "revenue": 64946881, "salaries_expense": 18535932, "service_revenue": 45434604 }, { "depreciation": 4138473, "expenses": 50009853, "income_tax": 4442649, "marketing_expense": 6259609, "net_income": 15438270, "net_profit": 10995621, "operational_expense": 28620500, "product_revenue": 15646111, "quarter": 4, "rd_expense": 6898108, "revenue": 65448123, "salaries_expense": 20597181, "service_revenue": 49802012 } ], "market_conditions": { "gdp_growth": [ 0.05403275430018747, 0.05297546991519423, 0.05045757243569227, 0.05323977529759633 ], "inflation_rate": [ 0.0021200263199104155, 0.009722747939466408, 0.010640217531653133, 0.00909663414467822 ], "interest_rate": [ 0.02191682991052588, 0.02076118722797246, 0.023171293810335836, 0.020149510102119746 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 113422, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 93524576, "net_revenue": 73136939, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 153006 }, { "average_project_size": 179736, "billable_hours_per_employee": 158, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 81805957, "net_revenue": 72901435, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 152513 }, { "average_project_size": 56640, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 83090546, "net_revenue": 72666690, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 152022 }, { "average_project_size": 144244, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 88886492, "net_revenue": 72432701, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 151533 } ], "balance_sheet": [ { "assets": 108678546, "current_assets": 45234580, "current_liabilities": 18066058, "equity": 84681852, "fixed_assets": 63443966, "liabilities": 44650714, "long_term_liabilities": 26584656, "quarter": 1 }, { "assets": 112060633, "current_assets": 54406335, "current_liabilities": 25021848, "equity": 86843846, "fixed_assets": 57654298, "liabilities": 45240398, "long_term_liabilities": 20218550, "quarter": 2 }, { "assets": 115547971, "current_assets": 53898965, "current_liabilities": 25014487, "equity": 90821998, "fixed_assets": 61649006, "liabilities": 45837870, "long_term_liabilities": 20823383, "quarter": 3 }, { "assets": 119143836, "current_assets": 57556716, "current_liabilities": 24897366, "equity": 94492142, "fixed_assets": 61587120, "liabilities": 46443233, "long_term_liabilities": 21545867, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5131, "financing_cash_flow": 179754, "investing_cash_flow": -242377, "net_cash_flow": 22873839, "operating_cash_flow": 23294114, "quarter": 1 }, { "change_in_working_capital": 61676, "financing_cash_flow": -199460, "investing_cash_flow": -436437, "net_cash_flow": 23645468, "operating_cash_flow": 24193482, "quarter": 2 }, { "change_in_working_capital": -49561, "financing_cash_flow": 153815, "investing_cash_flow": -203112, "net_cash_flow": 23743482, "operating_cash_flow": 24067383, "quarter": 3 }, { "change_in_working_capital": -73636, "financing_cash_flow": 178628, "investing_cash_flow": -391340, "net_cash_flow": 24045916, "operating_cash_flow": 24310087, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6729657479959292, "current_ratio": 2.503843395166782, "debt_to_equity_ratio": 0.5272760685489023, "profit_margin": 0.2824020294313931, "quarter": 1, "return_on_assets": 0.19004689297186586, "return_on_equity": 0.24390137334266143 }, { "asset_turnover_ratio": 0.6505534820600202, "current_ratio": 2.174353189260841, "debt_to_equity_ratio": 0.5209395954204976, "profit_margin": 0.2746668978463867, "quarter": 2, "return_on_assets": 0.1786855068005907, "return_on_equity": 0.23057029279887029 }, { "asset_turnover_ratio": 0.6288876331718538, "current_ratio": 2.1547099886557737, "debt_to_equity_ratio": 0.5047000837836666, "profit_margin": 0.29053059937090847, "quarter": 3, "return_on_assets": 0.1827111010023707, "return_on_equity": 0.23245356262697503 }, { "asset_turnover_ratio": 0.6079433349787394, "current_ratio": 2.311759243929659, "debt_to_equity_ratio": 0.49150365328791046, "profit_margin": 0.3008522214296551, "quarter": 4, "return_on_assets": 0.1829011028317067, "return_on_equity": 0.2306174729322995 } ], "income_statement": [ { "depreciation": 2640094, "expenses": 44935861, "income_tax": 7547058, "marketing_expense": 8654360, "net_income": 28201078, "net_profit": 20654020, "operational_expense": 29821484, "product_revenue": 26394411, "quarter": 1, "rd_expense": 6390044, "revenue": 73136939, "salaries_expense": 19574802, "service_revenue": 46742528 }, { "depreciation": 4169871, "expenses": 44878328, "income_tax": 7999496, "marketing_expense": 6586130, "net_income": 28023107, "net_profit": 20023611, "operational_expense": 30536955, "product_revenue": 24765220, "quarter": 2, "rd_expense": 7433843, "revenue": 72901435, "salaries_expense": 21109497, "service_revenue": 48136215 }, { "depreciation": 2955486, "expenses": 44820870, "income_tax": 6733923, "marketing_expense": 4668825, "net_income": 27845820, "net_profit": 21111897, "operational_expense": 30718189, "product_revenue": 23102608, "quarter": 3, "rd_expense": 5844512, "revenue": 72666690, "salaries_expense": 18857222, "service_revenue": 49564082 }, { "depreciation": 2518548, "expenses": 44763485, "income_tax": 5877677, "marketing_expense": 5690766, "net_income": 27669216, "net_profit": 21791539, "operational_expense": 30913616, "product_revenue": 20070373, "quarter": 4, "rd_expense": 8069171, "revenue": 72432701, "salaries_expense": 14334483, "service_revenue": 52362328 } ], "market_conditions": { "gdp_growth": [ 0.04674943672437909, 0.05041301520700189, 0.058643304783620634, 0.062320188859959796 ], "inflation_rate": [ 0.004486012513631856, 0.009364051502936541, 0.0038439549952908026, 0.006099845149230262 ], "interest_rate": [ 0.02272060652044616, 0.021471376659322507, 0.017241635319326896, 0.016718250671902007 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 72499, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 107012548, "net_revenue": 85740841, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 179374 }, { "average_project_size": 196325, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 96878473, "net_revenue": 86184306, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 180302 }, { "average_project_size": 171373, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 108662311, "net_revenue": 86630065, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 181234 }, { "average_project_size": 138271, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 98873224, "net_revenue": 87078130, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 182172 } ], "balance_sheet": [ { "assets": 88184868, "current_assets": 27295536, "current_liabilities": 23582937, "equity": 63508090, "fixed_assets": 60889332, "liabilities": 46652524, "long_term_liabilities": 23069587, "quarter": 1 }, { "assets": 89584138, "current_assets": 27170053, "current_liabilities": 21236006, "equity": 66153780, "fixed_assets": 62414085, "liabilities": 47525616, "long_term_liabilities": 26289610, "quarter": 2 }, { "assets": 91005611, "current_assets": 30707687, "current_liabilities": 26844394, "equity": 66667514, "fixed_assets": 60297924, "liabilities": 48415049, "long_term_liabilities": 21570655, "quarter": 3 }, { "assets": 92449639, "current_assets": 33307227, "current_liabilities": 25521659, "equity": 64806169, "fixed_assets": 59142412, "liabilities": 49321126, "long_term_liabilities": 23799467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72602, "financing_cash_flow": 42958, "investing_cash_flow": -188104, "net_cash_flow": 25458183, "operating_cash_flow": 25534325, "quarter": 1 }, { "change_in_working_capital": -465, "financing_cash_flow": 46234, "investing_cash_flow": -215111, "net_cash_flow": 27159248, "operating_cash_flow": 27658883, "quarter": 2 }, { "change_in_working_capital": -30757, "financing_cash_flow": 137454, "investing_cash_flow": -300703, "net_cash_flow": 26763016, "operating_cash_flow": 27142726, "quarter": 3 }, { "change_in_working_capital": -99024, "financing_cash_flow": -82254, "investing_cash_flow": -400914, "net_cash_flow": 24268432, "operating_cash_flow": 24725663, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9722851884293799, "current_ratio": 1.1574273382488365, "debt_to_equity_ratio": 0.7345918291669612, "profit_margin": 0.25630429727182175, "quarter": 1, "return_on_assets": 0.249200871968193, "return_on_equity": 0.346030655307064 }, { "asset_turnover_ratio": 0.9620487278674267, "current_ratio": 1.2794332889150624, "debt_to_equity_ratio": 0.7184111928297975, "profit_margin": 0.2795782563939193, "quarter": 2, "return_on_assets": 0.26896790590316333, "return_on_equity": 0.3642310084170549 }, { "asset_turnover_ratio": 0.9519200415016169, "current_ratio": 1.1439143308655058, "debt_to_equity_ratio": 0.7262165047882242, "profit_margin": 0.277928361245025, "quarter": 3, "return_on_assets": 0.2645655771708406, "return_on_equity": 0.36114968978744283 }, { "asset_turnover_ratio": 0.9418979991906729, "current_ratio": 1.305057284873213, "debt_to_equity_ratio": 0.7610560346500346, "profit_margin": 0.24894489580793708, "quarter": 4, "return_on_assets": 0.23448069927022647, "return_on_equity": 0.33449988379964257 } ], "income_statement": [ { "depreciation": 3558579, "expenses": 55371507, "income_tax": 8393588, "marketing_expense": 10998974, "net_income": 30369334, "net_profit": 21975746, "operational_expense": 33806537, "product_revenue": 19267287, "quarter": 1, "rd_expense": 9822677, "revenue": 85740841, "salaries_expense": 22451575, "service_revenue": 66473554 }, { "depreciation": 3563625, "expenses": 55780302, "income_tax": 6308746, "marketing_expense": 10037623, "net_income": 30404004, "net_profit": 24095258, "operational_expense": 38173656, "product_revenue": 26442074, "quarter": 2, "rd_expense": 8769018, "revenue": 86184306, "salaries_expense": 19011268, "service_revenue": 59742232 }, { "depreciation": 3065774, "expenses": 56192116, "income_tax": 6360997, "marketing_expense": 6149080, "net_income": 30437949, "net_profit": 24076952, "operational_expense": 38396280, "product_revenue": 30387000, "quarter": 3, "rd_expense": 9531304, "revenue": 86630065, "salaries_expense": 20228416, "service_revenue": 56243065 }, { "depreciation": 3048007, "expenses": 56606970, "income_tax": 8793504, "marketing_expense": 6072863, "net_income": 30471160, "net_profit": 21677656, "operational_expense": 33486628, "product_revenue": 20233289, "quarter": 4, "rd_expense": 10948018, "revenue": 87078130, "salaries_expense": 17083632, "service_revenue": 66844841 } ], "market_conditions": { "gdp_growth": [ 0.035597325065480696, 0.04606767457611235, 0.0309265148926031, 0.03581462450446769 ], "inflation_rate": [ 0.005524826163386508, 0.00736310615503345, 0.002351919401416612, 0.0023146628255808583 ], "interest_rate": [ 0.01581628669310536, 0.01387809779680587, 0.01391474981135189, 0.01159822391925097 ], "year": 2010 }, "random_event": { "description": "Bush-Mcdaniel Industry Recognition in 2010", "impact": -0.05, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 172821, "billable_hours_per_employee": 153, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 61401127, "net_revenue": 49037038, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 102588 }, { "average_project_size": 188305, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 61156529, "net_revenue": 47500493, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 99373 }, { "average_project_size": 70597, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 53987828, "net_revenue": 46012095, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 96260 }, { "average_project_size": 112005, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 54386315, "net_revenue": 44570335, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 93243 } ], "balance_sheet": [ { "assets": 64423431, "current_assets": 27127656, "current_liabilities": 14126981, "equity": 43706170, "fixed_assets": 37295775, "liabilities": 34174576, "long_term_liabilities": 20047595, "quarter": 1 }, { "assets": 65360792, "current_assets": 24968951, "current_liabilities": 18176369, "equity": 44186733, "fixed_assets": 40391841, "liabilities": 34946385, "long_term_liabilities": 16770016, "quarter": 2 }, { "assets": 66311791, "current_assets": 25235145, "current_liabilities": 20385374, "equity": 43534288, "fixed_assets": 41076646, "liabilities": 35735624, "long_term_liabilities": 15350250, "quarter": 3 }, { "assets": 67276627, "current_assets": 21446054, "current_liabilities": 21450577, "equity": 42473438, "fixed_assets": 45830573, "liabilities": 36542687, "long_term_liabilities": 15092110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45040, "financing_cash_flow": -197572, "investing_cash_flow": -323989, "net_cash_flow": 14751110, "operating_cash_flow": 15122583, "quarter": 1 }, { "change_in_working_capital": 29884, "financing_cash_flow": -182071, "investing_cash_flow": -455791, "net_cash_flow": 15748088, "operating_cash_flow": 15914802, "quarter": 2 }, { "change_in_working_capital": 62905, "financing_cash_flow": -192686, "investing_cash_flow": -177234, "net_cash_flow": 15273842, "operating_cash_flow": 15378761, "quarter": 3 }, { "change_in_working_capital": -59993, "financing_cash_flow": 87486, "investing_cash_flow": -484246, "net_cash_flow": 13324066, "operating_cash_flow": 13775785, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7611677496654905, "current_ratio": 1.920272703700812, "debt_to_equity_ratio": 0.7819165120164956, "profit_margin": 0.2744316449129737, "quarter": 1, "return_on_assets": 0.20888851759540716, "return_on_equity": 0.3079042386921572 }, { "asset_turnover_ratio": 0.7267429225765808, "current_ratio": 1.373704010960605, "debt_to_equity_ratio": 0.7908795836976678, "profit_margin": 0.2899406959839343, "quarter": 2, "return_on_assets": 0.21071234877325232, "return_on_equity": 0.3116846407268897 }, { "asset_turnover_ratio": 0.6938750153799947, "current_ratio": 1.237904440703418, "debt_to_equity_ratio": 0.8208615700801171, "profit_margin": 0.2816242338020036, "quarter": 3, "return_on_assets": 0.19541201956074447, "return_on_equity": 0.2976532199171375 }, { "asset_turnover_ratio": 0.6624936027188164, "current_ratio": 0.9997891432011363, "debt_to_equity_ratio": 0.8603656478197033, "profit_margin": 0.2633926354827712, "quarter": 4, "return_on_assets": 0.17449593601058508, "return_on_equity": 0.2763962267429352 } ], "income_statement": [ { "depreciation": 1665268, "expenses": 30382484, "income_tax": 5197239, "marketing_expense": 5894016, "net_income": 18654554, "net_profit": 13457315, "operational_expense": 21125269, "product_revenue": 17058713, "quarter": 1, "rd_expense": 3474481, "revenue": 49037038, "salaries_expense": 11708309, "service_revenue": 31978325 }, { "depreciation": 2142476, "expenses": 29570598, "income_tax": 4157569, "marketing_expense": 4655400, "net_income": 17929895, "net_profit": 13772326, "operational_expense": 15413773, "product_revenue": 16024590, "quarter": 2, "rd_expense": 4023550, "revenue": 47500493, "salaries_expense": 13288337, "service_revenue": 31475903 }, { "depreciation": 2420640, "expenses": 28780407, "income_tax": 4273567, "marketing_expense": 4827275, "net_income": 17231688, "net_profit": 12958121, "operational_expense": 19602273, "product_revenue": 13065555, "quarter": 3, "rd_expense": 5638020, "revenue": 46012095, "salaries_expense": 13990423, "service_revenue": 32946540 }, { "depreciation": 2036287, "expenses": 28011333, "income_tax": 4819504, "marketing_expense": 5338423, "net_income": 16559002, "net_profit": 11739498, "operational_expense": 19397626, "product_revenue": 16040670, "quarter": 4, "rd_expense": 5200435, "revenue": 44570335, "salaries_expense": 9197902, "service_revenue": 28529665 } ], "market_conditions": { "gdp_growth": [ 0.06312393240483231, 0.05375739420676039, 0.05469371123820575, 0.04576562527481609 ], "inflation_rate": [ 0.006946078003669244, 0.0127759297707929, 0.013690217811587146, 0.00546648436692959 ], "interest_rate": [ 0.011384218989090596, 0.01404270407087808, 0.012046291766771387, 0.008922635264240026 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 83782, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 95144691, "net_revenue": 83078979, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 173805 }, { "average_project_size": 123389, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 106117136, "net_revenue": 81739377, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 171003 }, { "average_project_size": 166904, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 96063581, "net_revenue": 80421375, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 168246 }, { "average_project_size": 93182, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 87265403, "net_revenue": 79124626, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 165533 } ], "balance_sheet": [ { "assets": 121305300, "current_assets": 57977040, "current_liabilities": 41291298, "equity": 70293740, "fixed_assets": 63328260, "liabilities": 70777460, "long_term_liabilities": 29486162, "quarter": 1 }, { "assets": 124587926, "current_assets": 40723016, "current_liabilities": 32197910, "equity": 73445202, "fixed_assets": 83864910, "liabilities": 71531728, "long_term_liabilities": 39333818, "quarter": 2 }, { "assets": 127959383, "current_assets": 42890011, "current_liabilities": 35653051, "equity": 74967370, "fixed_assets": 85069372, "liabilities": 72294034, "long_term_liabilities": 36640983, "quarter": 3 }, { "assets": 131422074, "current_assets": 63042892, "current_liabilities": 31280382, "equity": 78934669, "fixed_assets": 68379182, "liabilities": 73064464, "long_term_liabilities": 41784082, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65651, "financing_cash_flow": 163607, "investing_cash_flow": -481995, "net_cash_flow": 23819094, "operating_cash_flow": 24060143, "quarter": 1 }, { "change_in_working_capital": -85506, "financing_cash_flow": -197672, "investing_cash_flow": -133218, "net_cash_flow": 24204199, "operating_cash_flow": 24851523, "quarter": 2 }, { "change_in_working_capital": -55535, "financing_cash_flow": 14150, "investing_cash_flow": -293440, "net_cash_flow": 23155331, "operating_cash_flow": 23357159, "quarter": 3 }, { "change_in_working_capital": -73060, "financing_cash_flow": -36303, "investing_cash_flow": -487309, "net_cash_flow": 24580936, "operating_cash_flow": 25144482, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6848750961417185, "current_ratio": 1.404098267872325, "debt_to_equity_ratio": 1.0068814093545173, "profit_margin": 0.23791698258593189, "quarter": 1, "return_on_assets": 0.16294341632228765, "return_on_equity": 0.2811900462260224 }, { "asset_turnover_ratio": 0.6560778369486623, "current_ratio": 1.2647720302342604, "debt_to_equity_ratio": 0.9739469162328671, "profit_margin": 0.2494391901225281, "quarter": 2, "return_on_assets": 0.16365152430581437, "return_on_equity": 0.27760838618157796 }, { "asset_turnover_ratio": 0.6284914252829744, "current_ratio": 1.2029829088119275, "debt_to_equity_ratio": 0.9643400055250705, "profit_margin": 0.24001107914407083, "quarter": 3, "return_on_assets": 0.15084490521496186, "return_on_equity": 0.25747229761428203 }, { "asset_turnover_ratio": 0.6020649620854408, "current_ratio": 2.015413111003568, "debt_to_equity_ratio": 0.9256321072303477, "profit_margin": 0.2600588469132227, "quarter": 4, "return_on_assets": 0.15657231980679287, "return_on_equity": 0.26068468089731267 } ], "income_statement": [ { "depreciation": 4294243, "expenses": 55610412, "income_tax": 7702667, "marketing_expense": 9437423, "net_income": 27468567, "net_profit": 19765900, "operational_expense": 29346470, "product_revenue": 19266592, "quarter": 1, "rd_expense": 8418552, "revenue": 83078979, "salaries_expense": 23571327, "service_revenue": 63812387 }, { "depreciation": 4462519, "expenses": 54753179, "income_tax": 6597194, "marketing_expense": 10658513, "net_income": 26986198, "net_profit": 20389004, "operational_expense": 27548302, "product_revenue": 24765167, "quarter": 2, "rd_expense": 8808243, "revenue": 81739377, "salaries_expense": 25647436, "service_revenue": 56974210 }, { "depreciation": 4055138, "expenses": 53909161, "income_tax": 7210193, "marketing_expense": 10754418, "net_income": 26512214, "net_profit": 19302021, "operational_expense": 31174588, "product_revenue": 31484550, "quarter": 3, "rd_expense": 5413776, "revenue": 80421375, "salaries_expense": 26845131, "service_revenue": 48936825 }, { "depreciation": 4567423, "expenses": 53078154, "income_tax": 5469413, "marketing_expense": 9628680, "net_income": 26046472, "net_profit": 20577059, "operational_expense": 32698159, "product_revenue": 31131027, "quarter": 4, "rd_expense": 9143300, "revenue": 79124626, "salaries_expense": 19724714, "service_revenue": 47993599 } ], "market_conditions": { "gdp_growth": [ 0.027232997213632607, 0.03155315180553741, 0.02871617610633843, 0.033277781653297034 ], "inflation_rate": [ 0.011812235515895102, 0.008082975695698248, 0.011127689859955905, 0.005901586226238651 ], "interest_rate": [ 0.012533487975492008, 0.00979723857124522, 0.006489318636055248, 0.011963226087797152 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 152127, "billable_hours_per_employee": 124, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 73947855, "net_revenue": 66935321, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 140032 }, { "average_project_size": 131955, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 76684946, "net_revenue": 65816961, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 137692 }, { "average_project_size": 52885, "billable_hours_per_employee": 151, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 72047906, "net_revenue": 64717286, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 135392 }, { "average_project_size": 139689, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 71097951, "net_revenue": 63635985, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 133130 } ], "balance_sheet": [ { "assets": 79476133, "current_assets": 32372034, "current_liabilities": 19041881, "equity": 55372339, "fixed_assets": 47104099, "liabilities": 40521303, "long_term_liabilities": 21479422, "quarter": 1 }, { "assets": 82112291, "current_assets": 37585796, "current_liabilities": 19219087, "equity": 58749550, "fixed_assets": 44526495, "liabilities": 40894463, "long_term_liabilities": 21675376, "quarter": 2 }, { "assets": 84835889, "current_assets": 42004675, "current_liabilities": 16573639, "equity": 60082889, "fixed_assets": 42831214, "liabilities": 41271060, "long_term_liabilities": 24697421, "quarter": 3 }, { "assets": 87649825, "current_assets": 30614449, "current_liabilities": 17992010, "equity": 62213643, "fixed_assets": 57035376, "liabilities": 41651124, "long_term_liabilities": 23659114, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4560, "financing_cash_flow": -78973, "investing_cash_flow": -262244, "net_cash_flow": 18999327, "operating_cash_flow": 19416146, "quarter": 1 }, { "change_in_working_capital": -67667, "financing_cash_flow": 194925, "investing_cash_flow": -125892, "net_cash_flow": 21060676, "operating_cash_flow": 21792310, "quarter": 2 }, { "change_in_working_capital": -84302, "financing_cash_flow": 41379, "investing_cash_flow": -254858, "net_cash_flow": 19434403, "operating_cash_flow": 19726916, "quarter": 3 }, { "change_in_working_capital": 35749, "financing_cash_flow": -90988, "investing_cash_flow": -377269, "net_cash_flow": 18414291, "operating_cash_flow": 18730920, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8422065653345263, "current_ratio": 1.700043918980483, "debt_to_equity_ratio": 0.731796845352695, "profit_margin": 0.2452742252479823, "quarter": 1, "return_on_assets": 0.20657156281119013, "return_on_equity": 0.2964929655581282 }, { "asset_turnover_ratio": 0.8015482237610445, "current_ratio": 1.9556494020761757, "debt_to_equity_ratio": 0.696081297643982, "profit_margin": 0.2663708827273262, "quarter": 2, "return_on_assets": 0.2135091079117498, "return_on_equity": 0.2984145750903624 }, { "asset_turnover_ratio": 0.7628526884417985, "current_ratio": 2.5344268087412787, "debt_to_equity_ratio": 0.6869020562576477, "profit_margin": 0.2552341270924124, "quarter": 3, "return_on_assets": 0.19470604003454245, "return_on_equity": 0.2749212009429174 }, { "asset_turnover_ratio": 0.7260252373578613, "current_ratio": 1.7015580249232853, "debt_to_equity_ratio": 0.6694853731680687, "profit_margin": 0.2548077475346693, "quarter": 4, "return_on_assets": 0.18499685538448024, "return_on_equity": 0.2606332183440857 } ], "income_statement": [ { "depreciation": 2998637, "expenses": 44418800, "income_tax": 6099012, "marketing_expense": 5396230, "net_income": 22516521, "net_profit": 16417509, "operational_expense": 29893795, "product_revenue": 17188585, "quarter": 1, "rd_expense": 7494513, "revenue": 66935321, "salaries_expense": 16570021, "service_revenue": 49746736 }, { "depreciation": 4260588, "expenses": 43362764, "income_tax": 4922475, "marketing_expense": 7060436, "net_income": 22454197, "net_profit": 17531722, "operational_expense": 27437385, "product_revenue": 23580562, "quarter": 2, "rd_expense": 8136284, "revenue": 65816961, "salaries_expense": 21105758, "service_revenue": 42236399 }, { "depreciation": 3208856, "expenses": 42331836, "income_tax": 5867390, "marketing_expense": 6052527, "net_income": 22385450, "net_profit": 16518060, "operational_expense": 23204003, "product_revenue": 18506971, "quarter": 3, "rd_expense": 6942480, "revenue": 64717286, "salaries_expense": 14992947, "service_revenue": 46210315 }, { "depreciation": 2515978, "expenses": 41325418, "income_tax": 6095625, "marketing_expense": 7583440, "net_income": 22310567, "net_profit": 16214942, "operational_expense": 23021924, "product_revenue": 13450335, "quarter": 4, "rd_expense": 7936701, "revenue": 63635985, "salaries_expense": 13175477, "service_revenue": 50185650 } ], "market_conditions": { "gdp_growth": [ 0.048465971023227986, 0.049661624225936785, 0.04487825348366118, 0.046261027124517205 ], "inflation_rate": [ 0.01040705092741136, 0.014134389672288122, 0.005401349185331089, 0.008839634829772708 ], "interest_rate": [ 0.01832471332096919, 0.01743201520192034, 0.015614862372671099, 0.014149588188049478 ], "year": 2013 }, "random_event": { "description": "Bush-Mcdaniel Introduction of New Service in 2013", "impact": -0.09, "type": "Introduction of New Service" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 138034, "billable_hours_per_employee": 153, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 88965023, "net_revenue": 71848262, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 150310 }, { "average_project_size": 167071, "billable_hours_per_employee": 116, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 78108813, "net_revenue": 70549156, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 147592 }, { "average_project_size": 77421, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 78944387, "net_revenue": 69273539, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 144924 }, { "average_project_size": 121076, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 86453772, "net_revenue": 68020987, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 142303 } ], "balance_sheet": [ { "assets": 80104003, "current_assets": 38698509, "current_liabilities": 22121806, "equity": 50565558, "fixed_assets": 41405494, "liabilities": 42260838, "long_term_liabilities": 20139032, "quarter": 1 }, { "assets": 82056414, "current_assets": 31129082, "current_liabilities": 21781399, "equity": 51321276, "fixed_assets": 50927332, "liabilities": 43248779, "long_term_liabilities": 21467380, "quarter": 2 }, { "assets": 84056413, "current_assets": 25644704, "current_liabilities": 23082923, "equity": 52006912, "fixed_assets": 58411709, "liabilities": 44259815, "long_term_liabilities": 21176892, "quarter": 3 }, { "assets": 86105158, "current_assets": 35993012, "current_liabilities": 23301371, "equity": 53566395, "fixed_assets": 50112146, "liabilities": 45294486, "long_term_liabilities": 21993115, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6428, "financing_cash_flow": 28135, "investing_cash_flow": -151339, "net_cash_flow": 16290502, "operating_cash_flow": 16457957, "quarter": 1 }, { "change_in_working_capital": -77056, "financing_cash_flow": 153191, "investing_cash_flow": -464394, "net_cash_flow": 16589003, "operating_cash_flow": 16904770, "quarter": 2 }, { "change_in_working_capital": -24476, "financing_cash_flow": 18353, "investing_cash_flow": -167306, "net_cash_flow": 14775893, "operating_cash_flow": 15010245, "quarter": 3 }, { "change_in_working_capital": 55278, "financing_cash_flow": 76705, "investing_cash_flow": -494837, "net_cash_flow": 17170884, "operating_cash_flow": 17311357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8969372229749867, "current_ratio": 1.7493376896985717, "debt_to_equity_ratio": 0.835763307506663, "profit_margin": 0.17707307937386155, "quarter": 1, "return_on_assets": 0.15882343607722077, "return_on_equity": 0.2516019500862623 }, { "asset_turnover_ratio": 0.8597640642692478, "current_ratio": 1.4291589810186205, "debt_to_equity_ratio": 0.8427066193755588, "profit_margin": 0.1773747796500925, "quarter": 2, "return_on_assets": 0.15250046145082577, "return_on_equity": 0.24382949870537124 }, { "asset_turnover_ratio": 0.8241315151052186, "current_ratio": 1.1109816551396026, "debt_to_equity_ratio": 0.8510371659828602, "profit_margin": 0.17626230991316902, "quarter": 3, "return_on_assets": 0.14526332452468557, "return_on_equity": 0.23478252275389855 }, { "asset_turnover_ratio": 0.789975752672099, "current_ratio": 1.5446735730700139, "debt_to_equity_ratio": 0.8455765223700419, "profit_margin": 0.18752628508610145, "quarter": 4, "return_on_assets": 0.1481412182066956, "return_on_equity": 0.23812920395333678 } ], "income_statement": [ { "depreciation": 3735564, "expenses": 55010343, "income_tax": 4115526, "marketing_expense": 8908813, "net_income": 16837919, "net_profit": 12722393, "operational_expense": 29298154, "product_revenue": 14636128, "quarter": 1, "rd_expense": 6284632, "revenue": 71848262, "salaries_expense": 25797159, "service_revenue": 57212134 }, { "depreciation": 4391129, "expenses": 53894390, "income_tax": 4141125, "marketing_expense": 5712229, "net_income": 16654766, "net_profit": 12513641, "operational_expense": 37527273, "product_revenue": 21660941, "quarter": 2, "rd_expense": 8031484, "revenue": 70549156, "salaries_expense": 16175501, "service_revenue": 48888215 }, { "depreciation": 2799931, "expenses": 52801077, "income_tax": 4262148, "marketing_expense": 8002743, "net_income": 16472462, "net_profit": 12210314, "operational_expense": 31820873, "product_revenue": 16634917, "quarter": 3, "rd_expense": 5918654, "revenue": 69273539, "salaries_expense": 19671841, "service_revenue": 52638622 }, { "depreciation": 4555634, "expenses": 51729942, "income_tax": 3535322, "marketing_expense": 9056966, "net_income": 16291045, "net_profit": 12755723, "operational_expense": 29789405, "product_revenue": 20037445, "quarter": 4, "rd_expense": 8611140, "revenue": 68020987, "salaries_expense": 18686525, "service_revenue": 47983542 } ], "market_conditions": { "gdp_growth": [ 0.03064175209746376, 0.024885194815357427, 0.025690292080661516, 0.031467341776748606 ], "inflation_rate": [ 0.012670083440548985, 0.006970400620495145, 0.0065629605453373764, 0.005369105915260408 ], "interest_rate": [ 0.017119640056674913, 0.021215947600501075, 0.021911627680430826, 0.013495039864596698 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2006, "industry": "Advertising", "location": "Scottstad", "name": "Larson, Ellis and Rogers", "num_employees": 546, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.larson,ellisandrogers.com" }

[ { "advertising_kpis": [ { "average_project_size": 94104, "billable_hours_per_employee": 157, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 22180565, "net_revenue": 17483710, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 32021 }, { "average_project_size": 75065, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 22350052, "net_revenue": 17562383, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 32166 }, { "average_project_size": 109076, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 21620412, "net_revenue": 17641411, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 32310 }, { "average_project_size": 149669, "billable_hours_per_employee": 123, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 20141340, "net_revenue": 17720795, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 32456 } ], "balance_sheet": [ { "assets": 23204280, "current_assets": 10259563, "current_liabilities": 6806181, "equity": 13754343, "fixed_assets": 12944717, "liabilities": 13747215, "long_term_liabilities": 6941034, "quarter": 1 }, { "assets": 23553899, "current_assets": 10134219, "current_liabilities": 6295571, "equity": 13850672, "fixed_assets": 13419680, "liabilities": 14069750, "long_term_liabilities": 7774179, "quarter": 2 }, { "assets": 23908786, "current_assets": 7606664, "current_liabilities": 6040941, "equity": 14243001, "fixed_assets": 16302122, "liabilities": 14399853, "long_term_liabilities": 8358912, "quarter": 3 }, { "assets": 24269020, "current_assets": 7533891, "current_liabilities": 7820268, "equity": 14003561, "fixed_assets": 16735129, "liabilities": 14737700, "long_term_liabilities": 6917432, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56863, "financing_cash_flow": 180020, "investing_cash_flow": -123362, "net_cash_flow": 5266803, "operating_cash_flow": 5370640, "quarter": 1 }, { "change_in_working_capital": -56387, "financing_cash_flow": 12827, "investing_cash_flow": -483155, "net_cash_flow": 4797237, "operating_cash_flow": 5346422, "quarter": 2 }, { "change_in_working_capital": -30605, "financing_cash_flow": 166514, "investing_cash_flow": -146048, "net_cash_flow": 5851263, "operating_cash_flow": 5874833, "quarter": 3 }, { "change_in_working_capital": 53120, "financing_cash_flow": 190714, "investing_cash_flow": -385663, "net_cash_flow": 5556673, "operating_cash_flow": 5542733, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7534691875809117, "current_ratio": 1.5073890923559041, "debt_to_equity_ratio": 0.999481763687295, "profit_margin": 0.2457875359405984, "quarter": 1, "return_on_assets": 0.18519333502267685, "return_on_equity": 0.3124306264574033 }, { "asset_turnover_ratio": 0.7456252996584557, "current_ratio": 1.6097378617443914, "debt_to_equity_ratio": 1.0158171386918988, "profit_margin": 0.248629300477048, "quarter": 2, "return_on_assets": 0.18538429667207115, "return_on_equity": 0.31525712254250193 }, { "asset_turnover_ratio": 0.7378631018739303, "current_ratio": 1.2591852825578003, "debt_to_equity_ratio": 1.0110125668038639, "profit_margin": 0.26834973687762276, "quarter": 3, "return_on_assets": 0.1980053692395758, "return_on_equity": 0.33237854859379706 }, { "asset_turnover_ratio": 0.7301817296289673, "current_ratio": 0.9633801552581063, "debt_to_equity_ratio": 1.0524251652847443, "profit_margin": 0.25237248103146614, "quarter": 4, "return_on_assets": 0.18427777471030968, "return_on_equity": 0.31936455305903977 } ], "income_statement": [ { "depreciation": 1073362, "expenses": 11514290, "income_tax": 1672142, "marketing_expense": 1565935, "net_income": 5969420, "net_profit": 4297278, "operational_expense": 6627664, "product_revenue": 4653819, "quarter": 1, "rd_expense": 1410464, "revenue": 17483710, "salaries_expense": 5588684, "service_revenue": 12829891 }, { "depreciation": 979899, "expenses": 11551971, "income_tax": 1643889, "marketing_expense": 1489109, "net_income": 6010412, "net_profit": 4366523, "operational_expense": 7122123, "product_revenue": 5511886, "quarter": 2, "rd_expense": 1178939, "revenue": 17562383, "salaries_expense": 3809736, "service_revenue": 12050497 }, { "depreciation": 1140765, "expenses": 11589776, "income_tax": 1317567, "marketing_expense": 1591045, "net_income": 6051635, "net_profit": 4734068, "operational_expense": 5964403, "product_revenue": 3843190, "quarter": 3, "rd_expense": 1581836, "revenue": 17641411, "salaries_expense": 3828786, "service_revenue": 13798221 }, { "depreciation": 1070492, "expenses": 11627705, "income_tax": 1620849, "marketing_expense": 2266969, "net_income": 6093090, "net_profit": 4472241, "operational_expense": 7867495, "product_revenue": 3613951, "quarter": 4, "rd_expense": 1246415, "revenue": 17720795, "salaries_expense": 4537036, "service_revenue": 14106844 } ], "market_conditions": { "gdp_growth": [ 0.01930069762779818, 0.023437886087613352, 0.023034924210212273, 0.0220491734908047 ], "inflation_rate": [ 0.012764181252981397, 0.007385381620638066, 0.012483314804149461, 0.007074449565522563 ], "interest_rate": [ 0.02424246975308039, 0.022176289595066293, 0.024429251767337918, 0.02083571661407634 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 99625, "billable_hours_per_employee": 146, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 22115499, "net_revenue": 19908905, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 36463 }, { "average_project_size": 121867, "billable_hours_per_employee": 119, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 22429953, "net_revenue": 19405517, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 35541 }, { "average_project_size": 134111, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 21089978, "net_revenue": 18914858, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 34643 }, { "average_project_size": 115988, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 23409549, "net_revenue": 18436605, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 33767 } ], "balance_sheet": [ { "assets": 21175953, "current_assets": 8962937, "current_liabilities": 6606412, "equity": 14941785, "fixed_assets": 12213016, "liabilities": 11532332, "long_term_liabilities": 4925920, "quarter": 1 }, { "assets": 21830734, "current_assets": 7145530, "current_liabilities": 6069174, "equity": 15271321, "fixed_assets": 14685204, "liabilities": 11631279, "long_term_liabilities": 5562105, "quarter": 2 }, { "assets": 22505762, "current_assets": 8184685, "current_liabilities": 6406639, "equity": 15614784, "fixed_assets": 14321077, "liabilities": 11731076, "long_term_liabilities": 5324437, "quarter": 3 }, { "assets": 23201662, "current_assets": 8142349, "current_liabilities": 6458902, "equity": 16193040, "fixed_assets": 15059313, "liabilities": 11831729, "long_term_liabilities": 5372827, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25589, "financing_cash_flow": -188942, "investing_cash_flow": -295315, "net_cash_flow": 6352047, "operating_cash_flow": 6549089, "quarter": 1 }, { "change_in_working_capital": 35901, "financing_cash_flow": -120423, "investing_cash_flow": -364651, "net_cash_flow": 5388846, "operating_cash_flow": 5895602, "quarter": 2 }, { "change_in_working_capital": -28937, "financing_cash_flow": -87814, "investing_cash_flow": -177403, "net_cash_flow": 5384322, "operating_cash_flow": 5767249, "quarter": 3 }, { "change_in_working_capital": 75926, "financing_cash_flow": 164528, "investing_cash_flow": -265312, "net_cash_flow": 5187468, "operating_cash_flow": 5508840, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9401657153281366, "current_ratio": 1.3567027003462697, "debt_to_equity_ratio": 0.7718175572731103, "profit_margin": 0.2661203114887534, "quarter": 1, "return_on_assets": 0.25019719301417037, "return_on_equity": 0.35458708581337506 }, { "asset_turnover_ratio": 0.8889081329102356, "current_ratio": 1.1773480213287673, "debt_to_equity_ratio": 0.7616419692834693, "profit_margin": 0.2613620652312433, "quarter": 2, "return_on_assets": 0.23232686541826766, "return_on_equity": 0.33211704475336484 }, { "asset_turnover_ratio": 0.8404451268968365, "current_ratio": 1.2775317916305258, "debt_to_equity_ratio": 0.7512800689397945, "profit_margin": 0.2558886775676561, "quarter": 3, "return_on_assets": 0.21506039208981237, "return_on_equity": 0.30996893713035034 }, { "asset_turnover_ratio": 0.7946243247574247, "current_ratio": 1.26063981153453, "debt_to_equity_ratio": 0.7306675584078097, "profit_margin": 0.26160494299248693, "quarter": 4, "return_on_assets": 0.20787765117860954, "return_on_equity": 0.2978506197724454 } ], "income_statement": [ { "depreciation": 1250925, "expenses": 12697859, "income_tax": 1912882, "marketing_expense": 1630751, "net_income": 7211046, "net_profit": 5298164, "operational_expense": 8023500, "product_revenue": 6253356, "quarter": 1, "rd_expense": 2086049, "revenue": 19908905, "salaries_expense": 6333126, "service_revenue": 13655549 }, { "depreciation": 823736, "expenses": 12481225, "income_tax": 1852426, "marketing_expense": 1662416, "net_income": 6924292, "net_profit": 5071866, "operational_expense": 6509922, "product_revenue": 7382204, "quarter": 2, "rd_expense": 1326105, "revenue": 19405517, "salaries_expense": 3768473, "service_revenue": 12023313 }, { "depreciation": 927151, "expenses": 12268288, "income_tax": 1806472, "marketing_expense": 1472461, "net_income": 6646570, "net_profit": 4840098, "operational_expense": 8261853, "product_revenue": 5188078, "quarter": 3, "rd_expense": 1352773, "revenue": 18914858, "salaries_expense": 5498977, "service_revenue": 13726780 }, { "depreciation": 685733, "expenses": 12058983, "income_tax": 1554515, "marketing_expense": 1718175, "net_income": 6377622, "net_profit": 4823107, "operational_expense": 7903643, "product_revenue": 3816941, "quarter": 4, "rd_expense": 1328422, "revenue": 18436605, "salaries_expense": 3749999, "service_revenue": 14619664 } ], "market_conditions": { "gdp_growth": [ 0.037579729231099625, 0.0352242380681805, 0.027579070042614055, 0.020352275796144178 ], "inflation_rate": [ 0.017053395100694133, 0.00950714859508731, 0.01467357880091573, 0.015562117005559078 ], "interest_rate": [ 0.02341103100229279, 0.030820456826812538, 0.025769878501583698, 0.02702863504075573 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 144954, "billable_hours_per_employee": 124, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 20674502, "net_revenue": 17471445, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 31999 }, { "average_project_size": 111094, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 20047937, "net_revenue": 17634893, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 32298 }, { "average_project_size": 88153, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 20024980, "net_revenue": 17799870, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 32600 }, { "average_project_size": 91125, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 23157746, "net_revenue": 17966390, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 32905 } ], "balance_sheet": [ { "assets": 17548854, "current_assets": 7687601, "current_liabilities": 3936836, "equity": 14343155, "fixed_assets": 9861253, "liabilities": 7956619, "long_term_liabilities": 4019783, "quarter": 1 }, { "assets": 17895234, "current_assets": 8050362, "current_liabilities": 3608101, "equity": 14334186, "fixed_assets": 9844872, "liabilities": 8021817, "long_term_liabilities": 4413716, "quarter": 2 }, { "assets": 18248451, "current_assets": 5891780, "current_liabilities": 4279638, "equity": 14862880, "fixed_assets": 12356671, "liabilities": 8087548, "long_term_liabilities": 3807910, "quarter": 3 }, { "assets": 18608639, "current_assets": 7651442, "current_liabilities": 4178852, "equity": 15598476, "fixed_assets": 10957197, "liabilities": 8153819, "long_term_liabilities": 3974967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37247, "financing_cash_flow": 92611, "investing_cash_flow": -221370, "net_cash_flow": 5275778, "operating_cash_flow": 5626653, "quarter": 1 }, { "change_in_working_capital": 66755, "financing_cash_flow": 16919, "investing_cash_flow": -298040, "net_cash_flow": 5227467, "operating_cash_flow": 5320941, "quarter": 2 }, { "change_in_working_capital": 79173, "financing_cash_flow": 197243, "investing_cash_flow": -414453, "net_cash_flow": 4868525, "operating_cash_flow": 5515260, "quarter": 3 }, { "change_in_working_capital": 35845, "financing_cash_flow": -15091, "investing_cash_flow": -468130, "net_cash_flow": 5921831, "operating_cash_flow": 6084972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9955889427309612, "current_ratio": 1.9527359026385656, "debt_to_equity_ratio": 0.5547328324904807, "profit_margin": 0.27192484651384013, "quarter": 1, "return_on_assets": 0.27072537044299305, "return_on_equity": 0.3312325635468626 }, { "asset_turnover_ratio": 0.9854519365323751, "current_ratio": 2.2311908674396865, "debt_to_equity_ratio": 0.5596283597826901, "profit_margin": 0.2529512937787601, "quarter": 2, "return_on_assets": 0.24927134230264886, "return_on_equity": 0.31119792920225814 }, { "asset_turnover_ratio": 0.9754181327500071, "current_ratio": 1.3767005527102993, "debt_to_equity_ratio": 0.5441440689825928, "profit_margin": 0.2641579404793406, "quarter": 3, "return_on_assets": 0.2576644450534459, "return_on_equity": 0.3163570586588871 }, { "asset_turnover_ratio": 0.9654865140862801, "current_ratio": 1.8309913823222264, "debt_to_equity_ratio": 0.522731772001316, "profit_margin": 0.2862932397660298, "quarter": 4, "return_on_assets": 0.27641226206817165, "return_on_equity": 0.3297537528666262 } ], "income_statement": [ { "depreciation": 875733, "expenses": 11314642, "income_tax": 1405883, "marketing_expense": 1825615, "net_income": 6156803, "net_profit": 4750920, "operational_expense": 7332921, "product_revenue": 6260231, "quarter": 1, "rd_expense": 1689053, "revenue": 17471445, "salaries_expense": 4719954, "service_revenue": 11211214 }, { "depreciation": 860172, "expenses": 11366385, "income_tax": 1807739, "marketing_expense": 1573321, "net_income": 6268508, "net_profit": 4460769, "operational_expense": 5781130, "product_revenue": 4027864, "quarter": 2, "rd_expense": 2058908, "revenue": 17634893, "salaries_expense": 4752003, "service_revenue": 13607029 }, { "depreciation": 813283, "expenses": 11418365, "income_tax": 1679528, "marketing_expense": 1797968, "net_income": 6381505, "net_profit": 4701977, "operational_expense": 6993220, "product_revenue": 7069903, "quarter": 3, "rd_expense": 2040568, "revenue": 17799870, "salaries_expense": 3793650, "service_revenue": 10729967 }, { "depreciation": 941316, "expenses": 11470583, "income_tax": 1352151, "marketing_expense": 2112016, "net_income": 6495807, "net_profit": 5143656, "operational_expense": 6941383, "product_revenue": 5141974, "quarter": 4, "rd_expense": 1860204, "revenue": 17966390, "salaries_expense": 3446617, "service_revenue": 12824416 } ], "market_conditions": { "gdp_growth": [ 0.021366739870535806, 0.020218237386197064, 0.017724335091381112, 0.014613547292615651 ], "inflation_rate": [ 0.01719656505209691, 0.015379517310857783, 0.01954123257141334, 0.010299459380303234 ], "interest_rate": [ 0.03729336926611393, 0.03280779154307973, 0.0384875057159426, 0.03674658969638739 ], "year": 2008 }, "random_event": { "description": "Larson, Ellis and Rogers Award Nomination in 2008", "impact": -0.1, "type": "Award Nomination" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 189086, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 15160839, "net_revenue": 13500989, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 24727 }, { "average_project_size": 105919, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 15163675, "net_revenue": 13681995, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 25059 }, { "average_project_size": 155335, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 15749349, "net_revenue": 13865429, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 25395 }, { "average_project_size": 60917, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 16881989, "net_revenue": 14051322, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 25735 } ], "balance_sheet": [ { "assets": 16248318, "current_assets": 7831560, "current_liabilities": 3492663, "equity": 10373483, "fixed_assets": 8416758, "liabilities": 8319944, "long_term_liabilities": 4827281, "quarter": 1 }, { "assets": 16776731, "current_assets": 5685490, "current_liabilities": 4974186, "equity": 10841386, "fixed_assets": 11091241, "liabilities": 8552264, "long_term_liabilities": 3578078, "quarter": 2 }, { "assets": 17322328, "current_assets": 6094001, "current_liabilities": 5177623, "equity": 11021041, "fixed_assets": 11228327, "liabilities": 8791071, "long_term_liabilities": 3613448, "quarter": 3 }, { "assets": 17885669, "current_assets": 8490492, "current_liabilities": 4778901, "equity": 11456953, "fixed_assets": 9395177, "liabilities": 9036546, "long_term_liabilities": 4257645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91018, "financing_cash_flow": -24100, "investing_cash_flow": -261795, "net_cash_flow": 2885382, "operating_cash_flow": 3457437, "quarter": 1 }, { "change_in_working_capital": 69082, "financing_cash_flow": 167593, "investing_cash_flow": -477940, "net_cash_flow": 3167649, "operating_cash_flow": 3390999, "quarter": 2 }, { "change_in_working_capital": 66402, "financing_cash_flow": 126632, "investing_cash_flow": -387627, "net_cash_flow": 2933870, "operating_cash_flow": 3049521, "quarter": 3 }, { "change_in_working_capital": -83083, "financing_cash_flow": -101228, "investing_cash_flow": -395559, "net_cash_flow": 3318688, "operating_cash_flow": 3550610, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8309160985155509, "current_ratio": 2.242289049931242, "debt_to_equity_ratio": 0.802039584968713, "profit_margin": 0.1811059174998217, "quarter": 1, "return_on_assets": 0.15048382238703106, "return_on_equity": 0.23570762105649568 }, { "asset_turnover_ratio": 0.815534027457435, "current_ratio": 1.1429990756276505, "debt_to_equity_ratio": 0.7888533809238044, "profit_margin": 0.19126735538201847, "quarter": 2, "return_on_assets": 0.15598503665583002, "return_on_equity": 0.2413823287908022 }, { "asset_turnover_ratio": 0.8004368119573766, "current_ratio": 1.1769881661913197, "debt_to_equity_ratio": 0.7976624894145662, "profit_margin": 0.1795677580549437, "quarter": 3, "return_on_assets": 0.14373264378783268, "return_on_equity": 0.22591187166439178 }, { "asset_turnover_ratio": 0.7856190338756689, "current_ratio": 1.7766620400799262, "debt_to_equity_ratio": 0.7887390303512636, "profit_margin": 0.18559321322221498, "quarter": 4, "return_on_assets": 0.14580556086551752, "return_on_equity": 0.22761985669313647 } ], "income_statement": [ { "depreciation": 1012328, "expenses": 10252780, "income_tax": 803100, "marketing_expense": 1821152, "net_income": 3248209, "net_profit": 2445109, "operational_expense": 6068882, "product_revenue": 3715798, "quarter": 1, "rd_expense": 1301984, "revenue": 13500989, "salaries_expense": 3404069, "service_revenue": 9785191 }, { "depreciation": 774080, "expenses": 10303917, "income_tax": 761159, "marketing_expense": 1347809, "net_income": 3378078, "net_profit": 2616919, "operational_expense": 6959582, "product_revenue": 5094192, "quarter": 2, "rd_expense": 1609199, "revenue": 13681995, "salaries_expense": 4226503, "service_revenue": 8587803 }, { "depreciation": 559737, "expenses": 10355309, "income_tax": 1020336, "marketing_expense": 1321334, "net_income": 3510120, "net_profit": 2489784, "operational_expense": 6633211, "product_revenue": 4556973, "quarter": 3, "rd_expense": 1710673, "revenue": 13865429, "salaries_expense": 3753808, "service_revenue": 9308456 }, { "depreciation": 942780, "expenses": 10406958, "income_tax": 1036534, "marketing_expense": 1577153, "net_income": 3644364, "net_profit": 2607830, "operational_expense": 6949741, "product_revenue": 3654940, "quarter": 4, "rd_expense": 1918764, "revenue": 14051322, "salaries_expense": 5073604, "service_revenue": 10396382 } ], "market_conditions": { "gdp_growth": [ 0.014551697812851061, 0.007351698499355535, 0.014440547903341008, 0.016429727682248683 ], "inflation_rate": [ 0.019914665012371505, 0.017389454740809593, 0.01850544805155613, 0.01720050731375926 ], "interest_rate": [ 0.02998843303259904, 0.0252335101821496, 0.030340979289781987, 0.027057033352158706 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 80634, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 22269970, "net_revenue": 19854074, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 36363 }, { "average_project_size": 148253, "billable_hours_per_employee": 89, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 22964640, "net_revenue": 19459675, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 35640 }, { "average_project_size": 133729, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 22274352, "net_revenue": 19073111, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 34932 }, { "average_project_size": 85099, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 23498402, "net_revenue": 18694226, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 34239 } ], "balance_sheet": [ { "assets": 25815609, "current_assets": 10822952, "current_liabilities": 5951316, "equity": 14883902, "fixed_assets": 14992657, "liabilities": 13809625, "long_term_liabilities": 7858309, "quarter": 1 }, { "assets": 26603888, "current_assets": 12200120, "current_liabilities": 5847238, "equity": 15720037, "fixed_assets": 14403768, "liabilities": 13927854, "long_term_liabilities": 8080616, "quarter": 2 }, { "assets": 27416238, "current_assets": 12984434, "current_liabilities": 7148517, "equity": 16235543, "fixed_assets": 14431804, "liabilities": 14047094, "long_term_liabilities": 6898577, "quarter": 3 }, { "assets": 28253392, "current_assets": 13847696, "current_liabilities": 7337022, "equity": 16852606, "fixed_assets": 14405696, "liabilities": 14167356, "long_term_liabilities": 6830334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41098, "financing_cash_flow": 176403, "investing_cash_flow": -414170, "net_cash_flow": 4151442, "operating_cash_flow": 4349923, "quarter": 1 }, { "change_in_working_capital": -62042, "financing_cash_flow": 115610, "investing_cash_flow": -103260, "net_cash_flow": 3833787, "operating_cash_flow": 3915053, "quarter": 2 }, { "change_in_working_capital": -27036, "financing_cash_flow": -137273, "investing_cash_flow": -410033, "net_cash_flow": 4179772, "operating_cash_flow": 4249710, "quarter": 3 }, { "change_in_working_capital": -58285, "financing_cash_flow": 139519, "investing_cash_flow": -227977, "net_cash_flow": 4024137, "operating_cash_flow": 4254556, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7690724630978103, "current_ratio": 1.8185813020179067, "debt_to_equity_ratio": 0.9278228921421278, "profit_margin": 0.1449535244000803, "quarter": 1, "return_on_assets": 0.11147976404507831, "return_on_equity": 0.19335776330696078 }, { "asset_turnover_ratio": 0.7314598151969366, "current_ratio": 2.08647570015108, "debt_to_equity_ratio": 0.885993716172551, "profit_margin": 0.1564261993070285, "quarter": 2, "return_on_assets": 0.11441947883707825, "return_on_equity": 0.19363841191976838 }, { "asset_turnover_ratio": 0.6956866583956559, "current_ratio": 1.8163814956304922, "debt_to_equity_ratio": 0.8652062946093025, "profit_margin": 0.1502848171963137, "quarter": 3, "return_on_assets": 0.10455114228290548, "return_on_equity": 0.17655085512076807 }, { "asset_turnover_ratio": 0.6616630668629098, "current_ratio": 1.8873728332830404, "debt_to_equity_ratio": 0.8406626251156646, "profit_margin": 0.14799061485615933, "quarter": 4, "return_on_assets": 0.09791992409265408, "return_on_equity": 0.16416274135881417 } ], "income_statement": [ { "depreciation": 1472005, "expenses": 15847916, "income_tax": 1128240, "marketing_expense": 1808680, "net_income": 4006158, "net_profit": 2877918, "operational_expense": 9899123, "product_revenue": 4235619, "quarter": 1, "rd_expense": 2839445, "revenue": 19854074, "salaries_expense": 4868398, "service_revenue": 15618455 }, { "depreciation": 871050, "expenses": 15545433, "income_tax": 870239, "marketing_expense": 2477858, "net_income": 3914242, "net_profit": 3044003, "operational_expense": 8520243, "product_revenue": 7326410, "quarter": 2, "rd_expense": 2819699, "revenue": 19459675, "salaries_expense": 5651937, "service_revenue": 12133265 }, { "depreciation": 1383311, "expenses": 15248723, "income_tax": 957989, "marketing_expense": 2706087, "net_income": 3824388, "net_profit": 2866399, "operational_expense": 7750525, "product_revenue": 7196787, "quarter": 3, "rd_expense": 2311321, "revenue": 19073111, "salaries_expense": 5382532, "service_revenue": 11876324 }, { "depreciation": 1487986, "expenses": 14957677, "income_tax": 969979, "marketing_expense": 2072689, "net_income": 3736549, "net_profit": 2766570, "operational_expense": 8339097, "product_revenue": 5230193, "quarter": 4, "rd_expense": 1591542, "revenue": 18694226, "salaries_expense": 6065556, "service_revenue": 13464033 } ], "market_conditions": { "gdp_growth": [ 0.01662409429022981, 0.0004492272875681099, 0.017243516229071963, 0.00397734745328992 ], "inflation_rate": [ 0.010574166018629344, 0.015207587484621088, 0.01148272304797337, 0.009098431596633096 ], "interest_rate": [ 0.03536101997537829, 0.03402981403842764, 0.043482957984264464, 0.042023001003278375 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 150048, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 10468278, "net_revenue": 8457661, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15490 }, { "average_project_size": 53113, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 10680975, "net_revenue": 8384245, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15356 }, { "average_project_size": 141104, "billable_hours_per_employee": 153, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 10403586, "net_revenue": 8311467, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 15222 }, { "average_project_size": 138217, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 9556233, "net_revenue": 8239321, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 15090 } ], "balance_sheet": [ { "assets": 11086405, "current_assets": 4730459, "current_liabilities": 3148114, "equity": 8020715, "fixed_assets": 6355946, "liabilities": 5350527, "long_term_liabilities": 2202413, "quarter": 1 }, { "assets": 11369784, "current_assets": 4027841, "current_liabilities": 3189890, "equity": 7923263, "fixed_assets": 7341943, "liabilities": 5470712, "long_term_liabilities": 2280822, "quarter": 2 }, { "assets": 11660406, "current_assets": 4301226, "current_liabilities": 3036659, "equity": 8307076, "fixed_assets": 7359180, "liabilities": 5593596, "long_term_liabilities": 2556937, "quarter": 3 }, { "assets": 11958456, "current_assets": 5057112, "current_liabilities": 2702187, "equity": 8289340, "fixed_assets": 6901344, "liabilities": 5719241, "long_term_liabilities": 3017054, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22112, "financing_cash_flow": 124408, "investing_cash_flow": -356275, "net_cash_flow": 2640284, "operating_cash_flow": 2747592, "quarter": 1 }, { "change_in_working_capital": -62627, "financing_cash_flow": -109384, "investing_cash_flow": -109968, "net_cash_flow": 2231184, "operating_cash_flow": 2400147, "quarter": 2 }, { "change_in_working_capital": 6397, "financing_cash_flow": 61648, "investing_cash_flow": -472127, "net_cash_flow": 2316119, "operating_cash_flow": 2632030, "quarter": 3 }, { "change_in_working_capital": 93748, "financing_cash_flow": -1935, "investing_cash_flow": -459214, "net_cash_flow": 2055145, "operating_cash_flow": 2360571, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7628858047311099, "current_ratio": 1.5026326873804443, "debt_to_equity_ratio": 0.667088532630819, "profit_margin": 0.2701499859121807, "quarter": 1, "return_on_assets": 0.20609358940071196, "return_on_equity": 0.284866997518301 }, { "asset_turnover_ratio": 0.7374146245874152, "current_ratio": 1.2626896225261686, "debt_to_equity_ratio": 0.6904619977905567, "profit_margin": 0.24142794014249344, "quarter": 2, "return_on_assets": 0.17803249384508976, "return_on_equity": 0.255474417547417 }, { "asset_turnover_ratio": 0.7127939627488099, "current_ratio": 1.416433652906039, "debt_to_equity_ratio": 0.6733531750522085, "profit_margin": 0.2695391800268232, "quarter": 3, "return_on_assets": 0.19212590024738418, "return_on_equity": 0.2696816545316306 }, { "asset_turnover_ratio": 0.6889953853574408, "current_ratio": 1.8714885387280746, "debt_to_equity_ratio": 0.6899513109608244, "profit_margin": 0.24882208133412936, "quarter": 4, "return_on_assets": 0.17143726581424892, "return_on_equity": 0.2473206552029474 } ], "income_statement": [ { "depreciation": 462755, "expenses": 5581699, "income_tax": 591125, "marketing_expense": 737858, "net_income": 2875962, "net_profit": 2284837, "operational_expense": 3671450, "product_revenue": 2292429, "quarter": 1, "rd_expense": 1053492, "revenue": 8457661, "salaries_expense": 2305962, "service_revenue": 6165232 }, { "depreciation": 375956, "expenses": 5523995, "income_tax": 836059, "marketing_expense": 1044331, "net_income": 2860250, "net_profit": 2024191, "operational_expense": 2831583, "product_revenue": 2707156, "quarter": 2, "rd_expense": 683565, "revenue": 8384245, "salaries_expense": 2734601, "service_revenue": 5677089 }, { "depreciation": 391764, "expenses": 5466888, "income_tax": 604313, "marketing_expense": 1089011, "net_income": 2844579, "net_profit": 2240266, "operational_expense": 3031522, "product_revenue": 3107920, "quarter": 3, "rd_expense": 1021024, "revenue": 8311467, "salaries_expense": 1781479, "service_revenue": 5203547 }, { "depreciation": 310446, "expenses": 5410372, "income_tax": 778824, "marketing_expense": 818825, "net_income": 2828949, "net_profit": 2050125, "operational_expense": 3037545, "product_revenue": 2959095, "quarter": 4, "rd_expense": 849875, "revenue": 8239321, "salaries_expense": 2402631, "service_revenue": 5280226 } ], "market_conditions": { "gdp_growth": [ 0.01658976224729117, 0.015926152761323045, 0.014599090872151669, 0.01877225379315571 ], "inflation_rate": [ 0.018705470475512367, 0.017394477904713816, 0.016243789561219194, 0.014440643061734313 ], "interest_rate": [ 0.027665407666776734, 0.02716067205588214, 0.024500479547387703, 0.01985208552957421 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2007, "industry": "Advertising", "location": "Gordonfurt", "name": "White LLC", "num_employees": 133, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.whitellc.com" }

[ { "advertising_kpis": [ { "average_project_size": 56698, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 73708115, "net_revenue": 66646015, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 501098 }, { "average_project_size": 124073, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 81750284, "net_revenue": 67418267, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 506904 }, { "average_project_size": 192478, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 77956918, "net_revenue": 68199468, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 512778 }, { "average_project_size": 130574, "billable_hours_per_employee": 153, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 80998789, "net_revenue": 68989721, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 518720 } ], "balance_sheet": [ { "assets": 93076034, "current_assets": 28160164, "current_liabilities": 23742237, "equity": 69823258, "fixed_assets": 64915870, "liabilities": 40859344, "long_term_liabilities": 17117107, "quarter": 1 }, { "assets": 96153813, "current_assets": 35994503, "current_liabilities": 24421327, "equity": 74107360, "fixed_assets": 60159310, "liabilities": 41471618, "long_term_liabilities": 17050291, "quarter": 2 }, { "assets": 99333366, "current_assets": 30365501, "current_liabilities": 22670383, "equity": 76133948, "fixed_assets": 68967865, "liabilities": 42093068, "long_term_liabilities": 19422685, "quarter": 3 }, { "assets": 102618058, "current_assets": 33925276, "current_liabilities": 21908197, "equity": 78642698, "fixed_assets": 68692782, "liabilities": 42723830, "long_term_liabilities": 20815633, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69119, "financing_cash_flow": 192275, "investing_cash_flow": -425150, "net_cash_flow": 20907259, "operating_cash_flow": 21389017, "quarter": 1 }, { "change_in_working_capital": 74129, "financing_cash_flow": -69056, "investing_cash_flow": -450964, "net_cash_flow": 22099394, "operating_cash_flow": 22093623, "quarter": 2 }, { "change_in_working_capital": 31108, "financing_cash_flow": 145867, "investing_cash_flow": -341027, "net_cash_flow": 21977369, "operating_cash_flow": 22299320, "quarter": 3 }, { "change_in_working_capital": -30742, "financing_cash_flow": 176558, "investing_cash_flow": -238561, "net_cash_flow": 22493348, "operating_cash_flow": 22895119, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7160384057618957, "current_ratio": 1.186078801251963, "debt_to_equity_ratio": 0.5851824330511761, "profit_margin": 0.2641803564699255, "quarter": 1, "return_on_assets": 0.18916328128033474, "return_on_equity": 0.2521590728407431 }, { "asset_turnover_ratio": 0.7011502185565953, "current_ratio": 1.4738962792644315, "debt_to_equity_ratio": 0.5596153742354336, "profit_margin": 0.2881291060181063, "quarter": 2, "return_on_assets": 0.2020217856571117, "return_on_equity": 0.26212194038486863 }, { "asset_turnover_ratio": 0.6865715997180645, "current_ratio": 1.3394348476600506, "debt_to_equity_ratio": 0.5528817184155483, "profit_margin": 0.2770351522390175, "quarter": 3, "return_on_assets": 0.19020446765087975, "return_on_equity": 0.2481632766502533 }, { "asset_turnover_ratio": 0.672296107961817, "current_ratio": 1.5485197618042232, "debt_to_equity_ratio": 0.543265059395597, "profit_margin": 0.2717574405033469, "quarter": 4, "return_on_assets": 0.18270146956006514, "return_on_equity": 0.2384006459188366 } ], "income_statement": [ { "depreciation": 3782449, "expenses": 41663961, "income_tax": 7375486, "marketing_expense": 7527411, "net_income": 24982054, "net_profit": 17606568, "operational_expense": 28203248, "product_revenue": 26327325, "quarter": 1, "rd_expense": 7241736, "revenue": 66646015, "salaries_expense": 14833447, "service_revenue": 40318690 }, { "depreciation": 2668458, "expenses": 42328365, "income_tax": 5664737, "marketing_expense": 4828767, "net_income": 25089902, "net_profit": 19425165, "operational_expense": 22345444, "product_revenue": 22093508, "quarter": 2, "rd_expense": 6886832, "revenue": 67418267, "salaries_expense": 14775144, "service_revenue": 45324759 }, { "depreciation": 3405670, "expenses": 43003365, "income_tax": 6302453, "marketing_expense": 4463449, "net_income": 25196103, "net_profit": 18893650, "operational_expense": 24740660, "product_revenue": 22003900, "quarter": 3, "rd_expense": 5290511, "revenue": 68199468, "salaries_expense": 19795130, "service_revenue": 46195568 }, { "depreciation": 4146649, "expenses": 43689128, "income_tax": 6552123, "marketing_expense": 5563422, "net_income": 25300593, "net_profit": 18748470, "operational_expense": 29046953, "product_revenue": 23626167, "quarter": 4, "rd_expense": 4714441, "revenue": 68989721, "salaries_expense": 14548937, "service_revenue": 45363554 } ], "market_conditions": { "gdp_growth": [ 0.046807410028163, 0.047413410420382385, 0.036180014728976605, 0.04069317491316279 ], "inflation_rate": [ 0.006787279094213054, 0.0062404562599708375, 0.01057056313074654, 0.011884402627537451 ], "interest_rate": [ 0.020042014344590298, 0.023172244804243652, 0.01707712340163914, 0.01713192743325338 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 84995, "billable_hours_per_employee": 148, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 79284909, "net_revenue": 61374881, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 461465 }, { "average_project_size": 130922, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 79456281, "net_revenue": 63249520, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 475560 }, { "average_project_size": 95860, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 73785649, "net_revenue": 65181419, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 490086 }, { "average_project_size": 189043, "billable_hours_per_employee": 148, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 75872777, "net_revenue": 67172325, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 505055 } ], "balance_sheet": [ { "assets": 68547895, "current_assets": 32389137, "current_liabilities": 23324606, "equity": 46607406, "fixed_assets": 36158758, "liabilities": 39116224, "long_term_liabilities": 15791618, "quarter": 1 }, { "assets": 70693174, "current_assets": 30780343, "current_liabilities": 19477246, "equity": 50818914, "fixed_assets": 39912831, "liabilities": 39694417, "long_term_liabilities": 20217171, "quarter": 2 }, { "assets": 72905591, "current_assets": 24473249, "current_liabilities": 22683007, "equity": 52289186, "fixed_assets": 48432342, "liabilities": 40281157, "long_term_liabilities": 17598150, "quarter": 3 }, { "assets": 75187247, "current_assets": 26685193, "current_liabilities": 18718362, "equity": 55066057, "fixed_assets": 48502054, "liabilities": 40876569, "long_term_liabilities": 22158207, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71034, "financing_cash_flow": 142750, "investing_cash_flow": -355547, "net_cash_flow": 20264185, "operating_cash_flow": 20512462, "quarter": 1 }, { "change_in_working_capital": 73785, "financing_cash_flow": -60380, "investing_cash_flow": -271686, "net_cash_flow": 22542853, "operating_cash_flow": 22877931, "quarter": 2 }, { "change_in_working_capital": -74724, "financing_cash_flow": -68551, "investing_cash_flow": -455605, "net_cash_flow": 22328411, "operating_cash_flow": 22585541, "quarter": 3 }, { "change_in_working_capital": -65897, "financing_cash_flow": 72593, "investing_cash_flow": -303511, "net_cash_flow": 23488034, "operating_cash_flow": 23904429, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8953576327909121, "current_ratio": 1.388625256949678, "debt_to_equity_ratio": 0.8392705657122389, "profit_margin": 0.2798495853702755, "quarter": 1, "return_on_assets": 0.25056546229464816, "return_on_equity": 0.368519436589112 }, { "asset_turnover_ratio": 0.8947047702229355, "current_ratio": 1.580323162730501, "debt_to_equity_ratio": 0.7810953417855407, "profit_margin": 0.3133645441103743, "quarter": 2, "return_on_assets": 0.2803687524342874, "return_on_equity": 0.3900153592420334 }, { "asset_turnover_ratio": 0.8940524053909665, "current_ratio": 1.0789243683608616, "debt_to_equity_ratio": 0.770353491446587, "profit_margin": 0.30169260353169053, "quarter": 3, "return_on_assets": 0.2697289978761711, "return_on_equity": 0.3760768431162803 }, { "asset_turnover_ratio": 0.8934005124565872, "current_ratio": 1.4256158204441178, "debt_to_equity_ratio": 0.7423187935900332, "profit_margin": 0.3089870567975725, "quarter": 4, "return_on_assets": 0.2760491948854039, "return_on_equity": 0.37691783524649314 } ], "income_statement": [ { "depreciation": 3336727, "expenses": 36876555, "income_tax": 7322591, "marketing_expense": 6450844, "net_income": 24498326, "net_profit": 17175735, "operational_expense": 23221661, "product_revenue": 16172069, "quarter": 1, "rd_expense": 4773813, "revenue": 61374881, "salaries_expense": 18251558, "service_revenue": 45202812 }, { "depreciation": 3057774, "expenses": 38025759, "income_tax": 5403604, "marketing_expense": 4194235, "net_income": 25223761, "net_profit": 19820157, "operational_expense": 20184798, "product_revenue": 21590789, "quarter": 2, "rd_expense": 4294337, "revenue": 63249520, "salaries_expense": 16394142, "service_revenue": 41658731 }, { "depreciation": 2920789, "expenses": 39210776, "income_tax": 6305891, "marketing_expense": 6648338, "net_income": 25970643, "net_profit": 19664752, "operational_expense": 24025705, "product_revenue": 21688584, "quarter": 3, "rd_expense": 4121602, "revenue": 65181419, "salaries_expense": 13044811, "service_revenue": 43492835 }, { "depreciation": 3149050, "expenses": 40432723, "income_tax": 5984223, "marketing_expense": 4521404, "net_income": 26739602, "net_profit": 20755379, "operational_expense": 24007325, "product_revenue": 17687726, "quarter": 4, "rd_expense": 5608159, "revenue": 67172325, "salaries_expense": 19403924, "service_revenue": 49484599 } ], "market_conditions": { "gdp_growth": [ 0.04331294172836916, 0.04422603119796341, 0.03538221892410098, 0.034221234289954945 ], "inflation_rate": [ 0.004224133557780415, 0.008611735391300373, 0.0021680115045416733, 0.011314114821010112 ], "interest_rate": [ 0.009426581528664154, 0.007922670967375115, 0.010303016494689614, 0.01017672091041431 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 54916, "billable_hours_per_employee": 156, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 64954346, "net_revenue": 57253106, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 430474 }, { "average_project_size": 165104, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 69895125, "net_revenue": 59644984, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 448459 }, { "average_project_size": 104351, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 73155678, "net_revenue": 62136788, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 467194 }, { "average_project_size": 96847, "billable_hours_per_employee": 96, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 73444039, "net_revenue": 64732693, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 486712 } ], "balance_sheet": [ { "assets": 57448980, "current_assets": 22877573, "current_liabilities": 10587614, "equity": 49449481, "fixed_assets": 34571407, "liabilities": 23624353, "long_term_liabilities": 13036739, "quarter": 1 }, { "assets": 58910317, "current_assets": 20244695, "current_liabilities": 10131695, "equity": 50846199, "fixed_assets": 38665622, "liabilities": 24173717, "long_term_liabilities": 14042022, "quarter": 2 }, { "assets": 60408826, "current_assets": 25587753, "current_liabilities": 10208616, "equity": 52935283, "fixed_assets": 34821073, "liabilities": 24735855, "long_term_liabilities": 14527239, "quarter": 3 }, { "assets": 61945454, "current_assets": 30563474, "current_liabilities": 11821616, "equity": 55661944, "fixed_assets": 31381980, "liabilities": 25311065, "long_term_liabilities": 13489449, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91456, "financing_cash_flow": 181593, "investing_cash_flow": -401757, "net_cash_flow": 18648482, "operating_cash_flow": 18795355, "quarter": 1 }, { "change_in_working_capital": 9823, "financing_cash_flow": -34710, "investing_cash_flow": -303074, "net_cash_flow": 18863806, "operating_cash_flow": 19227850, "quarter": 2 }, { "change_in_working_capital": 62312, "financing_cash_flow": -28949, "investing_cash_flow": -343167, "net_cash_flow": 18999913, "operating_cash_flow": 19393753, "quarter": 3 }, { "change_in_working_capital": 74206, "financing_cash_flow": -5888, "investing_cash_flow": -366373, "net_cash_flow": 21113466, "operating_cash_flow": 21433689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9965904703617018, "current_ratio": 2.1607864623700865, "debt_to_equity_ratio": 0.4777472386413924, "profit_margin": 0.2729084077988712, "quarter": 1, "return_on_assets": 0.2719779184939402, "return_on_equity": 0.3159760968977612 }, { "asset_turnover_ratio": 1.012470939513023, "current_ratio": 1.9981548003567025, "debt_to_equity_ratio": 0.47542820260763247, "profit_margin": 0.27009142964980926, "quarter": 2, "return_on_assets": 0.2734597235319579, "return_on_equity": 0.31682995615857146 }, { "asset_turnover_ratio": 1.028604462533339, "current_ratio": 2.5064859918327813, "debt_to_equity_ratio": 0.4672848353337414, "profit_margin": 0.2778114633154195, "quarter": 3, "return_on_assets": 0.28575811090915754, "return_on_equity": 0.32610219539206015 }, { "asset_turnover_ratio": 1.0449950532286034, "current_ratio": 2.5853888334725132, "debt_to_equity_ratio": 0.4547283688115528, "profit_margin": 0.293940420492007, "quarter": 4, "return_on_assets": 0.30716628535808294, "return_on_equity": 0.34184136651784924 } ], "income_statement": [ { "depreciation": 3170501, "expenses": 35545241, "income_tax": 6083011, "marketing_expense": 3775630, "net_income": 21707865, "net_profit": 15624854, "operational_expense": 23671036, "product_revenue": 12436582, "quarter": 1, "rd_expense": 4008769, "revenue": 57253106, "salaries_expense": 16896702, "service_revenue": 44816524 }, { "depreciation": 3118251, "expenses": 36998190, "income_tax": 6537195, "marketing_expense": 6315992, "net_income": 22646794, "net_profit": 16109599, "operational_expense": 23750270, "product_revenue": 17035543, "quarter": 2, "rd_expense": 4762404, "revenue": 59644984, "salaries_expense": 16790922, "service_revenue": 42609441 }, { "depreciation": 2131441, "expenses": 38510530, "income_tax": 6363946, "marketing_expense": 5109405, "net_income": 23626258, "net_profit": 17262312, "operational_expense": 20608223, "product_revenue": 13402374, "quarter": 3, "rd_expense": 5227239, "revenue": 62136788, "salaries_expense": 15356801, "service_revenue": 48734414 }, { "depreciation": 2406134, "expenses": 40084688, "income_tax": 5620450, "marketing_expense": 5910567, "net_income": 24648005, "net_profit": 19027555, "operational_expense": 27767002, "product_revenue": 19497340, "quarter": 4, "rd_expense": 5474984, "revenue": 64732693, "salaries_expense": 16264767, "service_revenue": 45235353 } ], "market_conditions": { "gdp_growth": [ 0.043642023447415065, 0.03846126521373015, 0.051062440009643266, 0.0358398350358274 ], "inflation_rate": [ 0.0016096233535400281, 0.00405448389208693, 0.003765925489379638, 0.002040774693933 ], "interest_rate": [ 0.012559506637776873, 0.01240897714154451, 0.015150339246600895, 0.014637661832217628 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 144457, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 66885117, "net_revenue": 55320299, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 415942 }, { "average_project_size": 113659, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 68742077, "net_revenue": 56298533, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 423297 }, { "average_project_size": 174141, "billable_hours_per_employee": 139, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 73769443, "net_revenue": 57294065, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 430782 }, { "average_project_size": 87224, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 70492949, "net_revenue": 58307202, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 438400 } ], "balance_sheet": [ { "assets": 68816283, "current_assets": 20719413, "current_liabilities": 19049975, "equity": 47491141, "fixed_assets": 48096870, "liabilities": 36888122, "long_term_liabilities": 17838147, "quarter": 1 }, { "assets": 71133301, "current_assets": 35428062, "current_liabilities": 15638449, "equity": 47887942, "fixed_assets": 35705239, "liabilities": 37669116, "long_term_liabilities": 22030667, "quarter": 2 }, { "assets": 73528332, "current_assets": 31820479, "current_liabilities": 15485014, "equity": 51426273, "fixed_assets": 41707853, "liabilities": 38466646, "long_term_liabilities": 22981632, "quarter": 3 }, { "assets": 76004003, "current_assets": 27927984, "current_liabilities": 20226456, "equity": 53219068, "fixed_assets": 48076019, "liabilities": 39281061, "long_term_liabilities": 19054605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18806, "financing_cash_flow": -142444, "investing_cash_flow": -352928, "net_cash_flow": 18625037, "operating_cash_flow": 19024532, "quarter": 1 }, { "change_in_working_capital": 98541, "financing_cash_flow": -142202, "investing_cash_flow": -432796, "net_cash_flow": 17249169, "operating_cash_flow": 17432959, "quarter": 2 }, { "change_in_working_capital": -31949, "financing_cash_flow": 72585, "investing_cash_flow": -217199, "net_cash_flow": 18493646, "operating_cash_flow": 18816925, "quarter": 3 }, { "change_in_working_capital": -34518, "financing_cash_flow": 8773, "investing_cash_flow": -258956, "net_cash_flow": 19157734, "operating_cash_flow": 19318588, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8038838569644919, "current_ratio": 1.0876346556885246, "debt_to_equity_ratio": 0.7767369076266245, "profit_margin": 0.2813249436703153, "quarter": 1, "return_on_assets": 0.2261525807780115, "return_on_equity": 0.32770280250794565 }, { "asset_turnover_ratio": 0.7914511516905423, "current_ratio": 2.2654460170570623, "debt_to_equity_ratio": 0.7866096229401548, "profit_margin": 0.2562012939129337, "quarter": 2, "return_on_assets": 0.20277080913199852, "return_on_equity": 0.3011980970073844 }, { "asset_turnover_ratio": 0.7792107265536773, "current_ratio": 2.05492090610961, "debt_to_equity_ratio": 0.7479959902985776, "profit_margin": 0.2856244708766955, "quarter": 3, "return_on_assets": 0.22256165147333956, "return_on_equity": 0.31821452431522695 }, { "asset_turnover_ratio": 0.7671596192111092, "current_ratio": 1.3807650732288443, "debt_to_equity_ratio": 0.7381012572411076, "profit_margin": 0.282917468754546, "quarter": 4, "return_on_assets": 0.21704285759790837, "return_on_equity": 0.30996645788686117 } ], "income_statement": [ { "depreciation": 3461552, "expenses": 35512945, "income_tax": 4244374, "marketing_expense": 5765431, "net_income": 19807354, "net_profit": 15562980, "operational_expense": 22387321, "product_revenue": 19923487, "quarter": 1, "rd_expense": 4972951, "revenue": 55320299, "salaries_expense": 11279763, "service_revenue": 35396812 }, { "depreciation": 3009202, "expenses": 36037188, "income_tax": 5837588, "marketing_expense": 3974654, "net_income": 20261345, "net_profit": 14423757, "operational_expense": 24645938, "product_revenue": 21047618, "quarter": 2, "rd_expense": 6696307, "revenue": 56298533, "salaries_expense": 16709721, "service_revenue": 35250915 }, { "depreciation": 2452338, "expenses": 36569169, "income_tax": 4360309, "marketing_expense": 6493337, "net_income": 20724896, "net_profit": 16364587, "operational_expense": 22372369, "product_revenue": 16997999, "quarter": 3, "rd_expense": 4644195, "revenue": 57294065, "salaries_expense": 15148809, "service_revenue": 40296066 }, { "depreciation": 2822462, "expenses": 37109005, "income_tax": 4702071, "marketing_expense": 4087501, "net_income": 21198197, "net_profit": 16496126, "operational_expense": 24405356, "product_revenue": 12985427, "quarter": 4, "rd_expense": 6416571, "revenue": 58307202, "salaries_expense": 15103087, "service_revenue": 45321775 } ], "market_conditions": { "gdp_growth": [ 0.030594361240875778, 0.041987859826596086, 0.03313831380866951, 0.04050670619500853 ], "inflation_rate": [ 0.0015582854259368149, 0.009760397185339414, 0.00885245008004833, 0.0028023292816695025 ], "interest_rate": [ 0.014585129381332093, 0.011221525315274103, 0.009823664965431992, 0.006544776861626924 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 155601, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 89880197, "net_revenue": 77432787, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 582201 }, { "average_project_size": 159474, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 98848933, "net_revenue": 80223121, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 603181 }, { "average_project_size": 182833, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 95762412, "net_revenue": 83114007, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 624917 }, { "average_project_size": 101647, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 100775730, "net_revenue": 86109067, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 647437 } ], "balance_sheet": [ { "assets": 83326767, "current_assets": 26563053, "current_liabilities": 17267500, "equity": 61525357, "fixed_assets": 56763714, "liabilities": 40314434, "long_term_liabilities": 23046934, "quarter": 1 }, { "assets": 84867391, "current_assets": 32174664, "current_liabilities": 23683954, "equity": 63143377, "fixed_assets": 52692727, "liabilities": 40862994, "long_term_liabilities": 17179040, "quarter": 2 }, { "assets": 86436499, "current_assets": 26617977, "current_liabilities": 17218428, "equity": 64086037, "fixed_assets": 59818522, "liabilities": 41419017, "long_term_liabilities": 24200589, "quarter": 3 }, { "assets": 88034618, "current_assets": 28496515, "current_liabilities": 23711347, "equity": 65907653, "fixed_assets": 59538103, "liabilities": 41982606, "long_term_liabilities": 18271259, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92510, "financing_cash_flow": -6681, "investing_cash_flow": -327228, "net_cash_flow": 21268605, "operating_cash_flow": 21453443, "quarter": 1 }, { "change_in_working_capital": -24712, "financing_cash_flow": 40063, "investing_cash_flow": -272612, "net_cash_flow": 22887057, "operating_cash_flow": 22916008, "quarter": 2 }, { "change_in_working_capital": 8627, "financing_cash_flow": 18489, "investing_cash_flow": -126049, "net_cash_flow": 24276934, "operating_cash_flow": 24509526, "quarter": 3 }, { "change_in_working_capital": -14864, "financing_cash_flow": -178261, "investing_cash_flow": -418766, "net_cash_flow": 24882909, "operating_cash_flow": 25001484, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9292666664962532, "current_ratio": 1.5383265093383525, "debt_to_equity_ratio": 0.6552490869740097, "profit_margin": 0.2390850790376433, "quarter": 1, "return_on_assets": 0.22217379440630403, "return_on_equity": 0.3009007164314382 }, { "asset_turnover_ratio": 0.9452761544183679, "current_ratio": 1.3585005274034903, "debt_to_equity_ratio": 0.6471461607129438, "profit_margin": 0.2385718700722202, "quarter": 2, "return_on_assets": 0.2255162998942668, "return_on_equity": 0.30310352263864504 }, { "asset_turnover_ratio": 0.9615614695361505, "current_ratio": 1.5459005316861678, "debt_to_equity_ratio": 0.6463032969256626, "profit_margin": 0.22942649125315304, "quarter": 3, "return_on_assets": 0.22060767407990461, "return_on_equity": 0.2975461721872426 }, { "asset_turnover_ratio": 0.9781273430413476, "current_ratio": 1.2018092013077115, "debt_to_equity_ratio": 0.6369913672999401, "profit_margin": 0.230587111111075, "quarter": 4, "return_on_assets": 0.22554355833065579, "return_on_equity": 0.3012645739334702 } ], "income_statement": [ { "depreciation": 2940419, "expenses": 52249777, "income_tax": 6669986, "marketing_expense": 9911269, "net_income": 25183010, "net_profit": 18513024, "operational_expense": 27763334, "product_revenue": 16977201, "quarter": 1, "rd_expense": 8904441, "revenue": 77432787, "salaries_expense": 23191249, "service_revenue": 60455586 }, { "depreciation": 3777028, "expenses": 54198251, "income_tax": 6885890, "marketing_expense": 9131887, "net_income": 26024870, "net_profit": 19138980, "operational_expense": 33535400, "product_revenue": 19782509, "quarter": 2, "rd_expense": 9283213, "revenue": 80223121, "salaries_expense": 18657251, "service_revenue": 60440612 }, { "depreciation": 5440971, "expenses": 56219387, "income_tax": 7826065, "marketing_expense": 7330667, "net_income": 26894620, "net_profit": 19068555, "operational_expense": 37223262, "product_revenue": 23034676, "quarter": 3, "rd_expense": 9163382, "revenue": 83114007, "salaries_expense": 21788196, "service_revenue": 60079331 }, { "depreciation": 5145843, "expenses": 58315894, "income_tax": 7937532, "marketing_expense": 10988515, "net_income": 27793173, "net_profit": 19855641, "operational_expense": 32204252, "product_revenue": 27340247, "quarter": 4, "rd_expense": 6737366, "revenue": 86109067, "salaries_expense": 26029315, "service_revenue": 58768820 } ], "market_conditions": { "gdp_growth": [ 0.028620278776595252, 0.022653322319054172, 0.028185872803588533, 0.03903313438437732 ], "inflation_rate": [ 0.011282407409448891, 0.014523528251800054, 0.010905264193999717, 0.012894883699634114 ], "interest_rate": [ 0.01569151604773602, 0.011956922678715183, 0.014009335715863734, 0.012107651431607705 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 195885, "billable_hours_per_employee": 115, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 47462261, "net_revenue": 42413598, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 318899 }, { "average_project_size": 126289, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 48699238, "net_revenue": 43755625, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 328990 }, { "average_project_size": 156608, "billable_hours_per_employee": 113, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 58153151, "net_revenue": 45140116, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 339399 }, { "average_project_size": 79605, "billable_hours_per_employee": 127, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 56006746, "net_revenue": 46568415, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 350138 } ], "balance_sheet": [ { "assets": 57700193, "current_assets": 27250194, "current_liabilities": 15011020, "equity": 39554465, "fixed_assets": 30449999, "liabilities": 27939624, "long_term_liabilities": 12928604, "quarter": 1 }, { "assets": 58707416, "current_assets": 25180375, "current_liabilities": 14825173, "equity": 40098422, "fixed_assets": 33527041, "liabilities": 28740318, "long_term_liabilities": 13915145, "quarter": 2 }, { "assets": 59732221, "current_assets": 20407398, "current_liabilities": 13788085, "equity": 39981948, "fixed_assets": 39324823, "liabilities": 29563958, "long_term_liabilities": 15775873, "quarter": 3 }, { "assets": 60774915, "current_assets": 24678207, "current_liabilities": 17200656, "equity": 41709533, "fixed_assets": 36096708, "liabilities": 30411201, "long_term_liabilities": 13210545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8610, "financing_cash_flow": -188427, "investing_cash_flow": -236309, "net_cash_flow": 12237353, "operating_cash_flow": 12663068, "quarter": 1 }, { "change_in_working_capital": -2982, "financing_cash_flow": -57383, "investing_cash_flow": -206142, "net_cash_flow": 12189717, "operating_cash_flow": 12355069, "quarter": 2 }, { "change_in_working_capital": -62969, "financing_cash_flow": 91069, "investing_cash_flow": -213427, "net_cash_flow": 11982869, "operating_cash_flow": 12233236, "quarter": 3 }, { "change_in_working_capital": 13115, "financing_cash_flow": 3608, "investing_cash_flow": -300417, "net_cash_flow": 13536457, "operating_cash_flow": 13823122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.73506856380879, "current_ratio": 1.8153459258598017, "debt_to_equity_ratio": 0.7063582834453709, "profit_margin": 0.23091405732661494, "quarter": 1, "return_on_assets": 0.16973766448233543, "return_on_equity": 0.24760532091636178 }, { "asset_turnover_ratio": 0.7453168267531993, "current_ratio": 1.6984877680685413, "debt_to_equity_ratio": 0.7167443646535517, "profit_margin": 0.23154335014069619, "quarter": 2, "return_on_assets": 0.17257315498266862, "return_on_equity": 0.25266141395788594 }, { "asset_turnover_ratio": 0.7557079787808325, "current_ratio": 1.4800748617375075, "debt_to_equity_ratio": 0.7394326559576336, "profit_margin": 0.217404957488368, "quarter": 3, "return_on_assets": 0.1642946610004674, "return_on_equity": 0.24545289789281902 }, { "asset_turnover_ratio": 0.7662440169599579, "current_ratio": 1.4347247570092676, "debt_to_equity_ratio": 0.7291187125015282, "profit_margin": 0.24363764581637576, "quarter": 4, "return_on_assets": 0.18668588841300723, "return_on_equity": 0.2720198042015958 } ], "income_statement": [ { "depreciation": 2869172, "expenses": 30090575, "income_tax": 2529127, "marketing_expense": 3415367, "net_income": 12323023, "net_profit": 9793896, "operational_expense": 17348233, "product_revenue": 12363009, "quarter": 1, "rd_expense": 5728962, "revenue": 42413598, "salaries_expense": 12962320, "service_revenue": 30050589 }, { "depreciation": 2223745, "expenses": 30833943, "income_tax": 2790358, "marketing_expense": 6086102, "net_income": 12921682, "net_profit": 10131324, "operational_expense": 16088780, "product_revenue": 15050343, "quarter": 2, "rd_expense": 4566210, "revenue": 43755625, "salaries_expense": 14933575, "service_revenue": 28705282 }, { "depreciation": 2419551, "expenses": 31595677, "income_tax": 3730754, "marketing_expense": 4009544, "net_income": 13544439, "net_profit": 9813685, "operational_expense": 17078892, "product_revenue": 17865482, "quarter": 3, "rd_expense": 3372717, "revenue": 45140116, "salaries_expense": 13261426, "service_revenue": 27274634 }, { "depreciation": 2477303, "expenses": 32376228, "income_tax": 2846368, "marketing_expense": 5892646, "net_income": 14192187, "net_profit": 11345819, "operational_expense": 16984293, "product_revenue": 17288060, "quarter": 4, "rd_expense": 4734621, "revenue": 46568415, "salaries_expense": 10519894, "service_revenue": 29280355 } ], "market_conditions": { "gdp_growth": [ 0.026962632651955917, 0.0330040829913919, 0.03295738983331887, 0.03810590686866002 ], "inflation_rate": [ 0.004573213665427502, 0.006502779438631413, 0.004514710243651527, 0.0012469299968736894 ], "interest_rate": [ 0.01731313874209278, 0.02216894719258289, 0.019955544295107323, 0.02436947916940306 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2003, "industry": "Advertising", "location": "Nicholsonburgh", "name": "Salazar Ltd", "num_employees": 142, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.salazarltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 134428, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 2399663, "net_revenue": 1987665, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 13998 }, { "average_project_size": 124257, "billable_hours_per_employee": 129, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 2576727, "net_revenue": 2031748, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 14308 }, { "average_project_size": 52267, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 2664217, "net_revenue": 2076810, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 14625 }, { "average_project_size": 98159, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 2587632, "net_revenue": 2122871, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 14950 } ], "balance_sheet": [ { "assets": 2889783, "current_assets": 1016176, "current_liabilities": 928289, "equity": 1629880, "fixed_assets": 1873607, "liabilities": 1662858, "long_term_liabilities": 734569, "quarter": 1 }, { "assets": 2989990, "current_assets": 1325622, "current_liabilities": 717440, "equity": 1698990, "fixed_assets": 1664368, "liabilities": 1703899, "long_term_liabilities": 986459, "quarter": 2 }, { "assets": 3093672, "current_assets": 1522338, "current_liabilities": 944795, "equity": 1738611, "fixed_assets": 1571334, "liabilities": 1745953, "long_term_liabilities": 801158, "quarter": 3 }, { "assets": 3200950, "current_assets": 1255989, "current_liabilities": 779064, "equity": 1832135, "fixed_assets": 1944961, "liabilities": 1789045, "long_term_liabilities": 1009981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8782, "financing_cash_flow": -11282, "investing_cash_flow": -418742, "net_cash_flow": 118691, "operating_cash_flow": 538210, "quarter": 1 }, { "change_in_working_capital": 15253, "financing_cash_flow": 125621, "investing_cash_flow": -156122, "net_cash_flow": 547529, "operating_cash_flow": 516677, "quarter": 2 }, { "change_in_working_capital": -28599, "financing_cash_flow": -44681, "investing_cash_flow": -416094, "net_cash_flow": 408459, "operating_cash_flow": 495970, "quarter": 3 }, { "change_in_working_capital": 64345, "financing_cash_flow": 31784, "investing_cash_flow": -208199, "net_cash_flow": 158446, "operating_cash_flow": 527465, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6878250027770251, "current_ratio": 1.0946763346328567, "debt_to_equity_ratio": 1.020233391415319, "profit_margin": 0.20272782385361718, "quarter": 1, "return_on_assets": 0.1394412660050945, "return_on_equity": 0.24722985741281567 }, { "asset_turnover_ratio": 0.6795166539018526, "current_ratio": 1.847711306868867, "debt_to_equity_ratio": 1.002889363680775, "profit_margin": 0.2032235296897056, "quarter": 2, "return_on_assets": 0.13809377288887253, "return_on_equity": 0.2430261508307877 }, { "asset_turnover_ratio": 0.6713090463371683, "current_ratio": 1.6112892214713244, "debt_to_equity_ratio": 1.0042229112780259, "profit_margin": 0.18821750665684392, "quarter": 3, "return_on_assets": 0.12635211489776552, "return_on_equity": 0.22483005111551693 }, { "asset_turnover_ratio": 0.663200299910964, "current_ratio": 1.6121769199963032, "debt_to_equity_ratio": 0.9764809907566855, "profit_margin": 0.19795362035658315, "quarter": 4, "return_on_assets": 0.13128290038894702, "return_on_equity": 0.22936628578134252 } ], "income_statement": [ { "depreciation": 135255, "expenses": 1448644, "income_tax": 136066, "marketing_expense": 182487, "net_income": 539021, "net_profit": 402955, "operational_expense": 928352, "product_revenue": 411278, "quarter": 1, "rd_expense": 249813, "revenue": 1987665, "salaries_expense": 498672, "service_revenue": 1576387 }, { "depreciation": 103778, "expenses": 1487063, "income_tax": 131786, "marketing_expense": 264435, "net_income": 544685, "net_profit": 412899, "operational_expense": 1027101, "product_revenue": 702740, "quarter": 2, "rd_expense": 173214, "revenue": 2031748, "salaries_expense": 629642, "service_revenue": 1329008 }, { "depreciation": 105078, "expenses": 1526502, "income_tax": 159416, "marketing_expense": 277768, "net_income": 550308, "net_profit": 390892, "operational_expense": 967931, "product_revenue": 509395, "quarter": 3, "rd_expense": 245212, "revenue": 2076810, "salaries_expense": 755135, "service_revenue": 1567415 }, { "depreciation": 107235, "expenses": 1566987, "income_tax": 135654, "marketing_expense": 268522, "net_income": 555884, "net_profit": 420230, "operational_expense": 987262, "product_revenue": 662505, "quarter": 4, "rd_expense": 308452, "revenue": 2122871, "salaries_expense": 495748, "service_revenue": 1460366 } ], "market_conditions": { "gdp_growth": [ 0.015916087710074394, 0.020093197886543148, 0.018743547608992325, 0.029636001777788218 ], "inflation_rate": [ 0.021961175107353136, 0.01993379500346318, 0.015048593648489867, 0.017006821660496177 ], "interest_rate": [ 0.021493967393075977, 0.02277409149322141, 0.019190805812157343, 0.01685317581580787 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 94139, "billable_hours_per_employee": 136, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 3352822, "net_revenue": 2820694, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 19864 }, { "average_project_size": 184164, "billable_hours_per_employee": 98, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 3716488, "net_revenue": 2870155, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 20212 }, { "average_project_size": 169610, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 3526760, "net_revenue": 2920484, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 20567 }, { "average_project_size": 101813, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 3781618, "net_revenue": 2971695, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 20927 } ], "balance_sheet": [ { "assets": 4155676, "current_assets": 1870756, "current_liabilities": 835978, "equity": 2782481, "fixed_assets": 2284920, "liabilities": 2011989, "long_term_liabilities": 1176011, "quarter": 1 }, { "assets": 4227852, "current_assets": 1741256, "current_liabilities": 898069, "equity": 2859928, "fixed_assets": 2486596, "liabilities": 2050658, "long_term_liabilities": 1152589, "quarter": 2 }, { "assets": 4301280, "current_assets": 1772680, "current_liabilities": 1154855, "equity": 2887758, "fixed_assets": 2528600, "liabilities": 2090069, "long_term_liabilities": 935214, "quarter": 3 }, { "assets": 4375984, "current_assets": 1319149, "current_liabilities": 869477, "equity": 2947565, "fixed_assets": 3056835, "liabilities": 2130238, "long_term_liabilities": 1260761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41084, "financing_cash_flow": -124384, "investing_cash_flow": -330010, "net_cash_flow": 499070, "operating_cash_flow": 754235, "quarter": 1 }, { "change_in_working_capital": 73086, "financing_cash_flow": 108308, "investing_cash_flow": -371633, "net_cash_flow": 653330, "operating_cash_flow": 841547, "quarter": 2 }, { "change_in_working_capital": -3040, "financing_cash_flow": 41036, "investing_cash_flow": -225035, "net_cash_flow": 472593, "operating_cash_flow": 814969, "quarter": 3 }, { "change_in_working_capital": -83078, "financing_cash_flow": -623, "investing_cash_flow": -254822, "net_cash_flow": 709731, "operating_cash_flow": 875826, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6787569579534112, "current_ratio": 2.2378053010964405, "debt_to_equity_ratio": 0.7230917300064224, "profit_margin": 0.2264669616768072, "quarter": 1, "return_on_assets": 0.1537160259847014, "return_on_equity": 0.22957712918794415 }, { "asset_turnover_ratio": 0.6788683709836579, "current_ratio": 1.9388888827027768, "debt_to_equity_ratio": 0.717031337851862, "profit_margin": 0.23787356431969703, "quarter": 2, "return_on_assets": 0.16148483910978909, "return_on_equity": 0.23872419165797182 }, { "asset_turnover_ratio": 0.6789802105419782, "current_ratio": 1.5349805819778242, "debt_to_equity_ratio": 0.7237687507055647, "profit_margin": 0.23165578034325818, "quarter": 3, "return_on_assets": 0.1572896905107317, "return_on_equity": 0.23428105817731265 }, { "asset_turnover_ratio": 0.6790918339737988, "current_ratio": 1.517175267430881, "debt_to_equity_ratio": 0.7227111191780334, "profit_margin": 0.2361679109060654, "quarter": 4, "return_on_assets": 0.16037969974296068, "return_on_equity": 0.23810128020925747 } ], "income_statement": [ { "depreciation": 115441, "expenses": 1952369, "income_tax": 229531, "marketing_expense": 221723, "net_income": 868325, "net_profit": 638794, "operational_expense": 1250927, "product_revenue": 758895, "quarter": 1, "rd_expense": 321913, "revenue": 2820694, "salaries_expense": 960801, "service_revenue": 2061799 }, { "depreciation": 158813, "expenses": 1976003, "income_tax": 211418, "marketing_expense": 308188, "net_income": 894152, "net_profit": 682734, "operational_expense": 1079425, "product_revenue": 1126032, "quarter": 2, "rd_expense": 238088, "revenue": 2870155, "salaries_expense": 615624, "service_revenue": 1744123 }, { "depreciation": 138422, "expenses": 1999923, "income_tax": 244014, "marketing_expense": 315341, "net_income": 920561, "net_profit": 676547, "operational_expense": 1164175, "product_revenue": 725359, "quarter": 3, "rd_expense": 321375, "revenue": 2920484, "salaries_expense": 805952, "service_revenue": 2195125 }, { "depreciation": 174007, "expenses": 2024133, "income_tax": 245743, "marketing_expense": 291934, "net_income": 947562, "net_profit": 701819, "operational_expense": 1272438, "product_revenue": 1184488, "quarter": 4, "rd_expense": 259070, "revenue": 2971695, "salaries_expense": 759088, "service_revenue": 1787207 } ], "market_conditions": { "gdp_growth": [ 0.024228336349516405, 0.03584931579705236, 0.027716760518558044, 0.018295059093335907 ], "inflation_rate": [ 0.018678992141797066, 0.015830649492349278, 0.011971786473732326, 0.01872089715264647 ], "interest_rate": [ 0.025117266674966138, 0.02398782138094293, 0.023302215674360794, 0.026778009712290853 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 71884, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 4979077, "net_revenue": 3888819, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 27386 }, { "average_project_size": 113731, "billable_hours_per_employee": 85, "client_concentration": 0.1, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 5146754, "net_revenue": 4006095, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 28212 }, { "average_project_size": 139935, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 4812209, "net_revenue": 4126909, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 29063 }, { "average_project_size": 74956, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 4849513, "net_revenue": 4251365, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 29939 } ], "balance_sheet": [ { "assets": 5377497, "current_assets": 2037309, "current_liabilities": 1817710, "equity": 3295884, "fixed_assets": 3340188, "liabilities": 3082477, "long_term_liabilities": 1264767, "quarter": 1 }, { "assets": 5456447, "current_assets": 2258498, "current_liabilities": 1277959, "equity": 3302942, "fixed_assets": 3197949, "liabilities": 3119012, "long_term_liabilities": 1841053, "quarter": 2 }, { "assets": 5536555, "current_assets": 2607325, "current_liabilities": 1653242, "equity": 3365083, "fixed_assets": 2929230, "liabilities": 3155979, "long_term_liabilities": 1502737, "quarter": 3 }, { "assets": 5617840, "current_assets": 2590871, "current_liabilities": 1615484, "equity": 3521724, "fixed_assets": 3026969, "liabilities": 3193385, "long_term_liabilities": 1577901, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48723, "financing_cash_flow": -81341, "investing_cash_flow": -209848, "net_cash_flow": 741872, "operating_cash_flow": 1189310, "quarter": 1 }, { "change_in_working_capital": 38655, "financing_cash_flow": 14135, "investing_cash_flow": -196031, "net_cash_flow": 1102995, "operating_cash_flow": 1186410, "quarter": 2 }, { "change_in_working_capital": -44683, "financing_cash_flow": 62752, "investing_cash_flow": -195837, "net_cash_flow": 940713, "operating_cash_flow": 1254243, "quarter": 3 }, { "change_in_working_capital": -30498, "financing_cash_flow": -44639, "investing_cash_flow": -211213, "net_cash_flow": 1374202, "operating_cash_flow": 1339180, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7231652569959592, "current_ratio": 1.1208108004027044, "debt_to_equity_ratio": 0.9352504517756086, "profit_margin": 0.25736965387177957, "quarter": 1, "return_on_assets": 0.18612079188514657, "return_on_equity": 0.3036708816208337 }, { "asset_turnover_ratio": 0.7341947974570265, "current_ratio": 1.767269528991149, "debt_to_equity_ratio": 0.944313281916546, "profit_margin": 0.2410095117564611, "quarter": 2, "return_on_assets": 0.1769479296692518, "return_on_equity": 0.2923172735094955 }, { "asset_turnover_ratio": 0.7453929383885828, "current_ratio": 1.5770982106672828, "debt_to_equity_ratio": 0.9378606708957847, "profit_margin": 0.2385579619032065, "quarter": 3, "return_on_assets": 0.17781942019902267, "return_on_equity": 0.2925654434080824 }, { "asset_turnover_ratio": 0.7567614955214104, "current_ratio": 1.6037738535324397, "debt_to_equity_ratio": 0.9067675377173225, "profit_margin": 0.2580980461569402, "quarter": 4, "return_on_assets": 0.19531866340088005, "return_on_equity": 0.311571548480233 } ], "income_statement": [ { "depreciation": 188446, "expenses": 2612565, "income_tax": 275390, "marketing_expense": 498408, "net_income": 1276254, "net_profit": 1000864, "operational_expense": 1514542, "product_revenue": 956867, "quarter": 1, "rd_expense": 450052, "revenue": 3888819, "salaries_expense": 1015116, "service_revenue": 2931952 }, { "depreciation": 220903, "expenses": 2685844, "income_tax": 354744, "marketing_expense": 453312, "net_income": 1320251, "net_profit": 965507, "operational_expense": 1479458, "product_revenue": 978916, "quarter": 2, "rd_expense": 408501, "revenue": 4006095, "salaries_expense": 979860, "service_revenue": 3027179 }, { "depreciation": 269736, "expenses": 2761180, "income_tax": 381222, "marketing_expense": 299943, "net_income": 1365729, "net_profit": 984507, "operational_expense": 1530189, "product_revenue": 1369713, "quarter": 3, "rd_expense": 454430, "revenue": 4126909, "salaries_expense": 988282, "service_revenue": 2757196 }, { "depreciation": 241911, "expenses": 2838628, "income_tax": 315468, "marketing_expense": 328923, "net_income": 1412737, "net_profit": 1097269, "operational_expense": 1528392, "product_revenue": 924577, "quarter": 4, "rd_expense": 566336, "revenue": 4251365, "salaries_expense": 1204514, "service_revenue": 3326788 } ], "market_conditions": { "gdp_growth": [ 0.021914662133509226, 0.010514610894216393, 0.022897822747203193, 0.007414967080480379 ], "inflation_rate": [ 0.01116362741660383, 0.01267556334708291, 0.009353291639265928, 0.008035285319936037 ], "interest_rate": [ 0.04191488864224991, 0.03498990404840573, 0.0391105169618175, 0.041911839315103824 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 180705, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 861485, "net_revenue": 780835, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5499 }, { "average_project_size": 61076, "billable_hours_per_employee": 94, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 953977, "net_revenue": 793908, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5591 }, { "average_project_size": 116229, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 897814, "net_revenue": 807200, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5685 }, { "average_project_size": 62889, "billable_hours_per_employee": 138, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 1053336, "net_revenue": 820715, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5780 } ], "balance_sheet": [ { "assets": 854024, "current_assets": 400022, "current_liabilities": 223212, "equity": 617834, "fixed_assets": 454002, "liabilities": 380495, "long_term_liabilities": 157283, "quarter": 1 }, { "assets": 874313, "current_assets": 360285, "current_liabilities": 190566, "equity": 641319, "fixed_assets": 514028, "liabilities": 388595, "long_term_liabilities": 198029, "quarter": 2 }, { "assets": 895084, "current_assets": 280913, "current_liabilities": 219803, "equity": 659733, "fixed_assets": 614171, "liabilities": 396868, "long_term_liabilities": 177065, "quarter": 3 }, { "assets": 916348, "current_assets": 324207, "current_liabilities": 192187, "equity": 663634, "fixed_assets": 592141, "liabilities": 405316, "long_term_liabilities": 213129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54127, "financing_cash_flow": -106621, "investing_cash_flow": -310149, "net_cash_flow": 29737, "operating_cash_flow": 188026, "quarter": 1 }, { "change_in_working_capital": -28050, "financing_cash_flow": -148436, "investing_cash_flow": -345018, "net_cash_flow": 96, "operating_cash_flow": 204458, "quarter": 2 }, { "change_in_working_capital": 87733, "financing_cash_flow": -17543, "investing_cash_flow": -105898, "net_cash_flow": 93628, "operating_cash_flow": 194617, "quarter": 3 }, { "change_in_working_capital": -19354, "financing_cash_flow": -193621, "investing_cash_flow": -285546, "net_cash_flow": -151392, "operating_cash_flow": 200070, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9143010032504941, "current_ratio": 1.7921169112771715, "debt_to_equity_ratio": 0.6158531255968431, "profit_margin": 0.18480857031255002, "quarter": 1, "return_on_assets": 0.16897066124605398, "return_on_equity": 0.2335659740318597 }, { "asset_turnover_ratio": 0.9080363668388781, "current_ratio": 1.8906048298227385, "debt_to_equity_ratio": 0.6059309017821084, "profit_margin": 0.19599374234797987, "quarter": 2, "return_on_assets": 0.1779694457248148, "return_on_equity": 0.24262652439737478 }, { "asset_turnover_ratio": 0.9018148017392781, "current_ratio": 1.2780216830525517, "debt_to_equity_ratio": 0.6015585092757222, "profit_margin": 0.2000953914767096, "quarter": 3, "return_on_assets": 0.18044898579351212, "return_on_equity": 0.24482176880647172 }, { "asset_turnover_ratio": 0.895636810469385, "current_ratio": 1.6869351204816143, "debt_to_equity_ratio": 0.6107523122685095, "profit_margin": 0.1859378712464132, "quarter": 4, "return_on_assets": 0.16653280194860468, "return_on_equity": 0.2299490381746565 } ], "income_statement": [ { "depreciation": 43721, "expenses": 587139, "income_tax": 49391, "marketing_expense": 77922, "net_income": 193696, "net_profit": 144305, "operational_expense": 335490, "product_revenue": 198637, "quarter": 1, "rd_expense": 81357, "revenue": 780835, "salaries_expense": 291519, "service_revenue": 582198 }, { "depreciation": 48857, "expenses": 594068, "income_tax": 44239, "marketing_expense": 109347, "net_income": 199840, "net_profit": 155601, "operational_expense": 393002, "product_revenue": 271443, "quarter": 2, "rd_expense": 74119, "revenue": 793908, "salaries_expense": 184264, "service_revenue": 522465 }, { "depreciation": 33100, "expenses": 601080, "income_tax": 44603, "marketing_expense": 68202, "net_income": 206120, "net_profit": 161517, "operational_expense": 417057, "product_revenue": 192307, "quarter": 3, "rd_expense": 74745, "revenue": 807200, "salaries_expense": 257092, "service_revenue": 614893 }, { "depreciation": 47468, "expenses": 608174, "income_tax": 59939, "marketing_expense": 89285, "net_income": 212541, "net_profit": 152602, "operational_expense": 356807, "product_revenue": 185378, "quarter": 4, "rd_expense": 92514, "revenue": 820715, "salaries_expense": 237735, "service_revenue": 635337 } ], "market_conditions": { "gdp_growth": [ 0.022674850385609745, 0.029391043366525482, 0.033704761241157975, 0.016449206798117188 ], "inflation_rate": [ 0.014517114226177083, 0.015931690834511854, 0.01600641412156168, 0.018147712931409998 ], "interest_rate": [ 0.01828956832751147, 0.02050011317076516, 0.020780207817207037, 0.02410742267287013 ], "year": 2006 }, "random_event": { "description": "Salazar Ltd Data Privacy Regulation Impact in 2006", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 150408, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 2790628, "net_revenue": 2265343, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15953 }, { "average_project_size": 118904, "billable_hours_per_employee": 145, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 2727133, "net_revenue": 2336821, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 16456 }, { "average_project_size": 54852, "billable_hours_per_employee": 123, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 3112258, "net_revenue": 2410554, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 16976 }, { "average_project_size": 74667, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 3034282, "net_revenue": 2486614, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 17511 } ], "balance_sheet": [ { "assets": 3306821, "current_assets": 1340767, "current_liabilities": 698686, "equity": 2427245, "fixed_assets": 1966054, "liabilities": 1525584, "long_term_liabilities": 826898, "quarter": 1 }, { "assets": 3399059, "current_assets": 1316158, "current_liabilities": 913643, "equity": 2487407, "fixed_assets": 2082901, "liabilities": 1553810, "long_term_liabilities": 640167, "quarter": 2 }, { "assets": 3493870, "current_assets": 1379169, "current_liabilities": 729612, "equity": 2604369, "fixed_assets": 2114701, "liabilities": 1582558, "long_term_liabilities": 852946, "quarter": 3 }, { "assets": 3591325, "current_assets": 1122324, "current_liabilities": 691984, "equity": 2695360, "fixed_assets": 2469001, "liabilities": 1611838, "long_term_liabilities": 919854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98849, "financing_cash_flow": -138855, "investing_cash_flow": -197194, "net_cash_flow": 689258, "operating_cash_flow": 742050, "quarter": 1 }, { "change_in_working_capital": 79795, "financing_cash_flow": 44889, "investing_cash_flow": -406511, "net_cash_flow": 760397, "operating_cash_flow": 785905, "quarter": 2 }, { "change_in_working_capital": 33915, "financing_cash_flow": -34870, "investing_cash_flow": -224969, "net_cash_flow": 516601, "operating_cash_flow": 827998, "quarter": 3 }, { "change_in_working_capital": 51624, "financing_cash_flow": -38437, "investing_cash_flow": -219769, "net_cash_flow": 275054, "operating_cash_flow": 836248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6850515948701185, "current_ratio": 1.9189836349948333, "debt_to_equity_ratio": 0.6285249325881812, "profit_margin": 0.28517006033964837, "quarter": 1, "return_on_assets": 0.195356204644884, "return_on_equity": 0.2661486582524632 }, { "asset_turnover_ratio": 0.6874905672422867, "current_ratio": 1.44056048150098, "debt_to_equity_ratio": 0.6246705906994714, "profit_margin": 0.2747998242056195, "quarter": 2, "return_on_assets": 0.18892228702120203, "return_on_equity": 0.25816362179570934 }, { "asset_turnover_ratio": 0.6899380915718101, "current_ratio": 1.8902772980707554, "debt_to_equity_ratio": 0.6076550596324868, "profit_margin": 0.28750942729347695, "quarter": 3, "return_on_assets": 0.19836370557576555, "return_on_equity": 0.2661132120678752 }, { "asset_turnover_ratio": 0.6923945897405553, "current_ratio": 1.6218929917454739, "debt_to_equity_ratio": 0.5980047192211801, "profit_margin": 0.28789068186698863, "quarter": 4, "return_on_assets": 0.1993339505614223, "return_on_equity": 0.26559457734773834 } ], "income_statement": [ { "depreciation": 96042, "expenses": 1441491, "income_tax": 177844, "marketing_expense": 233712, "net_income": 823852, "net_profit": 646008, "operational_expense": 760251, "product_revenue": 543266, "quarter": 1, "rd_expense": 199986, "revenue": 2265343, "salaries_expense": 606783, "service_revenue": 1722077 }, { "depreciation": 143747, "expenses": 1488865, "income_tax": 205798, "marketing_expense": 188138, "net_income": 847956, "net_profit": 642158, "operational_expense": 752228, "product_revenue": 591426, "quarter": 2, "rd_expense": 292586, "revenue": 2336821, "salaries_expense": 531769, "service_revenue": 1745395 }, { "depreciation": 134941, "expenses": 1537796, "income_tax": 179701, "marketing_expense": 272897, "net_income": 872758, "net_profit": 693057, "operational_expense": 975655, "product_revenue": 677010, "quarter": 3, "rd_expense": 195492, "revenue": 2410554, "salaries_expense": 497870, "service_revenue": 1733544 }, { "depreciation": 120375, "expenses": 1588335, "income_tax": 182406, "marketing_expense": 289363, "net_income": 898279, "net_profit": 715873, "operational_expense": 1050268, "product_revenue": 823187, "quarter": 4, "rd_expense": 312396, "revenue": 2486614, "salaries_expense": 513547, "service_revenue": 1663427 } ], "market_conditions": { "gdp_growth": [ 0.025958044257759966, 0.016634817329208244, 0.019895850481700113, 0.02749082124084283 ], "inflation_rate": [ 0.00727580110346561, 0.006111824974917464, 0.007224339300762781, 0.0065531718442442015 ], "interest_rate": [ 0.03700496595087912, 0.040985463402348765, 0.039075012072991064, 0.04268542571808023 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 53174, "billable_hours_per_employee": 153, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 1712622, "net_revenue": 1433189, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 10093 }, { "average_project_size": 97507, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 1906493, "net_revenue": 1500444, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 10567 }, { "average_project_size": 188826, "billable_hours_per_employee": 94, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 1731999, "net_revenue": 1570855, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 11062 }, { "average_project_size": 63619, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2120043, "net_revenue": 1644570, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 11581 } ], "balance_sheet": [ { "assets": 1918972, "current_assets": 778778, "current_liabilities": 422366, "equity": 1351614, "fixed_assets": 1140194, "liabilities": 977138, "long_term_liabilities": 554772, "quarter": 1 }, { "assets": 1979698, "current_assets": 723640, "current_liabilities": 420481, "equity": 1432915, "fixed_assets": 1256058, "liabilities": 984573, "long_term_liabilities": 564092, "quarter": 2 }, { "assets": 2042345, "current_assets": 641932, "current_liabilities": 460169, "equity": 1508660, "fixed_assets": 1400413, "liabilities": 992066, "long_term_liabilities": 531897, "quarter": 3 }, { "assets": 2106974, "current_assets": 1028311, "current_liabilities": 425038, "equity": 1625256, "fixed_assets": 1078663, "liabilities": 999615, "long_term_liabilities": 574577, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2974, "financing_cash_flow": -85418, "investing_cash_flow": -445149, "net_cash_flow": 138891, "operating_cash_flow": 464843, "quarter": 1 }, { "change_in_working_capital": -68094, "financing_cash_flow": -17241, "investing_cash_flow": -304246, "net_cash_flow": 276807, "operating_cash_flow": 495761, "quarter": 2 }, { "change_in_working_capital": -44803, "financing_cash_flow": 95351, "investing_cash_flow": -478801, "net_cash_flow": 39841, "operating_cash_flow": 541446, "quarter": 3 }, { "change_in_working_capital": -23852, "financing_cash_flow": -156397, "investing_cash_flow": -150791, "net_cash_flow": 356036, "operating_cash_flow": 575849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7468524814327672, "current_ratio": 1.8438463323278862, "debt_to_equity_ratio": 0.7229416090688614, "profit_margin": 0.2859218149176417, "quarter": 1, "return_on_assets": 0.21354141696700107, "return_on_equity": 0.3031782742706128 }, { "asset_turnover_ratio": 0.7579156012684763, "current_ratio": 1.7209814474375775, "debt_to_equity_ratio": 0.6871119361581113, "profit_margin": 0.2917736350040388, "quarter": 2, "return_on_assets": 0.22113979000837503, "return_on_equity": 0.305524054113468 }, { "asset_turnover_ratio": 0.7691428235680063, "current_ratio": 1.3949918399544514, "debt_to_equity_ratio": 0.6575808996062731, "profit_margin": 0.2918035082805224, "quarter": 3, "return_on_assets": 0.22443857428593111, "return_on_equity": 0.30383320297482536 }, { "asset_turnover_ratio": 0.7805364470562997, "current_ratio": 2.419338976750314, "debt_to_equity_ratio": 0.6150507981511836, "profit_margin": 0.3149133208072627, "quarter": 4, "return_on_assets": 0.2458013245536015, "return_on_equity": 0.3186556456336725 } ], "income_statement": [ { "depreciation": 55063, "expenses": 884876, "income_tax": 138533, "marketing_expense": 145962, "net_income": 548313, "net_profit": 409780, "operational_expense": 520888, "product_revenue": 378596, "quarter": 1, "rd_expense": 103944, "revenue": 1433189, "salaries_expense": 425170, "service_revenue": 1054593 }, { "depreciation": 57971, "expenses": 919513, "income_tax": 143141, "marketing_expense": 160994, "net_income": 580931, "net_profit": 437790, "operational_expense": 629036, "product_revenue": 305096, "quarter": 2, "rd_expense": 132869, "revenue": 1500444, "salaries_expense": 322433, "service_revenue": 1195348 }, { "depreciation": 83065, "expenses": 955507, "income_tax": 156967, "marketing_expense": 114679, "net_income": 615348, "net_profit": 458381, "operational_expense": 621782, "product_revenue": 454829, "quarter": 3, "rd_expense": 100404, "revenue": 1570855, "salaries_expense": 369717, "service_revenue": 1116026 }, { "depreciation": 57952, "expenses": 992910, "income_tax": 133763, "marketing_expense": 102815, "net_income": 651660, "net_profit": 517897, "operational_expense": 568620, "product_revenue": 509156, "quarter": 4, "rd_expense": 175689, "revenue": 1644570, "salaries_expense": 477349, "service_revenue": 1135414 } ], "market_conditions": { "gdp_growth": [ 0.01606795207469577, 0.011851862194055329, 0.029009353254972836, 0.01727731215395877 ], "inflation_rate": [ 0.01057006760103194, 0.014302685147243463, 0.009223197919498561, 0.014561534981222875 ], "interest_rate": [ 0.037005670568595044, 0.03445390869107684, 0.0411282561165084, 0.035072027480978825 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 198796, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 4798108, "net_revenue": 4101653, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 28885 }, { "average_project_size": 169011, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 5237080, "net_revenue": 4271084, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 30078 }, { "average_project_size": 57836, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 4982846, "net_revenue": 4447514, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 31321 }, { "average_project_size": 112472, "billable_hours_per_employee": 138, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 5143839, "net_revenue": 4631232, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 32614 } ], "balance_sheet": [ { "assets": 5287672, "current_assets": 2190038, "current_liabilities": 1651452, "equity": 2842589, "fixed_assets": 3097634, "liabilities": 3100609, "long_term_liabilities": 1449157, "quarter": 1 }, { "assets": 5355706, "current_assets": 2510070, "current_liabilities": 1567881, "equity": 2887888, "fixed_assets": 2845636, "liabilities": 3132096, "long_term_liabilities": 1564215, "quarter": 2 }, { "assets": 5424616, "current_assets": 2197999, "current_liabilities": 1736949, "equity": 3000055, "fixed_assets": 3226617, "liabilities": 3163904, "long_term_liabilities": 1426955, "quarter": 3 }, { "assets": 5494412, "current_assets": 2645096, "current_liabilities": 1889333, "equity": 3000286, "fixed_assets": 2849316, "liabilities": 3196035, "long_term_liabilities": 1306702, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89169, "financing_cash_flow": 90445, "investing_cash_flow": -262732, "net_cash_flow": 793595, "operating_cash_flow": 852604, "quarter": 1 }, { "change_in_working_capital": -48850, "financing_cash_flow": -143569, "investing_cash_flow": -326297, "net_cash_flow": 823731, "operating_cash_flow": 967533, "quarter": 2 }, { "change_in_working_capital": -78253, "financing_cash_flow": 174257, "investing_cash_flow": -275010, "net_cash_flow": 359188, "operating_cash_flow": 939302, "quarter": 3 }, { "change_in_working_capital": -61656, "financing_cash_flow": 34609, "investing_cash_flow": -495730, "net_cash_flow": 305243, "operating_cash_flow": 887297, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7757011024889592, "current_ratio": 1.326128764263206, "debt_to_equity_ratio": 1.0907693655326183, "profit_margin": 0.15981995551549583, "quarter": 1, "return_on_assets": 0.12397251569310654, "return_on_equity": 0.23060878656745665 }, { "asset_turnover_ratio": 0.7974829088826011, "current_ratio": 1.6009314482412886, "debt_to_equity_ratio": 1.084562836231876, "profit_margin": 0.15552913499242815, "quarter": 2, "return_on_assets": 0.12403182698975634, "return_on_equity": 0.23002207841855363 }, { "asset_turnover_ratio": 0.8198762824870922, "current_ratio": 1.2654366938810524, "debt_to_equity_ratio": 1.0546153320522458, "profit_margin": 0.16623736316513, "quarter": 3, "return_on_assets": 0.13629407132228347, "return_on_equity": 0.24644314854227672 }, { "asset_turnover_ratio": 0.842898566762012, "current_ratio": 1.4000157727621336, "debt_to_equity_ratio": 1.0652434467914058, "profit_margin": 0.15155988730428535, "quarter": 4, "return_on_assets": 0.12774961178739416, "return_on_equity": 0.23394736368466207 } ], "income_statement": [ { "depreciation": 197078, "expenses": 3275353, "income_tax": 170774, "marketing_expense": 645088, "net_income": 826300, "net_profit": 655526, "operational_expense": 1670315, "product_revenue": 913463, "quarter": 1, "rd_expense": 388165, "revenue": 4101653, "salaries_expense": 1621327, "service_revenue": 3188190 }, { "depreciation": 303255, "expenses": 3389252, "income_tax": 217554, "marketing_expense": 642558, "net_income": 881832, "net_profit": 664278, "operational_expense": 2169560, "product_revenue": 1679032, "quarter": 2, "rd_expense": 438850, "revenue": 4271084, "salaries_expense": 1645774, "service_revenue": 2592052 }, { "depreciation": 199959, "expenses": 3507112, "income_tax": 201059, "marketing_expense": 432917, "net_income": 940402, "net_profit": 739343, "operational_expense": 2395086, "product_revenue": 1191724, "quarter": 3, "rd_expense": 577155, "revenue": 4447514, "salaries_expense": 1111096, "service_revenue": 3255790 }, { "depreciation": 185388, "expenses": 3629071, "income_tax": 300252, "marketing_expense": 706000, "net_income": 1002161, "net_profit": 701909, "operational_expense": 2131042, "product_revenue": 1549560, "quarter": 4, "rd_expense": 658091, "revenue": 4631232, "salaries_expense": 1437409, "service_revenue": 3081672 } ], "market_conditions": { "gdp_growth": [ 0.012959353462293736, 0.026949002443216005, 0.021660284464256305, 0.014584759527436604 ], "inflation_rate": [ 0.01837856593735483, 0.014074258527142692, 0.018650712944576552, 0.01100379747377895 ], "interest_rate": [ 0.033840700625166066, 0.036370623258981875, 0.033379003862739176, 0.037146111088261095 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 128666, "billable_hours_per_employee": 108, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 2822515, "net_revenue": 2323685, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 16364 }, { "average_project_size": 160257, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 2970901, "net_revenue": 2395701, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 16871 }, { "average_project_size": 99691, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 2898398, "net_revenue": 2469950, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 17394 }, { "average_project_size": 135658, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 2819902, "net_revenue": 2546500, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 17933 } ], "balance_sheet": [ { "assets": 2596877, "current_assets": 976624, "current_liabilities": 737474, "equity": 1843561, "fixed_assets": 1620253, "liabilities": 1265217, "long_term_liabilities": 527743, "quarter": 1 }, { "assets": 2659392, "current_assets": 1249805, "current_liabilities": 707161, "equity": 1922069, "fixed_assets": 1409587, "liabilities": 1288894, "long_term_liabilities": 581733, "quarter": 2 }, { "assets": 2723412, "current_assets": 1218593, "current_liabilities": 661203, "equity": 1953895, "fixed_assets": 1504819, "liabilities": 1313013, "long_term_liabilities": 651810, "quarter": 3 }, { "assets": 2788973, "current_assets": 1342237, "current_liabilities": 785318, "equity": 2054829, "fixed_assets": 1446736, "liabilities": 1337584, "long_term_liabilities": 552266, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68318, "financing_cash_flow": 4509, "investing_cash_flow": -465470, "net_cash_flow": 366661, "operating_cash_flow": 604139, "quarter": 1 }, { "change_in_working_capital": 62493, "financing_cash_flow": -36605, "investing_cash_flow": -300291, "net_cash_flow": 222613, "operating_cash_flow": 706226, "quarter": 2 }, { "change_in_working_capital": -64266, "financing_cash_flow": 180849, "investing_cash_flow": -122956, "net_cash_flow": 47868, "operating_cash_flow": 657160, "quarter": 3 }, { "change_in_working_capital": 27962, "financing_cash_flow": -137082, "investing_cash_flow": -280587, "net_cash_flow": 781444, "operating_cash_flow": 701168, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.894799792211953, "current_ratio": 1.3242826187770687, "debt_to_equity_ratio": 0.6862897403449085, "profit_margin": 0.22029707124674816, "quarter": 1, "return_on_assets": 0.19712177357649208, "return_on_equity": 0.277669683834709 }, { "asset_turnover_ratio": 0.9008453811999133, "current_ratio": 1.7673556658243315, "debt_to_equity_ratio": 0.6705763424726168, "profit_margin": 0.23023365603637516, "quarter": 2, "return_on_assets": 0.2074049256371381, "return_on_equity": 0.2869673253145439 }, { "asset_turnover_ratio": 0.9069321865365946, "current_ratio": 1.8429937553217393, "debt_to_equity_ratio": 0.6719977276158647, "profit_margin": 0.22004332071499422, "quarter": 3, "return_on_assets": 0.19956436998882285, "return_on_equity": 0.27816029008723603 }, { "asset_turnover_ratio": 0.9130601120914401, "current_ratio": 1.7091636763705913, "debt_to_equity_ratio": 0.6509466237823196, "profit_margin": 0.23696838798350678, "quarter": 4, "return_on_assets": 0.21636638289434856, "return_on_equity": 0.29366920556406395 } ], "income_statement": [ { "depreciation": 92238, "expenses": 1617299, "income_tax": 194485, "marketing_expense": 305903, "net_income": 706386, "net_profit": 511901, "operational_expense": 1035769, "product_revenue": 790166, "quarter": 1, "rd_expense": 308219, "revenue": 2323685, "salaries_expense": 561681, "service_revenue": 1533519 }, { "depreciation": 154655, "expenses": 1672213, "income_tax": 171917, "marketing_expense": 231903, "net_income": 723488, "net_profit": 551571, "operational_expense": 1129859, "product_revenue": 550246, "quarter": 2, "rd_expense": 312702, "revenue": 2395701, "salaries_expense": 765938, "service_revenue": 1845455 }, { "depreciation": 113664, "expenses": 1728993, "income_tax": 197461, "marketing_expense": 266594, "net_income": 740957, "net_profit": 543496, "operational_expense": 883136, "product_revenue": 720325, "quarter": 3, "rd_expense": 318606, "revenue": 2469950, "salaries_expense": 525730, "service_revenue": 1749625 }, { "depreciation": 97728, "expenses": 1787700, "income_tax": 155360, "marketing_expense": 253632, "net_income": 758800, "net_profit": 603440, "operational_expense": 1167942, "product_revenue": 894135, "quarter": 4, "rd_expense": 272355, "revenue": 2546500, "salaries_expense": 758524, "service_revenue": 1652365 } ], "market_conditions": { "gdp_growth": [ 0.017845628083454572, 0.03004374468161286, 0.025115633441414646, 0.030592735062187605 ], "inflation_rate": [ 0.011768532815613655, 0.012910481206541398, 0.020925967240972964, 0.01849025424013959 ], "interest_rate": [ 0.03302194315112647, 0.03244220736260699, 0.03596440193325994, 0.04055592769435928 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "West Suzanne", "name": "Cameron-Trujillo", "num_employees": 667, "region": "North America", "revenue_size": "Small", "website": "www.cameron-trujillo.com" }

[ { "advertising_kpis": [ { "average_project_size": 56443, "billable_hours_per_employee": 117, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 1567327, "net_revenue": 1250252, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1874 }, { "average_project_size": 105824, "billable_hours_per_employee": 148, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 1592005, "net_revenue": 1300156, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1949 }, { "average_project_size": 75072, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 1498708, "net_revenue": 1352053, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 2027 }, { "average_project_size": 108688, "billable_hours_per_employee": 126, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 1568557, "net_revenue": 1406021, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2108 } ], "balance_sheet": [ { "assets": 1590738, "current_assets": 524161, "current_liabilities": 313266, "equity": 1305808, "fixed_assets": 1066577, "liabilities": 676075, "long_term_liabilities": 362809, "quarter": 1 }, { "assets": 1625220, "current_assets": 763664, "current_liabilities": 381077, "equity": 1320982, "fixed_assets": 861556, "liabilities": 687456, "long_term_liabilities": 306379, "quarter": 2 }, { "assets": 1660449, "current_assets": 713417, "current_liabilities": 377425, "equity": 1361652, "fixed_assets": 947032, "liabilities": 699027, "long_term_liabilities": 321602, "quarter": 3 }, { "assets": 1696441, "current_assets": 646532, "current_liabilities": 413122, "equity": 1369014, "fixed_assets": 1049909, "liabilities": 710794, "long_term_liabilities": 297672, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96401, "financing_cash_flow": 149769, "investing_cash_flow": -358737, "net_cash_flow": 98940, "operating_cash_flow": 449324, "quarter": 1 }, { "change_in_working_capital": 67592, "financing_cash_flow": 110931, "investing_cash_flow": -112649, "net_cash_flow": 51255, "operating_cash_flow": 438184, "quarter": 2 }, { "change_in_working_capital": -69522, "financing_cash_flow": -168151, "investing_cash_flow": -121174, "net_cash_flow": 126190, "operating_cash_flow": 479400, "quarter": 3 }, { "change_in_working_capital": -82859, "financing_cash_flow": -29593, "investing_cash_flow": -106945, "net_cash_flow": -139507, "operating_cash_flow": 467546, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7859572097982195, "current_ratio": 1.673213818288611, "debt_to_equity_ratio": 0.5177445688799579, "profit_margin": 0.3128529288495439, "quarter": 1, "return_on_assets": 0.24588901503578842, "return_on_equity": 0.29954250548319505 }, { "asset_turnover_ratio": 0.7999876939737389, "current_ratio": 2.0039624537823064, "debt_to_equity_ratio": 0.5204128443839507, "profit_margin": 0.29474770719821314, "quarter": 2, "return_on_assets": 0.23579453858554533, "return_on_equity": 0.2901008492167191 }, { "asset_turnover_ratio": 0.8142695138483627, "current_ratio": 1.8902218983904087, "debt_to_equity_ratio": 0.5133668514422187, "profit_margin": 0.29601650231166976, "quarter": 3, "return_on_assets": 0.24103721342841605, "return_on_equity": 0.29392972653805816 }, { "asset_turnover_ratio": 0.8288063068506362, "current_ratio": 1.5649904870716156, "debt_to_equity_ratio": 0.5192014106502928, "profit_margin": 0.2726609346517584, "quarter": 4, "return_on_assets": 0.22598310227116652, "return_on_equity": 0.280031467903177 } ], "income_statement": [ { "depreciation": 58179, "expenses": 756356, "income_tax": 102751, "marketing_expense": 92068, "net_income": 493896, "net_profit": 391145, "operational_expense": 437146, "product_revenue": 437170, "quarter": 1, "rd_expense": 135632, "revenue": 1250252, "salaries_expense": 319479, "service_revenue": 813082 }, { "depreciation": 54966, "expenses": 789883, "income_tax": 127055, "marketing_expense": 83410, "net_income": 510273, "net_profit": 383218, "operational_expense": 455704, "product_revenue": 430171, "quarter": 2, "rd_expense": 153949, "revenue": 1300156, "salaries_expense": 290743, "service_revenue": 869985 }, { "depreciation": 79170, "expenses": 824898, "income_tax": 126925, "marketing_expense": 90633, "net_income": 527155, "net_profit": 400230, "operational_expense": 508529, "product_revenue": 300285, "quarter": 3, "rd_expense": 152759, "revenue": 1352053, "salaries_expense": 316527, "service_revenue": 1051768 }, { "depreciation": 84179, "expenses": 861464, "income_tax": 161190, "marketing_expense": 96336, "net_income": 544557, "net_profit": 383367, "operational_expense": 532664, "product_revenue": 448826, "quarter": 4, "rd_expense": 136885, "revenue": 1406021, "salaries_expense": 289981, "service_revenue": 957195 } ], "market_conditions": { "gdp_growth": [ -0.01704038649090791, -0.015698002690313777, -0.02008739711980265, -0.00914932215848556 ], "inflation_rate": [ 0.038252834089271374, 0.03321646735987818, 0.03432036266112197, 0.035014155180725356 ], "interest_rate": [ 0.040678325912451546, 0.043401180506141473, 0.04283962798478688, 0.04881453952167512 ], "year": 1995 }, "random_event": { "description": "Cameron-Trujillo Award Nomination in 1995", "impact": 0.04, "type": "Award Nomination" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 184318, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 1021484, "net_revenue": 837833, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1256 }, { "average_project_size": 136499, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 1096273, "net_revenue": 860382, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1290 }, { "average_project_size": 155064, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 1086417, "net_revenue": 883539, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1325 }, { "average_project_size": 160782, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 1130667, "net_revenue": 907319, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1360 } ], "balance_sheet": [ { "assets": 853105, "current_assets": 326459, "current_liabilities": 228290, "equity": 642359, "fixed_assets": 526646, "liabilities": 430436, "long_term_liabilities": 202146, "quarter": 1 }, { "assets": 871301, "current_assets": 261555, "current_liabilities": 192841, "equity": 640956, "fixed_assets": 609746, "liabilities": 435557, "long_term_liabilities": 242716, "quarter": 2 }, { "assets": 889886, "current_assets": 295699, "current_liabilities": 210534, "equity": 662576, "fixed_assets": 594187, "liabilities": 440740, "long_term_liabilities": 230206, "quarter": 3 }, { "assets": 908867, "current_assets": 419041, "current_liabilities": 229347, "equity": 685521, "fixed_assets": 489826, "liabilities": 445984, "long_term_liabilities": 216637, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60879, "financing_cash_flow": -63884, "investing_cash_flow": -489338, "net_cash_flow": 75342, "operating_cash_flow": 269766, "quarter": 1 }, { "change_in_working_capital": 84370, "financing_cash_flow": -120153, "investing_cash_flow": -152864, "net_cash_flow": 349015, "operating_cash_flow": 253335, "quarter": 2 }, { "change_in_working_capital": -6212, "financing_cash_flow": 37152, "investing_cash_flow": -285601, "net_cash_flow": -85590, "operating_cash_flow": 261285, "quarter": 3 }, { "change_in_working_capital": -98321, "financing_cash_flow": -88783, "investing_cash_flow": -329860, "net_cash_flow": 219428, "operating_cash_flow": 267306, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9820983349060197, "current_ratio": 1.4300188356914452, "debt_to_equity_ratio": 0.6700863535810971, "profit_margin": 0.2622121592250484, "quarter": 1, "return_on_assets": 0.2575181249670322, "return_on_equity": 0.3420050158867549 }, { "asset_turnover_ratio": 0.9874681654215937, "current_ratio": 1.3563246405069462, "debt_to_equity_ratio": 0.6795427455238737, "profit_margin": 0.23851266065538332, "quarter": 2, "return_on_assets": 0.23552365944719447, "return_on_equity": 0.32016550278022204 }, { "asset_turnover_ratio": 0.9928676257408252, "current_ratio": 1.4045189850570454, "debt_to_equity_ratio": 0.6651916157542682, "profit_margin": 0.24156262485300592, "quarter": 3, "return_on_assets": 0.23983970980552566, "return_on_equity": 0.32212153775566876 }, { "asset_turnover_ratio": 0.9982967804970364, "current_ratio": 1.8271047800930469, "debt_to_equity_ratio": 0.6505767146447738, "profit_margin": 0.24538007029501202, "quarter": 4, "return_on_assets": 0.24496213417364696, "return_on_equity": 0.32477196176338874 } ], "income_statement": [ { "depreciation": 50076, "expenses": 554925, "income_tax": 63218, "marketing_expense": 110920, "net_income": 282908, "net_profit": 219690, "operational_expense": 313436, "product_revenue": 277268, "quarter": 1, "rd_expense": 69058, "revenue": 837833, "salaries_expense": 242528, "service_revenue": 560565 }, { "depreciation": 48123, "expenses": 571364, "income_tax": 83806, "marketing_expense": 93565, "net_income": 289018, "net_profit": 205212, "operational_expense": 353615, "product_revenue": 227467, "quarter": 2, "rd_expense": 81709, "revenue": 860382, "salaries_expense": 204970, "service_revenue": 632915 }, { "depreciation": 47855, "expenses": 588290, "income_tax": 81819, "marketing_expense": 95454, "net_income": 295249, "net_profit": 213430, "operational_expense": 400772, "product_revenue": 314181, "quarter": 3, "rd_expense": 61639, "revenue": 883539, "salaries_expense": 211570, "service_revenue": 569358 }, { "depreciation": 44668, "expenses": 605718, "income_tax": 78963, "marketing_expense": 97054, "net_income": 301601, "net_profit": 222638, "operational_expense": 393842, "product_revenue": 273065, "quarter": 4, "rd_expense": 72951, "revenue": 907319, "salaries_expense": 185364, "service_revenue": 634254 } ], "market_conditions": { "gdp_growth": [ 0.004558466507388682, -0.0023824525573702873, -0.008255299214724132, 0.0009113067351370404 ], "inflation_rate": [ 0.03242343073211283, 0.03779424342416924, 0.03434737053177564, 0.029308519329470702 ], "interest_rate": [ 0.037752039919305, 0.04139794509607101, 0.044223251918892384, 0.04377588811426147 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 102091, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 1366844, "net_revenue": 1155632, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1733 }, { "average_project_size": 186014, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 1330136, "net_revenue": 1173268, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1759 }, { "average_project_size": 61515, "billable_hours_per_employee": 142, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 1344958, "net_revenue": 1191173, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1786 }, { "average_project_size": 193382, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 1429850, "net_revenue": 1209352, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1813 } ], "balance_sheet": [ { "assets": 1671262, "current_assets": 764442, "current_liabilities": 501644, "equity": 1007398, "fixed_assets": 906820, "liabilities": 887126, "long_term_liabilities": 385482, "quarter": 1 }, { "assets": 1729475, "current_assets": 586521, "current_liabilities": 441131, "equity": 1029006, "fixed_assets": 1142954, "liabilities": 911654, "long_term_liabilities": 470523, "quarter": 2 }, { "assets": 1789716, "current_assets": 705019, "current_liabilities": 474331, "equity": 1089132, "fixed_assets": 1084697, "liabilities": 936859, "long_term_liabilities": 462528, "quarter": 3 }, { "assets": 1852055, "current_assets": 558833, "current_liabilities": 419998, "equity": 1101356, "fixed_assets": 1293222, "liabilities": 962761, "long_term_liabilities": 542763, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4631, "financing_cash_flow": -28203, "investing_cash_flow": -475959, "net_cash_flow": -318827, "operating_cash_flow": 268149, "quarter": 1 }, { "change_in_working_capital": -65603, "financing_cash_flow": -90594, "investing_cash_flow": -182098, "net_cash_flow": -121903, "operating_cash_flow": 260820, "quarter": 2 }, { "change_in_working_capital": 66011, "financing_cash_flow": 172861, "investing_cash_flow": -302424, "net_cash_flow": 29081, "operating_cash_flow": 313032, "quarter": 3 }, { "change_in_working_capital": -38321, "financing_cash_flow": -39749, "investing_cash_flow": -448731, "net_cash_flow": -61431, "operating_cash_flow": 259550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6914726715500024, "current_ratio": 1.523873503919114, "debt_to_equity_ratio": 0.880611238060826, "profit_margin": 0.19319471942625335, "quarter": 1, "return_on_assets": 0.13358886877102452, "return_on_equity": 0.22162243720952393 }, { "asset_turnover_ratio": 0.6783954668324202, "current_ratio": 1.329584635856469, "debt_to_equity_ratio": 0.885955961384093, "profit_margin": 0.17999723848259733, "quarter": 2, "return_on_assets": 0.12210931062894809, "return_on_equity": 0.20523203946332674 }, { "asset_turnover_ratio": 0.6655653746180958, "current_ratio": 1.4863439243903518, "debt_to_equity_ratio": 0.8601886640003232, "profit_margin": 0.19835489891056968, "quarter": 3, "return_on_assets": 0.13201815260074784, "return_on_equity": 0.21693880998813733 }, { "asset_turnover_ratio": 0.6529784482642255, "current_ratio": 1.33056109790999, "debt_to_equity_ratio": 0.8741596722585613, "profit_margin": 0.17535175862776098, "quarter": 4, "return_on_assets": 0.11450091924915837, "return_on_equity": 0.192546279313864 } ], "income_statement": [ { "depreciation": 44887, "expenses": 858243, "income_tax": 74127, "marketing_expense": 101187, "net_income": 297389, "net_profit": 223262, "operational_expense": 504080, "product_revenue": 265346, "quarter": 1, "rd_expense": 146810, "revenue": 1155632, "salaries_expense": 363656, "service_revenue": 890286 }, { "depreciation": 49635, "expenses": 876802, "income_tax": 85281, "marketing_expense": 156769, "net_income": 296466, "net_profit": 211185, "operational_expense": 502787, "product_revenue": 378696, "quarter": 2, "rd_expense": 115020, "revenue": 1173268, "salaries_expense": 280246, "service_revenue": 794572 }, { "depreciation": 76757, "expenses": 895763, "income_tax": 59135, "marketing_expense": 144966, "net_income": 295410, "net_profit": 236275, "operational_expense": 578569, "product_revenue": 344434, "quarter": 3, "rd_expense": 156403, "revenue": 1191173, "salaries_expense": 305482, "service_revenue": 846739 }, { "depreciation": 47488, "expenses": 915134, "income_tax": 82156, "marketing_expense": 169133, "net_income": 294218, "net_profit": 212062, "operational_expense": 637487, "product_revenue": 308277, "quarter": 4, "rd_expense": 149297, "revenue": 1209352, "salaries_expense": 368228, "service_revenue": 901075 } ], "market_conditions": { "gdp_growth": [ 0.006772250743574288, -0.009401886112112975, -0.0025438567543767995, -0.0074584653411332216 ], "inflation_rate": [ 0.024389265781276037, 0.0258880001531393, 0.024703255375134764, 0.026319382689353427 ], "interest_rate": [ 0.06314198798200868, 0.0607193307284656, 0.06049772887928711, 0.05394074848547999 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 113830, "billable_hours_per_employee": 137, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 1471683, "net_revenue": 1159974, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1739 }, { "average_project_size": 68217, "billable_hours_per_employee": 135, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 1386727, "net_revenue": 1204034, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 1805 }, { "average_project_size": 71313, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 1571986, "net_revenue": 1249769, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1874 }, { "average_project_size": 120315, "billable_hours_per_employee": 157, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 1604595, "net_revenue": 1297240, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1945 } ], "balance_sheet": [ { "assets": 1440828, "current_assets": 716736, "current_liabilities": 370612, "equity": 999426, "fixed_assets": 724092, "liabilities": 733530, "long_term_liabilities": 362918, "quarter": 1 }, { "assets": 1469753, "current_assets": 641324, "current_liabilities": 426904, "equity": 1021116, "fixed_assets": 828429, "liabilities": 749685, "long_term_liabilities": 322781, "quarter": 2 }, { "assets": 1499260, "current_assets": 488863, "current_liabilities": 362478, "equity": 1052812, "fixed_assets": 1010397, "liabilities": 766196, "long_term_liabilities": 403718, "quarter": 3 }, { "assets": 1529359, "current_assets": 568405, "current_liabilities": 461133, "equity": 1099916, "fixed_assets": 960954, "liabilities": 783070, "long_term_liabilities": 321937, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39383, "financing_cash_flow": 125510, "investing_cash_flow": -267103, "net_cash_flow": -68906, "operating_cash_flow": 348625, "quarter": 1 }, { "change_in_working_capital": -2336, "financing_cash_flow": -128649, "investing_cash_flow": -143657, "net_cash_flow": -155476, "operating_cash_flow": 369065, "quarter": 2 }, { "change_in_working_capital": -88772, "financing_cash_flow": -90192, "investing_cash_flow": -216562, "net_cash_flow": 338461, "operating_cash_flow": 365438, "quarter": 3 }, { "change_in_working_capital": -23339, "financing_cash_flow": 47618, "investing_cash_flow": -169479, "net_cash_flow": -179815, "operating_cash_flow": 397202, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8050745821152837, "current_ratio": 1.9339255069992336, "debt_to_equity_ratio": 0.7339512880393346, "profit_margin": 0.25184012745113254, "quarter": 1, "return_on_assets": 0.2027500853675803, "return_on_equity": 0.29229577777644367 }, { "asset_turnover_ratio": 0.8192083976015018, "current_ratio": 1.5022674887094054, "debt_to_equity_ratio": 0.7341820126214847, "profit_margin": 0.250032806382544, "quarter": 2, "return_on_assets": 0.2048289746644504, "return_on_equity": 0.29482252750911747 }, { "asset_turnover_ratio": 0.833590571348532, "current_ratio": 1.3486694364899388, "debt_to_equity_ratio": 0.7277614616854671, "profit_margin": 0.25584568028171606, "quarter": 3, "return_on_assets": 0.21327054680308952, "return_on_equity": 0.3037085443554975 }, { "asset_turnover_ratio": 0.8482246483657533, "current_ratio": 1.2326270295120931, "debt_to_equity_ratio": 0.7119361842177039, "profit_margin": 0.2725995189787549, "quarter": 4, "return_on_assets": 0.23122563113042785, "return_on_equity": 0.32150364209630555 } ], "income_statement": [ { "depreciation": 56497, "expenses": 749958, "income_tax": 117888, "marketing_expense": 148466, "net_income": 410016, "net_profit": 292128, "operational_expense": 393758, "product_revenue": 336911, "quarter": 1, "rd_expense": 139796, "revenue": 1159974, "salaries_expense": 362685, "service_revenue": 823063 }, { "depreciation": 68017, "expenses": 778340, "income_tax": 124646, "marketing_expense": 79326, "net_income": 425694, "net_profit": 301048, "operational_expense": 499175, "product_revenue": 404995, "quarter": 2, "rd_expense": 139414, "revenue": 1204034, "salaries_expense": 286434, "service_revenue": 799039 }, { "depreciation": 45690, "expenses": 807796, "income_tax": 122225, "marketing_expense": 111583, "net_income": 441973, "net_profit": 319748, "operational_expense": 444684, "product_revenue": 287956, "quarter": 3, "rd_expense": 81527, "revenue": 1249769, "salaries_expense": 292414, "service_revenue": 961813 }, { "depreciation": 43575, "expenses": 838367, "income_tax": 105246, "marketing_expense": 115387, "net_income": 458873, "net_profit": 353627, "operational_expense": 429579, "product_revenue": 449317, "quarter": 4, "rd_expense": 141530, "revenue": 1297240, "salaries_expense": 404468, "service_revenue": 847923 } ], "market_conditions": { "gdp_growth": [ -0.023402189948082363, -0.015489512840824057, -0.018255077928016575, -0.010415651520066273 ], "inflation_rate": [ 0.02709818852531871, 0.0213239773473205, 0.027024279831340776, 0.022441339079496695 ], "interest_rate": [ 0.04973562712905603, 0.042033699275100825, 0.05021177327708752, 0.0481873635485586 ], "year": 1998 }, "random_event": { "description": "Cameron-Trujillo Introduction of New Service in 1998", "impact": -0.01, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 51926, "billable_hours_per_employee": 156, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 2008718, "net_revenue": 1779112, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2667 }, { "average_project_size": 119349, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 2310726, "net_revenue": 1811868, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2716 }, { "average_project_size": 183796, "billable_hours_per_employee": 146, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 2170339, "net_revenue": 1845228, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2766 }, { "average_project_size": 136958, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 2181544, "net_revenue": 1879203, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2817 } ], "balance_sheet": [ { "assets": 2473714, "current_assets": 948186, "current_liabilities": 585061, "equity": 1418937, "fixed_assets": 1525528, "liabilities": 1448539, "long_term_liabilities": 863478, "quarter": 1 }, { "assets": 2547240, "current_assets": 821157, "current_liabilities": 711324, "equity": 1484455, "fixed_assets": 1726083, "liabilities": 1489205, "long_term_liabilities": 777881, "quarter": 2 }, { "assets": 2622952, "current_assets": 819635, "current_liabilities": 698385, "equity": 1518904, "fixed_assets": 1803317, "liabilities": 1531013, "long_term_liabilities": 832628, "quarter": 3 }, { "assets": 2700913, "current_assets": 1250054, "current_liabilities": 939798, "equity": 1579094, "fixed_assets": 1450859, "liabilities": 1573994, "long_term_liabilities": 634196, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22308, "financing_cash_flow": 11229, "investing_cash_flow": -241084, "net_cash_flow": 293636, "operating_cash_flow": 469235, "quarter": 1 }, { "change_in_working_capital": -25611, "financing_cash_flow": -157502, "investing_cash_flow": -326022, "net_cash_flow": 583033, "operating_cash_flow": 508234, "quarter": 2 }, { "change_in_working_capital": 3148, "financing_cash_flow": 91675, "investing_cash_flow": -371291, "net_cash_flow": 159198, "operating_cash_flow": 511499, "quarter": 3 }, { "change_in_working_capital": 36483, "financing_cash_flow": -6621, "investing_cash_flow": -259028, "net_cash_flow": 283251, "operating_cash_flow": 569960, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.719206828275217, "current_ratio": 1.6206617771480238, "debt_to_equity_ratio": 1.020862096062052, "profit_margin": 0.22132502057206066, "quarter": 1, "return_on_assets": 0.15917846606357888, "return_on_equity": 0.2775049209372932 }, { "asset_turnover_ratio": 0.7113063551137702, "current_ratio": 1.154406430824772, "debt_to_equity_ratio": 1.0031998275461365, "profit_margin": 0.23534827040380424, "quarter": 2, "return_on_assets": 0.16740472040326, "return_on_equity": 0.2872569394154757 }, { "asset_turnover_ratio": 0.7034928584282137, "current_ratio": 1.1736148399521753, "debt_to_equity_ratio": 1.0079721957411396, "profit_margin": 0.2313887497913537, "quarter": 3, "return_on_assets": 0.16278033299885014, "return_on_equity": 0.2811007147258813 }, { "asset_turnover_ratio": 0.6957658391810473, "current_ratio": 1.3301305174090603, "debt_to_equity_ratio": 0.9967702999314797, "profit_margin": 0.24062062480743165, "quarter": 4, "return_on_assets": 0.16741561094341062, "return_on_equity": 0.28635090754571924 } ], "income_statement": [ { "depreciation": 75473, "expenses": 1237046, "income_tax": 148304, "marketing_expense": 236986, "net_income": 542066, "net_profit": 393762, "operational_expense": 816914, "product_revenue": 700588, "quarter": 1, "rd_expense": 200136, "revenue": 1779112, "salaries_expense": 518123, "service_revenue": 1078524 }, { "depreciation": 81814, "expenses": 1250595, "income_tax": 134853, "marketing_expense": 208131, "net_income": 561273, "net_profit": 426420, "operational_expense": 746417, "product_revenue": 553642, "quarter": 2, "rd_expense": 224383, "revenue": 1811868, "salaries_expense": 387746, "service_revenue": 1258226 }, { "depreciation": 84534, "expenses": 1264294, "income_tax": 153969, "marketing_expense": 195889, "net_income": 580934, "net_profit": 426965, "operational_expense": 875168, "product_revenue": 461840, "quarter": 3, "rd_expense": 233580, "revenue": 1845228, "salaries_expense": 534047, "service_revenue": 1383388 }, { "depreciation": 117785, "expenses": 1278142, "income_tax": 148886, "marketing_expense": 134318, "net_income": 601061, "net_profit": 452175, "operational_expense": 774490, "product_revenue": 686814, "quarter": 4, "rd_expense": 250192, "revenue": 1879203, "salaries_expense": 484408, "service_revenue": 1192389 } ], "market_conditions": { "gdp_growth": [ 0.007788993251664449, -0.003309462217912399, -0.005540925952970746, 0.006176041904471897 ], "inflation_rate": [ 0.030071727881605018, 0.02821000350803268, 0.029158530543261254, 0.02114246177376449 ], "interest_rate": [ 0.04726243100727752, 0.04695490040146533, 0.04208038986902456, 0.05051929133348179 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 153500, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 788342, "net_revenue": 652485, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 978 }, { "average_project_size": 109600, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 831950, "net_revenue": 669593, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1004 }, { "average_project_size": 104989, "billable_hours_per_employee": 115, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 845908, "net_revenue": 687149, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 1030 }, { "average_project_size": 197424, "billable_hours_per_employee": 114, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 916166, "net_revenue": 705166, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1057 } ], "balance_sheet": [ { "assets": 788729, "current_assets": 349954, "current_liabilities": 248327, "equity": 489744, "fixed_assets": 438775, "liabilities": 434795, "long_term_liabilities": 186468, "quarter": 1 }, { "assets": 810649, "current_assets": 354567, "current_liabilities": 180401, "equity": 494994, "fixed_assets": 456082, "liabilities": 445063, "long_term_liabilities": 264662, "quarter": 2 }, { "assets": 833177, "current_assets": 370482, "current_liabilities": 210962, "equity": 508709, "fixed_assets": 462695, "liabilities": 455574, "long_term_liabilities": 244612, "quarter": 3 }, { "assets": 856332, "current_assets": 407257, "current_liabilities": 270584, "equity": 517001, "fixed_assets": 449075, "liabilities": 466332, "long_term_liabilities": 195748, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5341, "financing_cash_flow": 29193, "investing_cash_flow": -257127, "net_cash_flow": -294723, "operating_cash_flow": 179996, "quarter": 1 }, { "change_in_working_capital": -64146, "financing_cash_flow": 133166, "investing_cash_flow": -169006, "net_cash_flow": -182647, "operating_cash_flow": 174241, "quarter": 2 }, { "change_in_working_capital": 57496, "financing_cash_flow": 16866, "investing_cash_flow": -145245, "net_cash_flow": -42984, "operating_cash_flow": 180505, "quarter": 3 }, { "change_in_working_capital": 81984, "financing_cash_flow": -115216, "investing_cash_flow": -143194, "net_cash_flow": -32099, "operating_cash_flow": 156716, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8272613280353581, "current_ratio": 1.409246678774358, "debt_to_equity_ratio": 0.8878005651932438, "profit_margin": 0.208142715924504, "quarter": 1, "return_on_assets": 0.17218841959659148, "return_on_equity": 0.2773081446633343 }, { "asset_turnover_ratio": 0.8259962079765718, "current_ratio": 1.9654381073275646, "debt_to_equity_ratio": 0.8991280702392352, "profit_margin": 0.19326366912437853, "quarter": 2, "return_on_assets": 0.15963505783637555, "return_on_equity": 0.26143347192087174 }, { "asset_turnover_ratio": 0.8247335200083535, "current_ratio": 1.7561551369440942, "debt_to_equity_ratio": 0.8955493219109549, "profit_margin": 0.1907970469286865, "quarter": 3, "return_on_assets": 0.15735672012069465, "return_on_equity": 0.25772298111493996 }, { "asset_turnover_ratio": 0.8234726718142029, "current_ratio": 1.5051037755373562, "debt_to_equity_ratio": 0.9019943868580524, "profit_margin": 0.18010085568504436, "quarter": 4, "return_on_assets": 0.14830813282698765, "return_on_equity": 0.24564942814423957 } ], "income_statement": [ { "depreciation": 44186, "expenses": 478101, "income_tax": 38574, "marketing_expense": 73550, "net_income": 174384, "net_profit": 135810, "operational_expense": 307510, "product_revenue": 181368, "quarter": 1, "rd_expense": 62129, "revenue": 652485, "salaries_expense": 220596, "service_revenue": 471117 }, { "depreciation": 44833, "expenses": 494098, "income_tax": 46087, "marketing_expense": 67647, "net_income": 175495, "net_profit": 129408, "operational_expense": 260722, "product_revenue": 261190, "quarter": 2, "rd_expense": 54776, "revenue": 669593, "salaries_expense": 231027, "service_revenue": 408403 }, { "depreciation": 49399, "expenses": 510630, "income_tax": 45413, "marketing_expense": 87674, "net_income": 176519, "net_profit": 131106, "operational_expense": 297950, "product_revenue": 217530, "quarter": 3, "rd_expense": 92443, "revenue": 687149, "salaries_expense": 158192, "service_revenue": 469619 }, { "depreciation": 29715, "expenses": 527716, "income_tax": 50449, "marketing_expense": 101230, "net_income": 177450, "net_profit": 127001, "operational_expense": 275719, "product_revenue": 161467, "quarter": 4, "rd_expense": 71830, "revenue": 705166, "salaries_expense": 256485, "service_revenue": 543699 } ], "market_conditions": { "gdp_growth": [ 0.005154778280599282, -0.00785112549229908, -0.0008327205938800913, 0.010706162966006476 ], "inflation_rate": [ 0.02717179350759954, 0.02598783477779146, 0.028018221831804083, 0.03153315527522734 ], "interest_rate": [ 0.05962535000000928, 0.06267288757690749, 0.05981714645892254, 0.05955804359887536 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 131310, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 4227937, "net_revenue": 3811301, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5714 }, { "average_project_size": 186654, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 4437944, "net_revenue": 3892279, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5836 }, { "average_project_size": 75105, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 4825718, "net_revenue": 3974979, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5959 }, { "average_project_size": 77340, "billable_hours_per_employee": 106, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 5246329, "net_revenue": 4059436, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6086 } ], "balance_sheet": [ { "assets": 5679413, "current_assets": 2084225, "current_liabilities": 1125979, "equity": 4074529, "fixed_assets": 3595188, "liabilities": 2699263, "long_term_liabilities": 1573284, "quarter": 1 }, { "assets": 5806169, "current_assets": 2011201, "current_liabilities": 1131156, "equity": 4089781, "fixed_assets": 3794968, "liabilities": 2756420, "long_term_liabilities": 1625264, "quarter": 2 }, { "assets": 5935754, "current_assets": 1905944, "current_liabilities": 1651160, "equity": 4176977, "fixed_assets": 4029810, "liabilities": 2814788, "long_term_liabilities": 1163628, "quarter": 3 }, { "assets": 6068232, "current_assets": 2316590, "current_liabilities": 1242709, "equity": 4284297, "fixed_assets": 3751642, "liabilities": 2874391, "long_term_liabilities": 1631682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77605, "financing_cash_flow": -150439, "investing_cash_flow": -337148, "net_cash_flow": 643002, "operating_cash_flow": 1316439, "quarter": 1 }, { "change_in_working_capital": -29096, "financing_cash_flow": -129750, "investing_cash_flow": -196895, "net_cash_flow": 1015018, "operating_cash_flow": 1269817, "quarter": 2 }, { "change_in_working_capital": 59857, "financing_cash_flow": -6490, "investing_cash_flow": -246388, "net_cash_flow": 851342, "operating_cash_flow": 1215001, "quarter": 3 }, { "change_in_working_capital": 62383, "financing_cash_flow": -66333, "investing_cash_flow": -496069, "net_cash_flow": 645583, "operating_cash_flow": 1255743, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6710730492746345, "current_ratio": 1.8510336338421942, "debt_to_equity_ratio": 0.6624723986502489, "profit_margin": 0.2871405328521678, "quarter": 1, "return_on_assets": 0.1926922729514476, "return_on_equity": 0.2685903082294911 }, { "asset_turnover_ratio": 0.6703695672654378, "current_ratio": 1.7780049789772587, "debt_to_equity_ratio": 0.6739774085702878, "profit_margin": 0.2672038669375962, "quarter": 2, "return_on_assets": 0.179125340650608, "return_on_equity": 0.25430016912886044 }, { "asset_turnover_ratio": 0.6696670717822875, "current_ratio": 1.1543060636158822, "debt_to_equity_ratio": 0.6738816134252116, "profit_margin": 0.26566454816490853, "quarter": 3, "return_on_assets": 0.17790680004595877, "return_on_equity": 0.2528170492679275 }, { "asset_turnover_ratio": 0.6689651944750958, "current_ratio": 1.8641451860411407, "debt_to_equity_ratio": 0.6709131042969243, "profit_margin": 0.2686225377121354, "quarter": 4, "return_on_assets": 0.17969912818099243, "return_on_equity": 0.25452390438851463 } ], "income_statement": [ { "depreciation": 222060, "expenses": 2343147, "income_tax": 373775, "marketing_expense": 274420, "net_income": 1468154, "net_profit": 1094379, "operational_expense": 1180634, "product_revenue": 955758, "quarter": 1, "rd_expense": 462391, "revenue": 3811301, "salaries_expense": 1166419, "service_revenue": 2855543 }, { "depreciation": 229785, "expenses": 2411638, "income_tax": 440609, "marketing_expense": 279494, "net_income": 1480641, "net_profit": 1040032, "operational_expense": 1460614, "product_revenue": 942330, "quarter": 2, "rd_expense": 241850, "revenue": 3892279, "salaries_expense": 761763, "service_revenue": 2949949 }, { "depreciation": 158990, "expenses": 2482132, "income_tax": 436836, "marketing_expense": 353715, "net_income": 1492847, "net_profit": 1056011, "operational_expense": 1622395, "product_revenue": 990027, "quarter": 3, "rd_expense": 259877, "revenue": 3974979, "salaries_expense": 1064192, "service_revenue": 2984952 }, { "depreciation": 165287, "expenses": 2554686, "income_tax": 414294, "marketing_expense": 338861, "net_income": 1504750, "net_profit": 1090456, "operational_expense": 1345345, "product_revenue": 947711, "quarter": 4, "rd_expense": 287929, "revenue": 4059436, "salaries_expense": 1270500, "service_revenue": 3111725 } ], "market_conditions": { "gdp_growth": [ 0.008975697602010354, 0.009607106711795913, 0.003393146090890283, 0.006900596990742273 ], "inflation_rate": [ 0.03785083789661701, 0.039296800302658, 0.03597178376511251, 0.03857190673070588 ], "interest_rate": [ 0.04584871315853171, 0.042286518632481014, 0.03926420278579406, 0.037585504529846124 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 102937, "billable_hours_per_employee": 118, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 5150712, "net_revenue": 4042179, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6060 }, { "average_project_size": 120895, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 5397097, "net_revenue": 4207192, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6308 }, { "average_project_size": 59577, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 5093246, "net_revenue": 4378941, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 6565 }, { "average_project_size": 114623, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 5137414, "net_revenue": 4557702, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 6833 } ], "balance_sheet": [ { "assets": 5413781, "current_assets": 2198613, "current_liabilities": 1649281, "equity": 2947144, "fixed_assets": 3215168, "liabilities": 3137112, "long_term_liabilities": 1487831, "quarter": 1 }, { "assets": 5571141, "current_assets": 2008272, "current_liabilities": 1513229, "equity": 3075705, "fixed_assets": 3562869, "liabilities": 3222637, "long_term_liabilities": 1709408, "quarter": 2 }, { "assets": 5733075, "current_assets": 2021629, "current_liabilities": 1641236, "equity": 3201073, "fixed_assets": 3711446, "liabilities": 3310494, "long_term_liabilities": 1669258, "quarter": 3 }, { "assets": 5899716, "current_assets": 2044921, "current_liabilities": 1835162, "equity": 3365448, "fixed_assets": 3854795, "liabilities": 3400746, "long_term_liabilities": 1565584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91669, "financing_cash_flow": -193970, "investing_cash_flow": -120364, "net_cash_flow": 700838, "operating_cash_flow": 832426, "quarter": 1 }, { "change_in_working_capital": 88219, "financing_cash_flow": -92386, "investing_cash_flow": -338631, "net_cash_flow": 862071, "operating_cash_flow": 1010384, "quarter": 2 }, { "change_in_working_capital": -71399, "financing_cash_flow": -6950, "investing_cash_flow": -209410, "net_cash_flow": 678368, "operating_cash_flow": 1025293, "quarter": 3 }, { "change_in_working_capital": 603, "financing_cash_flow": 73982, "investing_cash_flow": -474646, "net_cash_flow": 1003719, "operating_cash_flow": 1070977, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.746646197916022, "current_ratio": 1.3330736242035166, "debt_to_equity_ratio": 1.0644583366133449, "profit_margin": 0.16586969552808029, "quarter": 1, "return_on_assets": 0.12384597751552935, "return_on_equity": 0.2274999117789969 }, { "asset_turnover_ratio": 0.755176004340942, "current_ratio": 1.3271434792751131, "debt_to_equity_ratio": 1.0477718116659434, "profit_margin": 0.17284711513047182, "quarter": 2, "return_on_assets": 0.13052999376608848, "return_on_equity": 0.23643392327937823 }, { "asset_turnover_ratio": 0.7638031946206878, "current_ratio": 1.2317722740666182, "debt_to_equity_ratio": 1.0341826006467207, "profit_margin": 0.17778088355152535, "quarter": 3, "return_on_assets": 0.13578960679914356, "return_on_equity": 0.24319720293788988 }, { "asset_turnover_ratio": 0.7725290505509079, "current_ratio": 1.114299990954477, "debt_to_equity_ratio": 1.0104883510308287, "profit_margin": 0.19011291216494627, "quarter": 4, "return_on_assets": 0.1468677475322541, "return_on_equity": 0.25746289944161965 } ], "income_statement": [ { "depreciation": 161951, "expenses": 3101557, "income_tax": 270147, "marketing_expense": 545822, "net_income": 940622, "net_profit": 670475, "operational_expense": 2149438, "product_revenue": 1527107, "quarter": 1, "rd_expense": 481583, "revenue": 4042179, "salaries_expense": 1526495, "service_revenue": 2515072 }, { "depreciation": 283183, "expenses": 3218806, "income_tax": 261185, "marketing_expense": 350075, "net_income": 988386, "net_profit": 727201, "operational_expense": 1929813, "product_revenue": 1649910, "quarter": 2, "rd_expense": 613482, "revenue": 4207192, "salaries_expense": 1222017, "service_revenue": 2557282 }, { "depreciation": 246801, "expenses": 3340489, "income_tax": 259960, "marketing_expense": 656723, "net_income": 1038452, "net_profit": 778492, "operational_expense": 1833787, "product_revenue": 1750521, "quarter": 3, "rd_expense": 633329, "revenue": 4378941, "salaries_expense": 1362655, "service_revenue": 2628420 }, { "depreciation": 204499, "expenses": 3466771, "income_tax": 224453, "marketing_expense": 419111, "net_income": 1090931, "net_profit": 866478, "operational_expense": 2112202, "product_revenue": 1522047, "quarter": 4, "rd_expense": 412566, "revenue": 4557702, "salaries_expense": 1594721, "service_revenue": 3035655 } ], "market_conditions": { "gdp_growth": [ -0.003186811681759218, 0.007579299963950606, -0.0018469548987894557, -0.0022253662839654235 ], "inflation_rate": [ 0.034277296270519245, 0.03654119635534533, 0.03590334731221834, 0.038795944978173076 ], "interest_rate": [ 0.05540644865969872, 0.04885175845354961, 0.057033871271413336, 0.05289563968392011 ], "year": 2002 }, "random_event": { "description": "Cameron-Trujillo Industry Recognition in 2002", "impact": -0.04, "type": "Industry Recognition" }, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "West Christopher", "name": "Bennett Inc", "num_employees": 558, "region": "Latin America", "revenue_size": "Medium", "website": "www.bennettinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 161965, "billable_hours_per_employee": 148, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 22834045, "net_revenue": 18990761, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 34034 }, { "average_project_size": 114129, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 22679005, "net_revenue": 19625899, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 35172 }, { "average_project_size": 55695, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 26186157, "net_revenue": 20282279, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 36348 }, { "average_project_size": 102206, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 25690292, "net_revenue": 20960612, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 37564 } ], "balance_sheet": [ { "assets": 19254051, "current_assets": 7961135, "current_liabilities": 5167011, "equity": 14633738, "fixed_assets": 11292916, "liabilities": 9208642, "long_term_liabilities": 4041631, "quarter": 1 }, { "assets": 19672229, "current_assets": 8363309, "current_liabilities": 4990145, "equity": 14667892, "fixed_assets": 11308920, "liabilities": 9471643, "long_term_liabilities": 4481498, "quarter": 2 }, { "assets": 20099490, "current_assets": 6957048, "current_liabilities": 4696522, "equity": 14981951, "fixed_assets": 13142442, "liabilities": 9742155, "long_term_liabilities": 5045633, "quarter": 3 }, { "assets": 20536030, "current_assets": 7523407, "current_liabilities": 5189413, "equity": 15397415, "fixed_assets": 13012623, "liabilities": 10020392, "long_term_liabilities": 4830979, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22377, "financing_cash_flow": -164880, "investing_cash_flow": -241240, "net_cash_flow": 5059974, "operating_cash_flow": 5293292, "quarter": 1 }, { "change_in_working_capital": -67906, "financing_cash_flow": -180470, "investing_cash_flow": -413789, "net_cash_flow": 5322726, "operating_cash_flow": 5726060, "quarter": 2 }, { "change_in_working_capital": 80030, "financing_cash_flow": -124831, "investing_cash_flow": -241276, "net_cash_flow": 5308957, "operating_cash_flow": 5882424, "quarter": 3 }, { "change_in_working_capital": -5687, "financing_cash_flow": 150292, "investing_cash_flow": -315400, "net_cash_flow": 5879853, "operating_cash_flow": 6170297, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9863254750909303, "current_ratio": 1.5407621543673895, "debt_to_equity_ratio": 0.6292747621967811, "profit_margin": 0.2416084853050386, "quarter": 1, "return_on_assets": 0.23830460405449222, "return_on_equity": 0.31354456393848246 }, { "asset_turnover_ratio": 0.9976449033813097, "current_ratio": 1.675965127265841, "debt_to_equity_ratio": 0.6457398922762726, "profit_margin": 0.22762299958845197, "quarter": 2, "return_on_assets": 0.22708692543178507, "return_on_equity": 0.3045636005500995 }, { "asset_turnover_ratio": 1.009094210848136, "current_ratio": 1.481319154898029, "debt_to_equity_ratio": 0.6502594355034268, "profit_margin": 0.22801264098575905, "quarter": 3, "return_on_assets": 0.23008623601892386, "return_on_equity": 0.308679156673253 }, { "asset_turnover_ratio": 1.0206749795359669, "current_ratio": 1.449760695477504, "debt_to_equity_ratio": 0.6507840439450389, "profit_margin": 0.23290240762054085, "quarter": 4, "return_on_assets": 0.23771766013197293, "return_on_equity": 0.31705172589035235 } ], "income_statement": [ { "depreciation": 704963, "expenses": 12796924, "income_tax": 1605508, "marketing_expense": 1934388, "net_income": 6193837, "net_profit": 4588329, "operational_expense": 7442313, "product_revenue": 4397613, "quarter": 1, "rd_expense": 1433182, "revenue": 18990761, "salaries_expense": 5012284, "service_revenue": 14593148 }, { "depreciation": 1258754, "expenses": 13251600, "income_tax": 1906993, "marketing_expense": 1472021, "net_income": 6374299, "net_profit": 4467306, "operational_expense": 7438006, "product_revenue": 4264641, "quarter": 2, "rd_expense": 1810478, "revenue": 19625899, "salaries_expense": 4095942, "service_revenue": 15361258 }, { "depreciation": 1257808, "expenses": 13722432, "income_tax": 1935231, "marketing_expense": 1433207, "net_income": 6559847, "net_profit": 4624616, "operational_expense": 8442806, "product_revenue": 6933034, "quarter": 3, "rd_expense": 2133277, "revenue": 20282279, "salaries_expense": 4761338, "service_revenue": 13349245 }, { "depreciation": 1288520, "expenses": 14209993, "income_tax": 1868842, "marketing_expense": 2441776, "net_income": 6750619, "net_profit": 4881777, "operational_expense": 8343338, "product_revenue": 5586773, "quarter": 4, "rd_expense": 2300029, "revenue": 20960612, "salaries_expense": 7009524, "service_revenue": 15373839 } ], "market_conditions": { "gdp_growth": [ 0.057107622305146724, 0.04504343465454658, 0.04363985924855624, 0.06027239723538317 ], "inflation_rate": [ 0.0073207330488551615, 0.006938225873077965, 0.0077762599729978045, 0.009901797707204524 ], "interest_rate": [ 0.011893896870617782, 0.01688690430132971, 0.015332405750903354, 0.017020459792009526 ], "year": 2001 }, "random_event": { "description": "Bennett Inc Expansion to New Market in 2001", "impact": -0.07, "type": "Expansion to New Market" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 103734, "billable_hours_per_employee": 113, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 7233257, "net_revenue": 6161349, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 11042 }, { "average_project_size": 170976, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 8222275, "net_revenue": 6407542, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11483 }, { "average_project_size": 132006, "billable_hours_per_employee": 92, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 7600314, "net_revenue": 6663574, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 11942 }, { "average_project_size": 128347, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 8201779, "net_revenue": 6929836, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 12419 } ], "balance_sheet": [ { "assets": 7884269, "current_assets": 3879137, "current_liabilities": 2457301, "equity": 5497989, "fixed_assets": 4005132, "liabilities": 4160664, "long_term_liabilities": 1703363, "quarter": 1 }, { "assets": 7984883, "current_assets": 3756264, "current_liabilities": 1889629, "equity": 5422281, "fixed_assets": 4228619, "liabilities": 4258862, "long_term_liabilities": 2369233, "quarter": 2 }, { "assets": 8086780, "current_assets": 2548939, "current_liabilities": 2536075, "equity": 5568821, "fixed_assets": 5537841, "liabilities": 4359378, "long_term_liabilities": 1823303, "quarter": 3 }, { "assets": 8189979, "current_assets": 2961530, "current_liabilities": 1844357, "equity": 5799592, "fixed_assets": 5228449, "liabilities": 4462266, "long_term_liabilities": 2617909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91874, "financing_cash_flow": -102752, "investing_cash_flow": -456564, "net_cash_flow": 1808746, "operating_cash_flow": 2029016, "quarter": 1 }, { "change_in_working_capital": -81761, "financing_cash_flow": -171425, "investing_cash_flow": -192862, "net_cash_flow": 1893369, "operating_cash_flow": 2015944, "quarter": 2 }, { "change_in_working_capital": -8122, "financing_cash_flow": 34897, "investing_cash_flow": -449048, "net_cash_flow": 1877980, "operating_cash_flow": 2166819, "quarter": 3 }, { "change_in_working_capital": 16316, "financing_cash_flow": 72269, "investing_cash_flow": -100217, "net_cash_flow": 2139441, "operating_cash_flow": 2411759, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7814737168404579, "current_ratio": 1.5786169459907435, "debt_to_equity_ratio": 0.7567610629995803, "profit_margin": 0.28798628352329986, "quarter": 1, "return_on_assets": 0.22505371138402305, "return_on_equity": 0.3227332757486419 }, { "asset_turnover_ratio": 0.8024590967707353, "current_ratio": 1.9878314737972373, "debt_to_equity_ratio": 0.7854373463861427, "profit_margin": 0.2647286588211205, "quarter": 2, "return_on_assets": 0.21243392044692452, "return_on_equity": 0.312831444921427 }, { "asset_turnover_ratio": 0.8240083197514957, "current_ratio": 1.0050724051930642, "debt_to_equity_ratio": 0.7828188408282472, "profit_margin": 0.27634104461059483, "quarter": 3, "return_on_assets": 0.22770731984794937, "return_on_equity": 0.3306658626664423 }, { "asset_turnover_ratio": 0.8461359913132867, "current_ratio": 1.6057249220188934, "debt_to_equity_ratio": 0.7694103309336243, "profit_margin": 0.2989795140895109, "quarter": 4, "return_on_assets": 0.25297732753649305, "return_on_equity": 0.3572456476248674 } ], "income_statement": [ { "depreciation": 254632, "expenses": 3843314, "income_tax": 543651, "marketing_expense": 724308, "net_income": 2318035, "net_profit": 1774384, "operational_expense": 1964117, "product_revenue": 1840376, "quarter": 1, "rd_expense": 709891, "revenue": 6161349, "salaries_expense": 1517901, "service_revenue": 4320973 }, { "depreciation": 319684, "expenses": 4000005, "income_tax": 711277, "marketing_expense": 431296, "net_income": 2407537, "net_profit": 1696260, "operational_expense": 2795220, "product_revenue": 1969527, "quarter": 2, "rd_expense": 671637, "revenue": 6407542, "salaries_expense": 1957220, "service_revenue": 4438015 }, { "depreciation": 325400, "expenses": 4163085, "income_tax": 659070, "marketing_expense": 807755, "net_income": 2500489, "net_profit": 1841419, "operational_expense": 2762270, "product_revenue": 1885391, "quarter": 3, "rd_expense": 517895, "revenue": 6663574, "salaries_expense": 1938474, "service_revenue": 4778183 }, { "depreciation": 339880, "expenses": 4332814, "income_tax": 525143, "marketing_expense": 639676, "net_income": 2597022, "net_profit": 2071879, "operational_expense": 2214389, "product_revenue": 2621077, "quarter": 4, "rd_expense": 642685, "revenue": 6929836, "salaries_expense": 1641994, "service_revenue": 4308759 } ], "market_conditions": { "gdp_growth": [ 0.06245077232750398, 0.06147938667900936, 0.06003190695563312, 0.05790595986927196 ], "inflation_rate": [ 0.0033869455890766847, 0.008494451786248228, 0.002446094666686425, 0.0015867409822245748 ], "interest_rate": [ 0.012181182075169722, 0.007751572626523153, 0.014534217103423768, 0.01701598893876443 ], "year": 2002 }, "random_event": { "description": "Bennett Inc Partnership with Major Brand in 2002", "impact": 0.06, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 111453, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 18195918, "net_revenue": 16324074, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 29255 }, { "average_project_size": 87102, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 21445298, "net_revenue": 16676970, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 29887 }, { "average_project_size": 113573, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 22080543, "net_revenue": 17037495, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 30533 }, { "average_project_size": 138838, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 19477961, "net_revenue": 17405815, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 31193 } ], "balance_sheet": [ { "assets": 17096855, "current_assets": 6809454, "current_liabilities": 4054104, "equity": 10560759, "fixed_assets": 10287401, "liabilities": 10038150, "long_term_liabilities": 5984046, "quarter": 1 }, { "assets": 17375107, "current_assets": 5279589, "current_liabilities": 4114860, "equity": 10898525, "fixed_assets": 12095518, "liabilities": 10116841, "long_term_liabilities": 6001981, "quarter": 2 }, { "assets": 17657888, "current_assets": 6947480, "current_liabilities": 4477213, "equity": 11389135, "fixed_assets": 10710408, "liabilities": 10196150, "long_term_liabilities": 5718937, "quarter": 3 }, { "assets": 17945271, "current_assets": 8177863, "current_liabilities": 5551112, "equity": 11512775, "fixed_assets": 9767408, "liabilities": 10276080, "long_term_liabilities": 4724968, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76461, "financing_cash_flow": -133709, "investing_cash_flow": -436685, "net_cash_flow": 4635769, "operating_cash_flow": 4539661, "quarter": 1 }, { "change_in_working_capital": -56508, "financing_cash_flow": 69614, "investing_cash_flow": -466057, "net_cash_flow": 4474385, "operating_cash_flow": 4347814, "quarter": 2 }, { "change_in_working_capital": -26817, "financing_cash_flow": 87319, "investing_cash_flow": -114480, "net_cash_flow": 4530897, "operating_cash_flow": 4569109, "quarter": 3 }, { "change_in_working_capital": -24695, "financing_cash_flow": 169217, "investing_cash_flow": -161118, "net_cash_flow": 4317795, "operating_cash_flow": 4867072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9547998155216266, "current_ratio": 1.6796446267781981, "debt_to_equity_ratio": 0.950514068164987, "profit_margin": 0.21453308775738214, "quarter": 1, "return_on_assets": 0.2048361526140334, "return_on_equity": 0.3316100670415829 }, { "asset_turnover_ratio": 0.9598197006786778, "current_ratio": 1.2830543444977471, "debt_to_equity_ratio": 0.9282761658114286, "profit_margin": 0.21828059893373916, "quarter": 2, "return_on_assets": 0.20951001913254405, "return_on_equity": 0.3340139147269929 }, { "asset_turnover_ratio": 0.9648659567893964, "current_ratio": 1.551742121717238, "debt_to_equity_ratio": 0.8952523611319033, "profit_margin": 0.2305149319192757, "quarter": 3, "return_on_assets": 0.2224160103405345, "return_on_equity": 0.34483716278716514 }, { "asset_turnover_ratio": 0.9699388212081055, "current_ratio": 1.4731936592163877, "debt_to_equity_ratio": 0.8925806332530601, "profit_margin": 0.22082183454207688, "quarter": 4, "return_on_assets": 0.21418366989275336, "return_on_equity": 0.33385382759586635 } ], "income_statement": [ { "depreciation": 1037607, "expenses": 11567956, "income_tax": 1254064, "marketing_expense": 2230195, "net_income": 4756118, "net_profit": 3502054, "operational_expense": 6482368, "product_revenue": 6362659, "quarter": 1, "rd_expense": 1886666, "revenue": 16324074, "salaries_expense": 5257594, "service_revenue": 9961415 }, { "depreciation": 707555, "expenses": 11732520, "income_tax": 1304191, "marketing_expense": 1292724, "net_income": 4944450, "net_profit": 3640259, "operational_expense": 5926905, "product_revenue": 4421421, "quarter": 2, "rd_expense": 1526018, "revenue": 16676970, "salaries_expense": 3800564, "service_revenue": 12255549 }, { "depreciation": 641712, "expenses": 11899425, "income_tax": 1210673, "marketing_expense": 2189321, "net_income": 5138070, "net_profit": 3927397, "operational_expense": 7386337, "product_revenue": 4348428, "quarter": 3, "rd_expense": 1245291, "revenue": 17037495, "salaries_expense": 4246574, "service_revenue": 12689067 }, { "depreciation": 1023488, "expenses": 12068705, "income_tax": 1493526, "marketing_expense": 1443480, "net_income": 5337110, "net_profit": 3843584, "operational_expense": 7110279, "product_revenue": 5720163, "quarter": 4, "rd_expense": 1923434, "revenue": 17405815, "salaries_expense": 4051501, "service_revenue": 11685652 } ], "market_conditions": { "gdp_growth": [ 0.03929240373835056, 0.04213756068539472, 0.05460785916572976, 0.04085981985631657 ], "inflation_rate": [ 0.010563725775835593, 0.00809200164758778, 0.004237263450678067, 0.006160106750301422 ], "interest_rate": [ 0.021314055044488557, 0.022257836095879596, 0.018209045295767556, 0.021346342893593835 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 82268, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 24792248, "net_revenue": 19231717, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 34465 }, { "average_project_size": 94467, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 22815479, "net_revenue": 20039319, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 35913 }, { "average_project_size": 116015, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 23930085, "net_revenue": 20880834, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 37421 }, { "average_project_size": 142217, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 24509603, "net_revenue": 21757688, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 38992 } ], "balance_sheet": [ { "assets": 19727062, "current_assets": 5937494, "current_liabilities": 5064141, "equity": 15647114, "fixed_assets": 13789568, "liabilities": 8964899, "long_term_liabilities": 3900758, "quarter": 1 }, { "assets": 20173003, "current_assets": 8325917, "current_liabilities": 5159971, "equity": 16367574, "fixed_assets": 11847086, "liabilities": 9083549, "long_term_liabilities": 3923578, "quarter": 2 }, { "assets": 20629023, "current_assets": 6599977, "current_liabilities": 4225203, "equity": 16606237, "fixed_assets": 14029046, "liabilities": 9203768, "long_term_liabilities": 4978565, "quarter": 3 }, { "assets": 21095353, "current_assets": 7869761, "current_liabilities": 4841519, "equity": 17278254, "fixed_assets": 13225592, "liabilities": 9325579, "long_term_liabilities": 4484060, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47847, "financing_cash_flow": 118161, "investing_cash_flow": -343871, "net_cash_flow": 6006223, "operating_cash_flow": 5979496, "quarter": 1 }, { "change_in_working_capital": 81945, "financing_cash_flow": 69350, "investing_cash_flow": -370344, "net_cash_flow": 6005125, "operating_cash_flow": 6328405, "quarter": 2 }, { "change_in_working_capital": -14047, "financing_cash_flow": 47234, "investing_cash_flow": -308887, "net_cash_flow": 6171705, "operating_cash_flow": 6240730, "quarter": 3 }, { "change_in_working_capital": 83793, "financing_cash_flow": -139063, "investing_cash_flow": -387304, "net_cash_flow": 6251697, "operating_cash_flow": 6456715, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9748900773972323, "current_ratio": 1.1724582708103901, "debt_to_equity_ratio": 0.5729426525556086, "profit_margin": 0.2540049336208514, "quarter": 1, "return_on_assets": 0.2476268893969107, "return_on_equity": 0.31219501564314034 }, { "asset_turnover_ratio": 0.9933731234759644, "current_ratio": 1.6135588746525902, "debt_to_equity_ratio": 0.5549722274052343, "profit_margin": 0.2633881919839691, "quarter": 2, "return_on_assets": 0.2616427509578024, "return_on_equity": 0.3224741797409928 }, { "asset_turnover_ratio": 1.0122066372217433, "current_ratio": 1.5620496813999232, "debt_to_equity_ratio": 0.5542356164132789, "profit_margin": 0.248121411242482, "quarter": 3, "return_on_assets": 0.25115013929646596, "return_on_equity": 0.3119901275647216 }, { "asset_turnover_ratio": 1.0313971991841047, "current_ratio": 1.6254735342358462, "debt_to_equity_ratio": 0.5397292457906916, "profit_margin": 0.25317395855662606, "quarter": 4, "return_on_assets": 0.2611229117616567, "return_on_equity": 0.31880999087060535 } ], "income_statement": [ { "depreciation": 1094545, "expenses": 12628155, "income_tax": 1718611, "marketing_expense": 1724511, "net_income": 6603562, "net_profit": 4884951, "operational_expense": 7748184, "product_revenue": 6310037, "quarter": 1, "rd_expense": 2391969, "revenue": 19231717, "salaries_expense": 4740836, "service_revenue": 12921680 }, { "depreciation": 1050285, "expenses": 13218860, "income_tax": 1542339, "marketing_expense": 1718208, "net_income": 6820459, "net_profit": 5278120, "operational_expense": 8332082, "product_revenue": 7741049, "quarter": 2, "rd_expense": 2290228, "revenue": 20039319, "salaries_expense": 6526726, "service_revenue": 12298270 }, { "depreciation": 1059748, "expenses": 13837196, "income_tax": 1862656, "marketing_expense": 2396952, "net_income": 7043638, "net_profit": 5180982, "operational_expense": 8918898, "product_revenue": 7945023, "quarter": 3, "rd_expense": 2576704, "revenue": 20880834, "salaries_expense": 4307672, "service_revenue": 12935811 }, { "depreciation": 948235, "expenses": 14484457, "income_tax": 1764751, "marketing_expense": 1888124, "net_income": 7273231, "net_profit": 5508480, "operational_expense": 9675185, "product_revenue": 7233383, "quarter": 4, "rd_expense": 2098048, "revenue": 21757688, "salaries_expense": 5510168, "service_revenue": 14524305 } ], "market_conditions": { "gdp_growth": [ 0.05863472303182456, 0.04823064175811643, 0.04293899085023893, 0.04175356461107643 ], "inflation_rate": [ 0.003568908127008571, 0.0037219361909842444, 0.00539039294453229, 0.004849500290381303 ], "interest_rate": [ 0.01998299815727545, 0.014282614806444015, 0.015646720455270945, 0.01801529831512306 ], "year": 2004 }, "random_event": { "description": "Bennett Inc Award Nomination in 2004", "impact": 0.1, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 124249, "billable_hours_per_employee": 158, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 8525354, "net_revenue": 6616938, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11858 }, { "average_project_size": 61057, "billable_hours_per_employee": 142, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 7712935, "net_revenue": 6779489, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 12150 }, { "average_project_size": 189790, "billable_hours_per_employee": 89, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 8765726, "net_revenue": 6946034, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 12448 }, { "average_project_size": 141976, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 9026429, "net_revenue": 7116670, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 12754 } ], "balance_sheet": [ { "assets": 7753212, "current_assets": 2969163, "current_liabilities": 2447523, "equity": 4920699, "fixed_assets": 4784049, "liabilities": 4259769, "long_term_liabilities": 1812246, "quarter": 1 }, { "assets": 8014147, "current_assets": 3956637, "current_liabilities": 2025086, "equity": 5188714, "fixed_assets": 4057510, "liabilities": 4368302, "long_term_liabilities": 2343216, "quarter": 2 }, { "assets": 8283863, "current_assets": 2903443, "current_liabilities": 2520003, "equity": 5459322, "fixed_assets": 5380420, "liabilities": 4479600, "long_term_liabilities": 1959597, "quarter": 3 }, { "assets": 8562658, "current_assets": 3843612, "current_liabilities": 2643000, "equity": 5727367, "fixed_assets": 4719046, "liabilities": 4593734, "long_term_liabilities": 1950734, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4288, "financing_cash_flow": -176828, "investing_cash_flow": -430304, "net_cash_flow": 1406783, "operating_cash_flow": 1877346, "quarter": 1 }, { "change_in_working_capital": -13129, "financing_cash_flow": 61686, "investing_cash_flow": -498317, "net_cash_flow": 1453938, "operating_cash_flow": 1802386, "quarter": 2 }, { "change_in_working_capital": 91894, "financing_cash_flow": -46888, "investing_cash_flow": -162793, "net_cash_flow": 1588701, "operating_cash_flow": 1959742, "quarter": 3 }, { "change_in_working_capital": -482, "financing_cash_flow": -87928, "investing_cash_flow": -259971, "net_cash_flow": 1887610, "operating_cash_flow": 2155127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.85344474006386, "current_ratio": 1.213129764255535, "debt_to_equity_ratio": 0.8656837168865643, "profit_margin": 0.2156973512521955, "quarter": 1, "return_on_assets": 0.1840857698718931, "return_on_equity": 0.29005147439418666 }, { "asset_turnover_ratio": 0.8459401855244233, "current_ratio": 1.9538118381145295, "debt_to_equity_ratio": 0.8418852918083364, "profit_margin": 0.2275789517469532, "quarter": 2, "return_on_assets": 0.19251818066227136, "return_on_equity": 0.29735094283477564 }, { "asset_turnover_ratio": 0.8385017955994685, "current_ratio": 1.1521585490176003, "debt_to_equity_ratio": 0.8205414518506144, "profit_margin": 0.23827395604455723, "quarter": 3, "return_on_assets": 0.19979313998795006, "return_on_equity": 0.3031620043661099 }, { "asset_turnover_ratio": 0.831128605159753, "current_ratio": 1.454261066969353, "debt_to_equity_ratio": 0.8020673373995415, "profit_margin": 0.247087893635647, "quarter": 4, "return_on_assets": 0.2053618163892567, "return_on_equity": 0.3070246764350879 } ], "income_statement": [ { "depreciation": 450090, "expenses": 4585852, "income_tax": 603830, "marketing_expense": 724727, "net_income": 2031086, "net_profit": 1427256, "operational_expense": 3149965, "product_revenue": 1915678, "quarter": 1, "rd_expense": 829707, "revenue": 6616938, "salaries_expense": 2207387, "service_revenue": 4701260 }, { "depreciation": 259517, "expenses": 4689446, "income_tax": 547174, "marketing_expense": 859945, "net_income": 2090043, "net_profit": 1542869, "operational_expense": 2952291, "product_revenue": 2607981, "quarter": 2, "rd_expense": 605438, "revenue": 6779489, "salaries_expense": 2270276, "service_revenue": 4171508 }, { "depreciation": 304683, "expenses": 4795380, "income_tax": 495595, "marketing_expense": 893113, "net_income": 2150654, "net_profit": 1655059, "operational_expense": 3039489, "product_revenue": 1462093, "quarter": 3, "rd_expense": 766015, "revenue": 6946034, "salaries_expense": 1943760, "service_revenue": 5483941 }, { "depreciation": 396684, "expenses": 4903707, "income_tax": 454520, "marketing_expense": 535064, "net_income": 2212963, "net_profit": 1758443, "operational_expense": 3112925, "product_revenue": 1969834, "quarter": 4, "rd_expense": 876651, "revenue": 7116670, "salaries_expense": 1819472, "service_revenue": 5146836 } ], "market_conditions": { "gdp_growth": [ 0.0425949992126129, 0.04547468141537035, 0.04935518010457175, 0.04568426914332222 ], "inflation_rate": [ 0.010432518015694475, 0.010560645222312964, 0.009648887068558702, 0.002757287433622616 ], "interest_rate": [ 0.0147567389041619, 0.009977058902526937, 0.014144459626972913, 0.013630092054673677 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 77675, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 19660711, "net_revenue": 15197167, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 27235 }, { "average_project_size": 71822, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 18377875, "net_revenue": 15490544, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 27761 }, { "average_project_size": 185174, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 18985942, "net_revenue": 15789586, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 28297 }, { "average_project_size": 143208, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 18477328, "net_revenue": 16094400, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 28843 } ], "balance_sheet": [ { "assets": 20879143, "current_assets": 7071146, "current_liabilities": 4993138, "equity": 14749914, "fixed_assets": 13807997, "liabilities": 9367613, "long_term_liabilities": 4374475, "quarter": 1 }, { "assets": 21409993, "current_assets": 9651540, "current_liabilities": 4396528, "equity": 14979174, "fixed_assets": 11758453, "liabilities": 9484649, "long_term_liabilities": 5088121, "quarter": 2 }, { "assets": 21954339, "current_assets": 8908463, "current_liabilities": 5004248, "equity": 15583406, "fixed_assets": 13045876, "liabilities": 9603147, "long_term_liabilities": 4598899, "quarter": 3 }, { "assets": 22512525, "current_assets": 7317265, "current_liabilities": 4706451, "equity": 16297808, "fixed_assets": 15195260, "liabilities": 9723125, "long_term_liabilities": 5016674, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57179, "financing_cash_flow": 181905, "investing_cash_flow": -473156, "net_cash_flow": 3763854, "operating_cash_flow": 3853041, "quarter": 1 }, { "change_in_working_capital": -53020, "financing_cash_flow": 48062, "investing_cash_flow": -236411, "net_cash_flow": 3472773, "operating_cash_flow": 3818301, "quarter": 2 }, { "change_in_working_capital": -41830, "financing_cash_flow": -125757, "investing_cash_flow": -449381, "net_cash_flow": 4029161, "operating_cash_flow": 4270592, "quarter": 3 }, { "change_in_working_capital": 80714, "financing_cash_flow": -175349, "investing_cash_flow": -169272, "net_cash_flow": 3932889, "operating_cash_flow": 4380862, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7278635430582567, "current_ratio": 1.416172755489634, "debt_to_equity_ratio": 0.6350961097129109, "profit_margin": 0.2130912952394351, "quarter": 1, "return_on_assets": 0.15510138514784827, "return_on_equity": 0.2195527377312166 }, { "asset_turnover_ratio": 0.7235193397774581, "current_ratio": 2.1952640811112767, "debt_to_equity_ratio": 0.6331890530145388, "profit_margin": 0.19714155939262043, "quarter": 2, "return_on_assets": 0.14263573089444728, "return_on_equity": 0.20387172216572155 }, { "asset_turnover_ratio": 0.7192011565458655, "current_ratio": 1.7801801589369672, "debt_to_equity_ratio": 0.6162418536743508, "profit_margin": 0.20470543052870419, "quarter": 3, "return_on_assets": 0.14722438238746335, "return_on_equity": 0.20741383494725094 }, { "asset_turnover_ratio": 0.7149087008232085, "current_ratio": 1.5547309426997116, "debt_to_equity_ratio": 0.5965909648708587, "profit_margin": 0.21798936275971767, "quarter": 4, "return_on_assets": 0.15584249212382884, "return_on_equity": 0.21526870361952968 } ], "income_statement": [ { "depreciation": 614657, "expenses": 10969364, "income_tax": 989419, "marketing_expense": 2184725, "net_income": 4227803, "net_profit": 3238384, "operational_expense": 6883382, "product_revenue": 5009654, "quarter": 1, "rd_expense": 1243053, "revenue": 15197167, "salaries_expense": 4133135, "service_revenue": 10187513 }, { "depreciation": 764471, "expenses": 11156948, "income_tax": 1279766, "marketing_expense": 1895914, "net_income": 4333596, "net_profit": 3053830, "operational_expense": 5820508, "product_revenue": 3549134, "quarter": 2, "rd_expense": 1432690, "revenue": 15490544, "salaries_expense": 3506239, "service_revenue": 11941410 }, { "depreciation": 1038378, "expenses": 11347741, "income_tax": 1209631, "marketing_expense": 1736193, "net_income": 4441845, "net_profit": 3232214, "operational_expense": 7234260, "product_revenue": 5452230, "quarter": 3, "rd_expense": 1401444, "revenue": 15789586, "salaries_expense": 5451227, "service_revenue": 10337356 }, { "depreciation": 872454, "expenses": 11541796, "income_tax": 1044196, "marketing_expense": 2121835, "net_income": 4552604, "net_profit": 3508408, "operational_expense": 7542347, "product_revenue": 3278411, "quarter": 4, "rd_expense": 1212814, "revenue": 16094400, "salaries_expense": 4532770, "service_revenue": 12815989 } ], "market_conditions": { "gdp_growth": [ 0.0527497708564879, 0.037559123200807086, 0.0556124260578422, 0.04874207119164917 ], "inflation_rate": [ 0.0057090539573630555, 0.009043526849122963, 0.009054557316026765, 0.010978845051131775 ], "interest_rate": [ 0.01957940729562843, 0.019549911653655914, 0.018067810355410455, 0.01233124331316337 ], "year": 2006 }, "random_event": { "description": "Bennett Inc Partnership with Major Brand in 2006", "impact": -0.09, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 121172, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 18524508, "net_revenue": 15405834, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 27609 }, { "average_project_size": 128087, "billable_hours_per_employee": 117, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 20289152, "net_revenue": 15876598, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 28453 }, { "average_project_size": 139416, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 18211361, "net_revenue": 16361748, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 29322 }, { "average_project_size": 185901, "billable_hours_per_employee": 108, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 18917846, "net_revenue": 16861723, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 30218 } ], "balance_sheet": [ { "assets": 22310584, "current_assets": 9258704, "current_liabilities": 7402899, "equity": 11552734, "fixed_assets": 13051880, "liabilities": 13158381, "long_term_liabilities": 5755482, "quarter": 1 }, { "assets": 22606626, "current_assets": 8948326, "current_liabilities": 7778031, "equity": 11723843, "fixed_assets": 13658300, "liabilities": 13337435, "long_term_liabilities": 5559404, "quarter": 2 }, { "assets": 22906597, "current_assets": 8310588, "current_liabilities": 7368171, "equity": 11829853, "fixed_assets": 14596009, "liabilities": 13518925, "long_term_liabilities": 6150754, "quarter": 3 }, { "assets": 23210547, "current_assets": 7388876, "current_liabilities": 5819320, "equity": 12139834, "fixed_assets": 15821671, "liabilities": 13702884, "long_term_liabilities": 7883564, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80015, "financing_cash_flow": -21075, "investing_cash_flow": -448643, "net_cash_flow": 2881547, "operating_cash_flow": 3213075, "quarter": 1 }, { "change_in_working_capital": -1565, "financing_cash_flow": 109562, "investing_cash_flow": -228862, "net_cash_flow": 2945013, "operating_cash_flow": 3533364, "quarter": 2 }, { "change_in_working_capital": -9378, "financing_cash_flow": 70314, "investing_cash_flow": -486541, "net_cash_flow": 3155607, "operating_cash_flow": 3617887, "quarter": 3 }, { "change_in_working_capital": 60852, "financing_cash_flow": -151624, "investing_cash_flow": -279149, "net_cash_flow": 3563693, "operating_cash_flow": 3790642, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6905168416927141, "current_ratio": 1.250686251426637, "debt_to_equity_ratio": 1.1389841573431883, "profit_margin": 0.15581960703977468, "quarter": 1, "return_on_assets": 0.107596062926905, "return_on_equity": 0.20778899609391163 }, { "asset_turnover_ratio": 0.7022984323268762, "current_ratio": 1.1504616014001487, "debt_to_equity_ratio": 1.1376333681711706, "profit_margin": 0.15460818495246903, "quarter": 2, "return_on_assets": 0.10858108591702273, "return_on_equity": 0.20937264342417414 }, { "asset_turnover_ratio": 0.7142810431422878, "current_ratio": 1.1279037905064906, "debt_to_equity_ratio": 1.1427804724200714, "profit_margin": 0.1492616192353042, "quarter": 3, "return_on_assets": 0.10661474508850005, "return_on_equity": 0.2064422102286478 }, { "asset_turnover_ratio": 0.7264681439864386, "current_ratio": 1.2697146745667878, "debt_to_equity_ratio": 1.1287538198627758, "profit_margin": 0.15610332348598063, "quarter": 4, "return_on_assets": 0.11340409168297498, "return_on_equity": 0.21682100430697818 } ], "income_statement": [ { "depreciation": 812544, "expenses": 12221891, "income_tax": 783412, "marketing_expense": 2268752, "net_income": 3183943, "net_profit": 2400531, "operational_expense": 7464584, "product_revenue": 5567944, "quarter": 1, "rd_expense": 2201742, "revenue": 15405834, "salaries_expense": 5636803, "service_revenue": 9837890 }, { "depreciation": 1078712, "expenses": 12578763, "income_tax": 843183, "marketing_expense": 2048840, "net_income": 3297835, "net_profit": 2454652, "operational_expense": 8603313, "product_revenue": 3698477, "quarter": 2, "rd_expense": 2343884, "revenue": 15876598, "salaries_expense": 5347411, "service_revenue": 12178121 }, { "depreciation": 1175706, "expenses": 12946055, "income_tax": 973512, "marketing_expense": 1799321, "net_income": 3415693, "net_profit": 2442181, "operational_expense": 8913268, "product_revenue": 5329483, "quarter": 3, "rd_expense": 2109175, "revenue": 16361748, "salaries_expense": 5647048, "service_revenue": 11032265 }, { "depreciation": 1158471, "expenses": 13324073, "income_tax": 905479, "marketing_expense": 1527788, "net_income": 3537650, "net_profit": 2632171, "operational_expense": 8025422, "product_revenue": 6736969, "quarter": 4, "rd_expense": 2244474, "revenue": 16861723, "salaries_expense": 4968274, "service_revenue": 10124754 } ], "market_conditions": { "gdp_growth": [ 0.04904904226870033, 0.06670426102602456, 0.054487090265162796, 0.058037043679403474 ], "inflation_rate": [ 0.0025554088774079496, 0.005701523353851078, 0.009416553331856556, 0.008792825783739175 ], "interest_rate": [ 0.012192964293781534, 0.006757320449667313, 0.00683155346800128, 0.009661993168314986 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Toddtown", "name": "Price-Wilson", "num_employees": 904, "region": "Europe", "revenue_size": "Small", "website": "www.price-wilson.com" }

[ { "advertising_kpis": [ { "average_project_size": 187520, "billable_hours_per_employee": 116, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 5666601, "net_revenue": 4716804, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 5218 }, { "average_project_size": 145453, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 5162073, "net_revenue": 4642202, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 5135 }, { "average_project_size": 161878, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 5657095, "net_revenue": 4568781, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 5054 }, { "average_project_size": 186489, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 5436160, "net_revenue": 4496521, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 4974 } ], "balance_sheet": [ { "assets": 5930503, "current_assets": 2269189, "current_liabilities": 1447980, "equity": 4148618, "fixed_assets": 3661314, "liabilities": 2717201, "long_term_liabilities": 1269221, "quarter": 1 }, { "assets": 6010270, "current_assets": 1828967, "current_liabilities": 1484510, "equity": 4256194, "fixed_assets": 4181303, "liabilities": 2750316, "long_term_liabilities": 1265806, "quarter": 2 }, { "assets": 6091111, "current_assets": 1987166, "current_liabilities": 1525803, "equity": 4180226, "fixed_assets": 4103945, "liabilities": 2783836, "long_term_liabilities": 1258033, "quarter": 3 }, { "assets": 6173039, "current_assets": 2724923, "current_liabilities": 1676538, "equity": 4213428, "fixed_assets": 3448116, "liabilities": 2817763, "long_term_liabilities": 1141225, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59106, "financing_cash_flow": 60577, "investing_cash_flow": -479529, "net_cash_flow": 895436, "operating_cash_flow": 1209657, "quarter": 1 }, { "change_in_working_capital": 51311, "financing_cash_flow": 160230, "investing_cash_flow": -188566, "net_cash_flow": 1011452, "operating_cash_flow": 1228267, "quarter": 2 }, { "change_in_working_capital": -61382, "financing_cash_flow": 3579, "investing_cash_flow": -199416, "net_cash_flow": 561589, "operating_cash_flow": 1197204, "quarter": 3 }, { "change_in_working_capital": 73954, "financing_cash_flow": -46479, "investing_cash_flow": -220973, "net_cash_flow": 673453, "operating_cash_flow": 1062877, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7953463643808966, "current_ratio": 1.5671411207337118, "debt_to_equity_ratio": 0.6549653402651197, "profit_margin": 0.19829443835274901, "quarter": 1, "return_on_assets": 0.15771276062081074, "return_on_equity": 0.22545242777233285 }, { "asset_turnover_ratio": 0.7723782791788056, "current_ratio": 1.232034139210918, "debt_to_equity_ratio": 0.6461914095081193, "profit_margin": 0.21460505165436575, "quarter": 2, "return_on_assets": 0.1657562804998777, "return_on_equity": 0.23406827790274598 }, { "asset_turnover_ratio": 0.7500735087572694, "current_ratio": 1.3023738975477175, "debt_to_equity_ratio": 0.6659534675876376, "profit_margin": 0.19106868987592096, "quarter": 3, "return_on_assets": 0.1433155626288866, "return_on_equity": 0.20882866141687076 }, { "asset_turnover_ratio": 0.7284128611531533, "current_ratio": 1.62532731140004, "debt_to_equity_ratio": 0.6687578380359176, "profit_margin": 0.19084799114693338, "quarter": 4, "return_on_assets": 0.1390161312766694, "return_on_equity": 0.20367074030931584 } ], "income_statement": [ { "depreciation": 274341, "expenses": 3429854, "income_tax": 351634, "marketing_expense": 410906, "net_income": 1286950, "net_profit": 935316, "operational_expense": 2076592, "product_revenue": 1186750, "quarter": 1, "rd_expense": 405665, "revenue": 4716804, "salaries_expense": 1307723, "service_revenue": 3530054 }, { "depreciation": 232027, "expenses": 3392046, "income_tax": 253916, "marketing_expense": 374690, "net_income": 1250156, "net_profit": 996240, "operational_expense": 2004440, "product_revenue": 1119259, "quarter": 2, "rd_expense": 650466, "revenue": 4642202, "salaries_expense": 1319449, "service_revenue": 3522943 }, { "depreciation": 324253, "expenses": 3354656, "income_tax": 341174, "marketing_expense": 426090, "net_income": 1214125, "net_profit": 872951, "operational_expense": 2251471, "product_revenue": 985372, "quarter": 3, "rd_expense": 607072, "revenue": 4568781, "salaries_expense": 1422678, "service_revenue": 3583409 }, { "depreciation": 204725, "expenses": 3317678, "income_tax": 320691, "marketing_expense": 538850, "net_income": 1178843, "net_profit": 858152, "operational_expense": 1727984, "product_revenue": 1722093, "quarter": 4, "rd_expense": 337292, "revenue": 4496521, "salaries_expense": 1535594, "service_revenue": 2774428 } ], "market_conditions": { "gdp_growth": [ 0.002021278682265693, -0.00004211064618117773, 0.01605024234276803, 0.009098795954096975 ], "inflation_rate": [ 0.035577092008121695, 0.03756178032770533, 0.04343638705845189, 0.039123438087223864 ], "interest_rate": [ 0.055057506959104295, 0.05913706471273046, 0.05304901267280563, 0.05061856628004404 ], "year": 1992 }, "random_event": { "description": "Price-Wilson New Ad Campaign Launch in 1992", "impact": 0.08, "type": "New Ad Campaign Launch" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 163450, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 5422422, "net_revenue": 4775213, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5282 }, { "average_project_size": 134948, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 5961246, "net_revenue": 4741541, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5245 }, { "average_project_size": 145943, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 5300593, "net_revenue": 4708106, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 5208 }, { "average_project_size": 191410, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 5463944, "net_revenue": 4674908, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 5171 } ], "balance_sheet": [ { "assets": 5515126, "current_assets": 2321852, "current_liabilities": 1579586, "equity": 3515266, "fixed_assets": 3193274, "liabilities": 3276512, "long_term_liabilities": 1696926, "quarter": 1 }, { "assets": 5600490, "current_assets": 2591567, "current_liabilities": 1631258, "equity": 3663886, "fixed_assets": 3008923, "liabilities": 3361285, "long_term_liabilities": 1730027, "quarter": 2 }, { "assets": 5687176, "current_assets": 2708341, "current_liabilities": 1614587, "equity": 3612411, "fixed_assets": 2978835, "liabilities": 3448252, "long_term_liabilities": 1833665, "quarter": 3 }, { "assets": 5775203, "current_assets": 2139255, "current_liabilities": 1621427, "equity": 3545414, "fixed_assets": 3635948, "liabilities": 3537468, "long_term_liabilities": 1916041, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97221, "financing_cash_flow": -141921, "investing_cash_flow": -200708, "net_cash_flow": 1340695, "operating_cash_flow": 1490000, "quarter": 1 }, { "change_in_working_capital": 42205, "financing_cash_flow": 159877, "investing_cash_flow": -485673, "net_cash_flow": 1536702, "operating_cash_flow": 1676425, "quarter": 2 }, { "change_in_working_capital": -64421, "financing_cash_flow": 122494, "investing_cash_flow": -370186, "net_cash_flow": 1303056, "operating_cash_flow": 1539349, "quarter": 3 }, { "change_in_working_capital": 51694, "financing_cash_flow": -61974, "investing_cash_flow": -345407, "net_cash_flow": 905811, "operating_cash_flow": 1459205, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8658393298720646, "current_ratio": 1.4699117363663643, "debt_to_equity_ratio": 0.9320808155058536, "profit_margin": 0.2673497496342048, "quarter": 1, "return_on_assets": 0.23148192806474413, "return_on_equity": 0.3631736545683883 }, { "asset_turnover_ratio": 0.8466296699038834, "current_ratio": 1.5886922853405163, "debt_to_equity_ratio": 0.9174098211570993, "profit_margin": 0.300467928042803, "quarter": 2, "return_on_assets": 0.2543850627355821, "return_on_equity": 0.3888442489749954 }, { "asset_turnover_ratio": 0.8278460170742035, "current_ratio": 1.6774202938584295, "debt_to_equity_ratio": 0.9545569427177583, "profit_margin": 0.29172813866127906, "quarter": 3, "return_on_assets": 0.24150597765921084, "return_on_equity": 0.38021338103554664 }, { "asset_turnover_ratio": 0.8094794243596286, "current_ratio": 1.3193655958609298, "debt_to_equity_ratio": 0.9977587948826286, "profit_margin": 0.2797229378631622, "quarter": 4, "return_on_assets": 0.22642996272165672, "return_on_equity": 0.36883675644085573 } ], "income_statement": [ { "depreciation": 213348, "expenses": 2954957, "income_tax": 543604, "marketing_expense": 542915, "net_income": 1820256, "net_profit": 1276652, "operational_expense": 1971667, "product_revenue": 1809584, "quarter": 1, "rd_expense": 504817, "revenue": 4775213, "salaries_expense": 1040837, "service_revenue": 2965629 }, { "depreciation": 251744, "expenses": 2954022, "income_tax": 362838, "marketing_expense": 297693, "net_income": 1787519, "net_profit": 1424681, "operational_expense": 1552648, "product_revenue": 1001441, "quarter": 2, "rd_expense": 516392, "revenue": 4741541, "salaries_expense": 1164056, "service_revenue": 3740100 }, { "depreciation": 165862, "expenses": 2953087, "income_tax": 381532, "marketing_expense": 461897, "net_income": 1755019, "net_profit": 1373487, "operational_expense": 1560196, "product_revenue": 1587923, "quarter": 3, "rd_expense": 450113, "revenue": 4708106, "salaries_expense": 901300, "service_revenue": 3120183 }, { "depreciation": 151526, "expenses": 2952153, "income_tax": 415076, "marketing_expense": 454851, "net_income": 1722755, "net_profit": 1307679, "operational_expense": 1792085, "product_revenue": 1530462, "quarter": 4, "rd_expense": 375205, "revenue": 4674908, "salaries_expense": 1444317, "service_revenue": 3144446 } ], "market_conditions": { "gdp_growth": [ -0.01671455699402776, -0.010489224218744755, -0.01944803993347073, -0.014970308410021341 ], "inflation_rate": [ 0.031778721488376016, 0.03444765841731746, 0.03463447891775, 0.026885833165786084 ], "interest_rate": [ 0.06067381429502022, 0.05362698319130471, 0.05973605055987345, 0.057792706099563045 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 139394, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 1503002, "net_revenue": 1168826, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1293 }, { "average_project_size": 152568, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 1425757, "net_revenue": 1161040, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1284 }, { "average_project_size": 98189, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 1388855, "net_revenue": 1153306, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1276 }, { "average_project_size": 196184, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 1375312, "net_revenue": 1145624, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1267 } ], "balance_sheet": [ { "assets": 1534522, "current_assets": 593954, "current_liabilities": 443658, "equity": 1090712, "fixed_assets": 940568, "liabilities": 763938, "long_term_liabilities": 320280, "quarter": 1 }, { "assets": 1586528, "current_assets": 640019, "current_liabilities": 359781, "equity": 1103996, "fixed_assets": 946509, "liabilities": 771513, "long_term_liabilities": 411732, "quarter": 2 }, { "assets": 1640296, "current_assets": 732176, "current_liabilities": 363909, "equity": 1174486, "fixed_assets": 908120, "liabilities": 779163, "long_term_liabilities": 415254, "quarter": 3 }, { "assets": 1695887, "current_assets": 679905, "current_liabilities": 470506, "equity": 1200166, "fixed_assets": 1015982, "liabilities": 786888, "long_term_liabilities": 316382, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98225, "financing_cash_flow": -190171, "investing_cash_flow": -187782, "net_cash_flow": 186413, "operating_cash_flow": 381339, "quarter": 1 }, { "change_in_working_capital": -31407, "financing_cash_flow": -141297, "investing_cash_flow": -478306, "net_cash_flow": -200051, "operating_cash_flow": 343220, "quarter": 2 }, { "change_in_working_capital": -28969, "financing_cash_flow": 91587, "investing_cash_flow": -154053, "net_cash_flow": 72862, "operating_cash_flow": 353927, "quarter": 3 }, { "change_in_working_capital": 77485, "financing_cash_flow": -39088, "investing_cash_flow": -452249, "net_cash_flow": 88615, "operating_cash_flow": 348356, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7616873528043261, "current_ratio": 1.3387654454557338, "debt_to_equity_ratio": 0.7004030394824665, "profit_margin": 0.2738885000847004, "quarter": 1, "return_on_assets": 0.20861740659306285, "return_on_equity": 0.2935036930005354 }, { "asset_turnover_ratio": 0.7318118558260553, "current_ratio": 1.7789127274647634, "debt_to_equity_ratio": 0.6988367711477216, "profit_margin": 0.24889840143319783, "quarter": 2, "return_on_assets": 0.18214680106496703, "return_on_equity": 0.26175910057645135 }, { "asset_turnover_ratio": 0.7031084633505172, "current_ratio": 2.011975521352866, "debt_to_equity_ratio": 0.6634076523687809, "profit_margin": 0.27169979172916814, "quarter": 3, "return_on_assets": 0.19103442305535098, "return_on_equity": 0.2668001151141861 }, { "asset_turnover_ratio": 0.6755308578932441, "current_ratio": 1.4450506476006681, "debt_to_equity_ratio": 0.6556493018465779, "profit_margin": 0.2541558137748511, "quarter": 4, "return_on_assets": 0.17169009491788073, "return_on_equity": 0.24260560622447228 } ], "income_statement": [ { "depreciation": 61211, "expenses": 765931, "income_tax": 82767, "marketing_expense": 92462, "net_income": 402895, "net_profit": 320128, "operational_expense": 392134, "product_revenue": 377560, "quarter": 1, "rd_expense": 110031, "revenue": 1168826, "salaries_expense": 276523, "service_revenue": 791266 }, { "depreciation": 54239, "expenses": 759239, "income_tax": 112820, "marketing_expense": 105715, "net_income": 401801, "net_profit": 288981, "operational_expense": 469444, "product_revenue": 343391, "quarter": 2, "rd_expense": 83517, "revenue": 1161040, "salaries_expense": 335029, "service_revenue": 817649 }, { "depreciation": 40574, "expenses": 752607, "income_tax": 87346, "marketing_expense": 147548, "net_income": 400699, "net_profit": 313353, "operational_expense": 470902, "product_revenue": 420350, "quarter": 3, "rd_expense": 102376, "revenue": 1153306, "salaries_expense": 240750, "service_revenue": 732956 }, { "depreciation": 57189, "expenses": 746032, "income_tax": 108425, "marketing_expense": 109388, "net_income": 399592, "net_profit": 291167, "operational_expense": 508047, "product_revenue": 301485, "quarter": 4, "rd_expense": 77962, "revenue": 1145624, "salaries_expense": 266448, "service_revenue": 844139 } ], "market_conditions": { "gdp_growth": [ 0.008830854577938535, 0.0001894248221375218, 0.0028391986145703168, 0.01446081289772329 ], "inflation_rate": [ 0.023725705835508294, 0.02904812179243476, 0.03122478520000057, 0.030773232527696013 ], "interest_rate": [ 0.06034329743583511, 0.05459783698916102, 0.05995978139309291, 0.05612989071516591 ], "year": 1994 }, "random_event": { "description": "Price-Wilson Award Nomination in 1994", "impact": -0.01, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 94988, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 3378112, "net_revenue": 2766863, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3061 }, { "average_project_size": 54331, "billable_hours_per_employee": 118, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 3269600, "net_revenue": 2753393, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3046 }, { "average_project_size": 158026, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 3020703, "net_revenue": 2739989, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 3031 }, { "average_project_size": 180855, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 3485061, "net_revenue": 2726651, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 3016 } ], "balance_sheet": [ { "assets": 4028583, "current_assets": 1262771, "current_liabilities": 1301875, "equity": 2415388, "fixed_assets": 2765812, "liabilities": 2322351, "long_term_liabilities": 1020476, "quarter": 1 }, { "assets": 4117827, "current_assets": 1770909, "current_liabilities": 1385717, "equity": 2368142, "fixed_assets": 2346918, "liabilities": 2388136, "long_term_liabilities": 1002419, "quarter": 2 }, { "assets": 4209048, "current_assets": 1899789, "current_liabilities": 1011136, "equity": 2417579, "fixed_assets": 2309259, "liabilities": 2455784, "long_term_liabilities": 1444648, "quarter": 3 }, { "assets": 4302290, "current_assets": 1529317, "current_liabilities": 1069937, "equity": 2447809, "fixed_assets": 2772973, "liabilities": 2525349, "long_term_liabilities": 1455412, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17817, "financing_cash_flow": -105221, "investing_cash_flow": -492494, "net_cash_flow": 542349, "operating_cash_flow": 890342, "quarter": 1 }, { "change_in_working_capital": 56031, "financing_cash_flow": 14725, "investing_cash_flow": -330219, "net_cash_flow": 877663, "operating_cash_flow": 823359, "quarter": 2 }, { "change_in_working_capital": 115, "financing_cash_flow": -90393, "investing_cash_flow": -249493, "net_cash_flow": 427279, "operating_cash_flow": 772413, "quarter": 3 }, { "change_in_working_capital": -72310, "financing_cash_flow": 142938, "investing_cash_flow": -349776, "net_cash_flow": 856646, "operating_cash_flow": 782167, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6868079917926477, "current_ratio": 0.969963322131541, "debt_to_equity_ratio": 0.9614815507901836, "profit_margin": 0.25630325751582206, "quarter": 1, "return_on_assets": 0.1760311255843556, "return_on_equity": 0.2935992064214942 }, { "asset_turnover_ratio": 0.6686519370532079, "current_ratio": 1.2779730637641018, "debt_to_equity_ratio": 1.008442905873043, "profit_margin": 0.23187790482506493, "quarter": 2, "return_on_assets": 0.15504561022111904, "return_on_equity": 0.2695999648669717 }, { "asset_turnover_ratio": 0.6509759451543436, "current_ratio": 1.8788659487942274, "debt_to_equity_ratio": 1.0158029996124223, "profit_margin": 0.24245170327326132, "quarter": 3, "return_on_assets": 0.15783022669259178, "return_on_equity": 0.27478522935548333 }, { "asset_turnover_ratio": 0.6337673657517275, "current_ratio": 1.4293523824299936, "debt_to_equity_ratio": 1.0316773081559876, "profit_margin": 0.24604102248509252, "quarter": 4, "return_on_assets": 0.15593277068723865, "return_on_equity": 0.2740687692544639 } ], "income_statement": [ { "depreciation": 181186, "expenses": 1859778, "income_tax": 197929, "marketing_expense": 293894, "net_income": 907085, "net_profit": 709156, "operational_expense": 1199021, "product_revenue": 571064, "quarter": 1, "rd_expense": 270300, "revenue": 2766863, "salaries_expense": 690730, "service_revenue": 2195799 }, { "depreciation": 184908, "expenses": 1858777, "income_tax": 256165, "marketing_expense": 304101, "net_income": 894616, "net_profit": 638451, "operational_expense": 943125, "product_revenue": 628556, "quarter": 2, "rd_expense": 271012, "revenue": 2753393, "salaries_expense": 889030, "service_revenue": 2124837 }, { "depreciation": 108098, "expenses": 1857778, "income_tax": 217896, "marketing_expense": 222522, "net_income": 882211, "net_profit": 664315, "operational_expense": 938481, "product_revenue": 716631, "quarter": 3, "rd_expense": 318454, "revenue": 2739989, "salaries_expense": 805750, "service_revenue": 2023358 }, { "depreciation": 111299, "expenses": 1856779, "income_tax": 199004, "marketing_expense": 351012, "net_income": 869872, "net_profit": 670868, "operational_expense": 1183497, "product_revenue": 688735, "quarter": 4, "rd_expense": 272186, "revenue": 2726651, "salaries_expense": 885258, "service_revenue": 2037916 } ], "market_conditions": { "gdp_growth": [ -0.01966397799181419, -0.027428081263984806, -0.01573117685385033, -0.02423371435562454 ], "inflation_rate": [ 0.02743412188299884, 0.03200032565500842, 0.026867891527450883, 0.030877594004863004 ], "interest_rate": [ 0.04087826955639103, 0.04829007410427081, 0.04081678235192229, 0.04923459219667938 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 68970, "billable_hours_per_employee": 101, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 5320935, "net_revenue": 4442787, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 4915 }, { "average_project_size": 71651, "billable_hours_per_employee": 83, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 5759313, "net_revenue": 4470940, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 4946 }, { "average_project_size": 86367, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 5195323, "net_revenue": 4499272, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4977 }, { "average_project_size": 161183, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 5568436, "net_revenue": 4527784, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5009 } ], "balance_sheet": [ { "assets": 6320434, "current_assets": 2092701, "current_liabilities": 1545509, "equity": 3888968, "fixed_assets": 4227733, "liabilities": 3607471, "long_term_liabilities": 2061962, "quarter": 1 }, { "assets": 6450264, "current_assets": 2640452, "current_liabilities": 1785536, "equity": 4014046, "fixed_assets": 3809812, "liabilities": 3698325, "long_term_liabilities": 1912789, "quarter": 2 }, { "assets": 6582761, "current_assets": 3084462, "current_liabilities": 2187257, "equity": 4062741, "fixed_assets": 3498299, "liabilities": 3791468, "long_term_liabilities": 1604211, "quarter": 3 }, { "assets": 6717980, "current_assets": 3329916, "current_liabilities": 1983387, "equity": 3986052, "fixed_assets": 3388064, "liabilities": 3886956, "long_term_liabilities": 1903569, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70312, "financing_cash_flow": -46060, "investing_cash_flow": -384239, "net_cash_flow": 881459, "operating_cash_flow": 1320558, "quarter": 1 }, { "change_in_working_capital": 67832, "financing_cash_flow": -31285, "investing_cash_flow": -422351, "net_cash_flow": 1005849, "operating_cash_flow": 1516324, "quarter": 2 }, { "change_in_working_capital": -31004, "financing_cash_flow": -35902, "investing_cash_flow": -194142, "net_cash_flow": 1353900, "operating_cash_flow": 1464526, "quarter": 3 }, { "change_in_working_capital": 16682, "financing_cash_flow": -7390, "investing_cash_flow": -233068, "net_cash_flow": 1239888, "operating_cash_flow": 1327066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7029243561438977, "current_ratio": 1.3540529366053513, "debt_to_equity_ratio": 0.9276165296294544, "profit_margin": 0.2646998381871559, "quarter": 1, "return_on_assets": 0.1860639633291005, "return_on_equity": 0.30239513413327135 }, { "asset_turnover_ratio": 0.6931406218412146, "current_ratio": 1.4788007634682248, "debt_to_equity_ratio": 0.921345943718632, "profit_margin": 0.2822911960348383, "quarter": 2, "return_on_assets": 0.19566749515988802, "return_on_equity": 0.314422654847503 }, { "asset_turnover_ratio": 0.6834931421632959, "current_ratio": 1.4101964241056264, "debt_to_equity_ratio": 0.9332290687493985, "profit_margin": 0.2825897167363965, "quarter": 3, "return_on_assets": 0.19314813343519535, "return_on_equity": 0.3129532500348902 }, { "asset_turnover_ratio": 0.6739799761237752, "current_ratio": 1.6789038145354387, "debt_to_equity_ratio": 0.9751393107766783, "profit_margin": 0.2550978580250295, "quarter": 4, "return_on_assets": 0.17193084826093558, "return_on_equity": 0.2897674189900182 } ], "income_statement": [ { "depreciation": 144553, "expenses": 2820341, "income_tax": 446441, "marketing_expense": 493156, "net_income": 1622446, "net_profit": 1176005, "operational_expense": 1519269, "product_revenue": 1332064, "quarter": 1, "rd_expense": 470637, "revenue": 4442787, "salaries_expense": 1312601, "service_revenue": 3110723 }, { "depreciation": 254217, "expenses": 2854136, "income_tax": 354697, "marketing_expense": 447278, "net_income": 1616804, "net_profit": 1262107, "operational_expense": 1469170, "product_revenue": 1176875, "quarter": 2, "rd_expense": 341257, "revenue": 4470940, "salaries_expense": 1243998, "service_revenue": 3294065 }, { "depreciation": 193078, "expenses": 2888337, "income_tax": 339487, "marketing_expense": 542884, "net_income": 1610935, "net_profit": 1271448, "operational_expense": 1671616, "product_revenue": 1014978, "quarter": 3, "rd_expense": 415687, "revenue": 4499272, "salaries_expense": 1411605, "service_revenue": 3484294 }, { "depreciation": 172038, "expenses": 2922948, "income_tax": 449808, "marketing_expense": 494071, "net_income": 1604836, "net_profit": 1155028, "operational_expense": 1967881, "product_revenue": 1519320, "quarter": 4, "rd_expense": 551425, "revenue": 4527784, "salaries_expense": 1224243, "service_revenue": 3008464 } ], "market_conditions": { "gdp_growth": [ 0.0029895309719378486, -0.00847160081975245, -0.01364284469152791, -0.006638029180217917 ], "inflation_rate": [ 0.038244156894057114, 0.038147309550984984, 0.03732504103959454, 0.03332905995932261 ], "interest_rate": [ 0.04105325931724798, 0.040154650317570394, 0.03978255675547271, 0.04597745008448684 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 189407, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 703442, "net_revenue": 617090, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 683 }, { "average_project_size": 179904, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 758061, "net_revenue": 617081, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 683 }, { "average_project_size": 143508, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 745209, "net_revenue": 617073, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 683 }, { "average_project_size": 64107, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 784152, "net_revenue": 617064, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 683 } ], "balance_sheet": [ { "assets": 637276, "current_assets": 191399, "current_liabilities": 141827, "equity": 468943, "fixed_assets": 445877, "liabilities": 332715, "long_term_liabilities": 190888, "quarter": 1 }, { "assets": 649735, "current_assets": 248202, "current_liabilities": 198003, "equity": 479998, "fixed_assets": 401533, "liabilities": 340853, "long_term_liabilities": 142850, "quarter": 2 }, { "assets": 662437, "current_assets": 229222, "current_liabilities": 180040, "equity": 478748, "fixed_assets": 433215, "liabilities": 349189, "long_term_liabilities": 169149, "quarter": 3 }, { "assets": 675389, "current_assets": 267482, "current_liabilities": 171071, "equity": 482483, "fixed_assets": 407907, "liabilities": 357730, "long_term_liabilities": 186659, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62175, "financing_cash_flow": 178231, "investing_cash_flow": -254322, "net_cash_flow": -428440, "operating_cash_flow": 196593, "quarter": 1 }, { "change_in_working_capital": 83708, "financing_cash_flow": -139471, "investing_cash_flow": -102266, "net_cash_flow": -54301, "operating_cash_flow": 195151, "quarter": 2 }, { "change_in_working_capital": -56770, "financing_cash_flow": -126111, "investing_cash_flow": -122601, "net_cash_flow": -98012, "operating_cash_flow": 195451, "quarter": 3 }, { "change_in_working_capital": 7014, "financing_cash_flow": 65289, "investing_cash_flow": -334648, "net_cash_flow": -189193, "operating_cash_flow": 190846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9683245563931483, "current_ratio": 1.3495244205969243, "debt_to_equity_ratio": 0.7094998752513632, "profit_margin": 0.26638253739324896, "quarter": 1, "return_on_assets": 0.25794475235219905, "return_on_equity": 0.35053727212049224 }, { "asset_turnover_ratio": 0.9497425873625401, "current_ratio": 1.253526461720277, "debt_to_equity_ratio": 0.7101133754723978, "profit_margin": 0.27729909039494005, "quarter": 2, "return_on_assets": 0.26336275558496924, "return_on_equity": 0.35649315205480026 }, { "asset_turnover_ratio": 0.9315195256303618, "current_ratio": 1.2731726283048213, "debt_to_equity_ratio": 0.7293795483218729, "profit_margin": 0.2682016552336596, "quarter": 3, "return_on_assets": 0.2498350786565364, "return_on_equity": 0.3456933501549876 }, { "asset_turnover_ratio": 0.9136423601805774, "current_ratio": 1.5635730193896102, "debt_to_equity_ratio": 0.7414354495391547, "profit_margin": 0.26711005665538745, "quarter": 4, "return_on_assets": 0.24404306259059594, "return_on_equity": 0.3416161812955068 } ], "income_statement": [ { "depreciation": 32211, "expenses": 390819, "income_tax": 61889, "marketing_expense": 60705, "net_income": 226271, "net_profit": 164382, "operational_expense": 266253, "product_revenue": 233563, "quarter": 1, "rd_expense": 56987, "revenue": 617090, "salaries_expense": 157086, "service_revenue": 383527 }, { "depreciation": 24035, "expenses": 391398, "income_tax": 54567, "marketing_expense": 66972, "net_income": 225683, "net_profit": 171116, "operational_expense": 202391, "product_revenue": 210167, "quarter": 2, "rd_expense": 58675, "revenue": 617081, "salaries_expense": 189338, "service_revenue": 406914 }, { "depreciation": 29951, "expenses": 391978, "income_tax": 59595, "marketing_expense": 75567, "net_income": 225095, "net_profit": 165500, "operational_expense": 222770, "product_revenue": 200939, "quarter": 3, "rd_expense": 56973, "revenue": 617073, "salaries_expense": 120946, "service_revenue": 416134 }, { "depreciation": 26022, "expenses": 392560, "income_tax": 59680, "marketing_expense": 67040, "net_income": 224504, "net_profit": 164824, "operational_expense": 232210, "product_revenue": 134214, "quarter": 4, "rd_expense": 56550, "revenue": 617064, "salaries_expense": 137773, "service_revenue": 482850 } ], "market_conditions": { "gdp_growth": [ -0.022759014758340274, -0.005096089195796278, -0.004495448341135326, -0.00906624630304938 ], "inflation_rate": [ 0.03402866018604329, 0.03075241979181105, 0.03396901037205019, 0.03821822855329239 ], "interest_rate": [ 0.04741319936063504, 0.047136489728336554, 0.042219935561126104, 0.04648223476280245 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 145993, "billable_hours_per_employee": 139, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 5457801, "net_revenue": 4815458, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5327 }, { "average_project_size": 104902, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 5402989, "net_revenue": 4757928, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 5263 }, { "average_project_size": 148733, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 5302444, "net_revenue": 4701086, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5200 }, { "average_project_size": 138028, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 5947928, "net_revenue": 4644923, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5138 } ], "balance_sheet": [ { "assets": 5250475, "current_assets": 2085124, "current_liabilities": 1674565, "equity": 2912497, "fixed_assets": 3165351, "liabilities": 3038560, "long_term_liabilities": 1363995, "quarter": 1 }, { "assets": 5354787, "current_assets": 2433940, "current_liabilities": 1840051, "equity": 2949987, "fixed_assets": 2920847, "liabilities": 3099233, "long_term_liabilities": 1259182, "quarter": 2 }, { "assets": 5461171, "current_assets": 2023026, "current_liabilities": 1565104, "equity": 2965809, "fixed_assets": 3438145, "liabilities": 3161119, "long_term_liabilities": 1596015, "quarter": 3 }, { "assets": 5569668, "current_assets": 2544729, "current_liabilities": 1744294, "equity": 3015504, "fixed_assets": 3024939, "liabilities": 3224239, "long_term_liabilities": 1479945, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28240, "financing_cash_flow": 9328, "investing_cash_flow": -143167, "net_cash_flow": 929160, "operating_cash_flow": 1042772, "quarter": 1 }, { "change_in_working_capital": 10987, "financing_cash_flow": 174033, "investing_cash_flow": -375315, "net_cash_flow": 909209, "operating_cash_flow": 974092, "quarter": 2 }, { "change_in_working_capital": 96934, "financing_cash_flow": -76160, "investing_cash_flow": -123624, "net_cash_flow": 694209, "operating_cash_flow": 927916, "quarter": 3 }, { "change_in_working_capital": -11145, "financing_cash_flow": -57359, "investing_cash_flow": -397149, "net_cash_flow": 676164, "operating_cash_flow": 906453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9171471152610002, "current_ratio": 1.2451735226760383, "debt_to_equity_ratio": 1.043283478060235, "profit_margin": 0.14548605760864283, "quarter": 1, "return_on_assets": 0.13343211804646246, "return_on_equity": 0.24054342373571544 }, { "asset_turnover_ratio": 0.8885373031644396, "current_ratio": 1.3227568148926308, "debt_to_equity_ratio": 1.0505920873549612, "profit_margin": 0.14595281811746627, "quarter": 2, "return_on_assets": 0.12968452339934342, "return_on_equity": 0.23540205431413766 }, { "asset_turnover_ratio": 0.8608201427862266, "current_ratio": 1.2925824737525429, "debt_to_equity_ratio": 1.065853869888452, "profit_margin": 0.14161770280313954, "quarter": 3, "return_on_assets": 0.12190737114805597, "return_on_equity": 0.22447736856958758 }, { "asset_turnover_ratio": 0.8339676619863159, "current_ratio": 1.4588876645794804, "debt_to_equity_ratio": 1.0692206012659906, "profit_margin": 0.1442596572645015, "quarter": 4, "return_on_assets": 0.12030788908782354, "return_on_equity": 0.22220995229984772 } ], "income_statement": [ { "depreciation": 342190, "expenses": 3826686, "income_tax": 288190, "marketing_expense": 645661, "net_income": 988772, "net_profit": 700582, "operational_expense": 2499771, "product_revenue": 1362527, "quarter": 1, "rd_expense": 588222, "revenue": 4815458, "salaries_expense": 1560350, "service_revenue": 3452931 }, { "depreciation": 279659, "expenses": 3791774, "income_tax": 271721, "marketing_expense": 617484, "net_income": 966154, "net_profit": 694433, "operational_expense": 2471719, "product_revenue": 1170646, "quarter": 2, "rd_expense": 392373, "revenue": 4757928, "salaries_expense": 1380695, "service_revenue": 3587282 }, { "depreciation": 262159, "expenses": 3757181, "income_tax": 278148, "marketing_expense": 396610, "net_income": 943905, "net_profit": 665757, "operational_expense": 2478463, "product_revenue": 1721892, "quarter": 3, "rd_expense": 538404, "revenue": 4701086, "salaries_expense": 1549226, "service_revenue": 2979194 }, { "depreciation": 236378, "expenses": 3722903, "income_tax": 251945, "marketing_expense": 637782, "net_income": 922020, "net_profit": 670075, "operational_expense": 2119396, "product_revenue": 1728805, "quarter": 4, "rd_expense": 473689, "revenue": 4644923, "salaries_expense": 1720243, "service_revenue": 2916118 } ], "market_conditions": { "gdp_growth": [ 0.009945540115850422, 0.013929157110426188, 0.0037905726190052523, 0.014939737562484802 ], "inflation_rate": [ 0.04080919452882532, 0.0428116880569921, 0.04266312428912513, 0.03563201722419712 ], "interest_rate": [ 0.04245180214853699, 0.0398521668652994, 0.044657093961074, 0.044661446770862714 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2008, "industry": "Advertising", "location": "West Benjamin", "name": "Savage-Barnett", "num_employees": 398, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.savage-barnett.com" }

[ { "advertising_kpis": [ { "average_project_size": 188617, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 18725561, "net_revenue": 15293852, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 38427 }, { "average_project_size": 173075, "billable_hours_per_employee": 114, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 19088426, "net_revenue": 15149820, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 38065 }, { "average_project_size": 113402, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 18315469, "net_revenue": 15007145, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 37706 }, { "average_project_size": 115103, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 18328575, "net_revenue": 14865814, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 37351 } ], "balance_sheet": [ { "assets": 20349133, "current_assets": 8925386, "current_liabilities": 4167431, "equity": 14361455, "fixed_assets": 11423747, "liabilities": 9394996, "long_term_liabilities": 5227565, "quarter": 1 }, { "assets": 20935999, "current_assets": 10158151, "current_liabilities": 4241955, "equity": 14432603, "fixed_assets": 10777848, "liabilities": 9541716, "long_term_liabilities": 5299761, "quarter": 2 }, { "assets": 21539789, "current_assets": 6546349, "current_liabilities": 5418633, "equity": 15000638, "fixed_assets": 14993440, "liabilities": 9690727, "long_term_liabilities": 4272094, "quarter": 3 }, { "assets": 22160993, "current_assets": 6907528, "current_liabilities": 4168297, "equity": 15382472, "fixed_assets": 15253465, "liabilities": 9842066, "long_term_liabilities": 5673769, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38138, "financing_cash_flow": 37884, "investing_cash_flow": -283020, "net_cash_flow": 3689657, "operating_cash_flow": 4064957, "quarter": 1 }, { "change_in_working_capital": -76906, "financing_cash_flow": 50501, "investing_cash_flow": -169301, "net_cash_flow": 3348052, "operating_cash_flow": 3627848, "quarter": 2 }, { "change_in_working_capital": -88249, "financing_cash_flow": -117885, "investing_cash_flow": -197536, "net_cash_flow": 3472248, "operating_cash_flow": 3915549, "quarter": 3 }, { "change_in_working_capital": -4225, "financing_cash_flow": 20709, "investing_cash_flow": -354138, "net_cash_flow": 3450550, "operating_cash_flow": 3849218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7515726591398267, "current_ratio": 2.1416997665948156, "debt_to_equity_ratio": 0.6541813486168359, "profit_margin": 0.22279004661480967, "quarter": 1, "return_on_assets": 0.16744290776417844, "return_on_equity": 0.2372543729030241 }, { "asset_turnover_ratio": 0.7236253689159997, "current_ratio": 2.3946861765388836, "debt_to_equity_ratio": 0.6611223214551111, "profit_margin": 0.2005515577082764, "quarter": 2, "return_on_assets": 0.1451241949333299, "return_on_equity": 0.21051781165185518 }, { "asset_turnover_ratio": 0.6967173633873572, "current_ratio": 1.208118172978314, "debt_to_equity_ratio": 0.6460209892405909, "profit_margin": 0.2100050342686767, "quarter": 3, "return_on_assets": 0.14631415377374402, "return_on_equity": 0.21009613057791277 }, { "asset_turnover_ratio": 0.6708099226420043, "current_ratio": 1.6571583070975988, "debt_to_equity_ratio": 0.6398234302002955, "profit_margin": 0.20607986888575358, "quarter": 4, "return_on_assets": 0.13824042090532676, "return_on_equity": 0.19915817171648353 } ], "income_statement": [ { "depreciation": 657639, "expenses": 10942913, "income_tax": 943621, "marketing_expense": 1651542, "net_income": 4350939, "net_profit": 3407318, "operational_expense": 6763956, "product_revenue": 5211224, "quarter": 1, "rd_expense": 1173956, "revenue": 15293852, "salaries_expense": 3373420, "service_revenue": 10082628 }, { "depreciation": 589528, "expenses": 10872011, "income_tax": 1239489, "marketing_expense": 1791897, "net_income": 4277809, "net_profit": 3038320, "operational_expense": 7102304, "product_revenue": 3369742, "quarter": 2, "rd_expense": 2036054, "revenue": 15149820, "salaries_expense": 5085855, "service_revenue": 11780078 }, { "depreciation": 763973, "expenses": 10801569, "income_tax": 1054000, "marketing_expense": 1474901, "net_income": 4205576, "net_profit": 3151576, "operational_expense": 6305612, "product_revenue": 3972608, "quarter": 3, "rd_expense": 1967713, "revenue": 15007145, "salaries_expense": 4970085, "service_revenue": 11034537 }, { "depreciation": 785673, "expenses": 10731583, "income_tax": 1070686, "marketing_expense": 1656766, "net_income": 4134231, "net_profit": 3063545, "operational_expense": 7388869, "product_revenue": 3498315, "quarter": 4, "rd_expense": 1441415, "revenue": 14865814, "salaries_expense": 3758578, "service_revenue": 11367499 } ], "market_conditions": { "gdp_growth": [ 0.028810297166506228, 0.04017115068492108, 0.03691395508656692, 0.032251863036370315 ], "inflation_rate": [ 0.012279385175548989, 0.003817931654128072, 0.006351395274678349, 0.008730567730177448 ], "interest_rate": [ 0.014307269688166578, 0.02055299591718402, 0.016877263343010058, 0.013241337156508824 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 148867, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 16121010, "net_revenue": 13605243, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 34184 }, { "average_project_size": 181985, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 17214482, "net_revenue": 13566733, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 34087 }, { "average_project_size": 57340, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 15916808, "net_revenue": 13528333, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 33991 }, { "average_project_size": 138868, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 15525583, "net_revenue": 13490041, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 33895 } ], "balance_sheet": [ { "assets": 17499207, "current_assets": 8405873, "current_liabilities": 4843757, "equity": 10690997, "fixed_assets": 9093334, "liabilities": 9138114, "long_term_liabilities": 4294357, "quarter": 1 }, { "assets": 17810666, "current_assets": 6208556, "current_liabilities": 5541729, "equity": 10911932, "fixed_assets": 11602110, "liabilities": 9264765, "long_term_liabilities": 3723036, "quarter": 2 }, { "assets": 18127667, "current_assets": 6547139, "current_liabilities": 4942986, "equity": 11004272, "fixed_assets": 11580528, "liabilities": 9393172, "long_term_liabilities": 4450186, "quarter": 3 }, { "assets": 18450311, "current_assets": 5707518, "current_liabilities": 5055507, "equity": 11512585, "fixed_assets": 12742793, "liabilities": 9523359, "long_term_liabilities": 4467852, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68961, "financing_cash_flow": 129823, "investing_cash_flow": -284139, "net_cash_flow": 2920013, "operating_cash_flow": 2998299, "quarter": 1 }, { "change_in_working_capital": -23229, "financing_cash_flow": 9605, "investing_cash_flow": -105866, "net_cash_flow": 2488132, "operating_cash_flow": 2919378, "quarter": 2 }, { "change_in_working_capital": -91609, "financing_cash_flow": 43473, "investing_cash_flow": -352008, "net_cash_flow": 3016383, "operating_cash_flow": 3175004, "quarter": 3 }, { "change_in_working_capital": 15819, "financing_cash_flow": 98880, "investing_cash_flow": -276191, "net_cash_flow": 2946596, "operating_cash_flow": 3566518, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7774776879889471, "current_ratio": 1.7354035307716718, "debt_to_equity_ratio": 0.8547485328075576, "profit_margin": 0.17125045102097772, "quarter": 1, "return_on_assets": 0.13314340472685418, "return_on_equity": 0.2179314052749243 }, { "asset_turnover_ratio": 0.7617195785940851, "current_ratio": 1.1203283307429865, "debt_to_equity_ratio": 0.849049004337637, "profit_margin": 0.17439946669548226, "quarter": 2, "return_on_assets": 0.13284348827831594, "return_on_equity": 0.2168297053170786 }, { "asset_turnover_ratio": 0.7462809748215256, "current_ratio": 1.3245311639563615, "debt_to_equity_ratio": 0.8535932227047823, "profit_margin": 0.1677795039492301, "quarter": 3, "return_on_assets": 0.12521065176230345, "return_on_equity": 0.20626325848724933 }, { "asset_turnover_ratio": 0.7311552092536543, "current_ratio": 1.1289704474744076, "debt_to_equity_ratio": 0.8272129152575204, "profit_margin": 0.19166976586653814, "quarter": 4, "return_on_assets": 0.14014034776974763, "return_on_equity": 0.22459187054862137 } ], "income_statement": [ { "depreciation": 668395, "expenses": 10352245, "income_tax": 923094, "marketing_expense": 1152700, "net_income": 3252998, "net_profit": 2329904, "operational_expense": 6667891, "product_revenue": 4799019, "quarter": 1, "rd_expense": 1215414, "revenue": 13605243, "salaries_expense": 4262412, "service_revenue": 8806224 }, { "depreciation": 553347, "expenses": 10319742, "income_tax": 880960, "marketing_expense": 1264362, "net_income": 3246991, "net_profit": 2366031, "operational_expense": 7169174, "product_revenue": 5363349, "quarter": 2, "rd_expense": 1219384, "revenue": 13566733, "salaries_expense": 3198092, "service_revenue": 8203384 }, { "depreciation": 905227, "expenses": 10287341, "income_tax": 971215, "marketing_expense": 2046897, "net_income": 3240992, "net_profit": 2269777, "operational_expense": 5654814, "product_revenue": 3102982, "quarter": 3, "rd_expense": 1450725, "revenue": 13528333, "salaries_expense": 4610209, "service_revenue": 10425351 }, { "depreciation": 980885, "expenses": 10255043, "income_tax": 649365, "marketing_expense": 1592713, "net_income": 3234998, "net_profit": 2585633, "operational_expense": 5961166, "product_revenue": 5234734, "quarter": 4, "rd_expense": 1873719, "revenue": 13490041, "salaries_expense": 4826325, "service_revenue": 8255307 } ], "market_conditions": { "gdp_growth": [ 0.06430138734787728, 0.05960330975681687, 0.05875597909451244, 0.04531951864055092 ], "inflation_rate": [ 0.00708710024709423, 0.013779467210902206, 0.014247040206100563, 0.01322324653904118 ], "interest_rate": [ 0.018997403409247583, 0.020125305325651956, 0.014912914695473772, 0.015041014297080362 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 125888, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 9994990, "net_revenue": 8014225, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 20136 }, { "average_project_size": 155595, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 10009467, "net_revenue": 7814080, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19633 }, { "average_project_size": 113184, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 9417489, "net_revenue": 7618935, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 19143 }, { "average_project_size": 156588, "billable_hours_per_employee": 128, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 8796721, "net_revenue": 7428662, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 18665 } ], "balance_sheet": [ { "assets": 8335341, "current_assets": 4046035, "current_liabilities": 2177066, "equity": 5659813, "fixed_assets": 4289306, "liabilities": 4544477, "long_term_liabilities": 2367411, "quarter": 1 }, { "assets": 8551956, "current_assets": 3281190, "current_liabilities": 2042828, "equity": 5816540, "fixed_assets": 5270766, "liabilities": 4618780, "long_term_liabilities": 2575952, "quarter": 2 }, { "assets": 8774199, "current_assets": 2724332, "current_liabilities": 2321454, "equity": 5926965, "fixed_assets": 6049867, "liabilities": 4694298, "long_term_liabilities": 2372844, "quarter": 3 }, { "assets": 9002219, "current_assets": 4123591, "current_liabilities": 2158815, "equity": 6057154, "fixed_assets": 4878628, "liabilities": 4771051, "long_term_liabilities": 2612236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77580, "financing_cash_flow": 12996, "investing_cash_flow": -293337, "net_cash_flow": 2190615, "operating_cash_flow": 2386244, "quarter": 1 }, { "change_in_working_capital": 34522, "financing_cash_flow": 89185, "investing_cash_flow": -344755, "net_cash_flow": 2194122, "operating_cash_flow": 2358725, "quarter": 2 }, { "change_in_working_capital": -23428, "financing_cash_flow": -126597, "investing_cash_flow": -259925, "net_cash_flow": 2411595, "operating_cash_flow": 2287735, "quarter": 3 }, { "change_in_working_capital": 61614, "financing_cash_flow": 98311, "investing_cash_flow": -230630, "net_cash_flow": 2056864, "operating_cash_flow": 2243682, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9614753613559421, "current_ratio": 1.8584806340276316, "debt_to_equity_ratio": 0.802937658894384, "profit_margin": 0.23320395921002968, "quarter": 1, "return_on_assets": 0.22421986095109966, "return_on_equity": 0.3302139134278818 }, { "asset_turnover_ratio": 0.9137184522464802, "current_ratio": 1.606199836696971, "debt_to_equity_ratio": 0.7940768910726996, "profit_margin": 0.24102184774151275, "quarter": 2, "return_on_assets": 0.22022610967596185, "return_on_equity": 0.3237945582769138 }, { "asset_turnover_ratio": 0.8683339641601473, "current_ratio": 1.1735455451626438, "debt_to_equity_ratio": 0.7920239110573455, "profit_margin": 0.2424307334292785, "quarter": 3, "return_on_assets": 0.21051083979289734, "return_on_equity": 0.3116374063285341 }, { "asset_turnover_ratio": 0.8252034303986606, "current_ratio": 1.9101178192665884, "debt_to_equity_ratio": 0.7876720651315783, "profit_margin": 0.24580281078880692, "quarter": 4, "return_on_assets": 0.20283732266455637, "return_on_equity": 0.30145939825865414 } ], "income_statement": [ { "depreciation": 517295, "expenses": 5375441, "income_tax": 769835, "marketing_expense": 1062690, "net_income": 2638784, "net_profit": 1868949, "operational_expense": 2708644, "product_revenue": 2013279, "quarter": 1, "rd_expense": 591535, "revenue": 8014225, "salaries_expense": 2548374, "service_revenue": 6000946 }, { "depreciation": 475361, "expenses": 5255880, "income_tax": 674836, "marketing_expense": 663064, "net_income": 2558200, "net_profit": 1883364, "operational_expense": 3132637, "product_revenue": 3041866, "quarter": 2, "rd_expense": 553787, "revenue": 7814080, "salaries_expense": 2626522, "service_revenue": 4772214 }, { "depreciation": 440671, "expenses": 5138979, "income_tax": 632892, "marketing_expense": 641742, "net_income": 2479956, "net_profit": 1847064, "operational_expense": 2612778, "product_revenue": 1739371, "quarter": 3, "rd_expense": 806737, "revenue": 7618935, "salaries_expense": 2171137, "service_revenue": 5879564 }, { "depreciation": 417696, "expenses": 5024678, "income_tax": 577998, "marketing_expense": 693309, "net_income": 2403984, "net_profit": 1825986, "operational_expense": 3450409, "product_revenue": 2137564, "quarter": 4, "rd_expense": 515033, "revenue": 7428662, "salaries_expense": 1917010, "service_revenue": 5291098 } ], "market_conditions": { "gdp_growth": [ 0.054816512508221456, 0.05359841188264437, 0.06812881676338789, 0.059665336341909576 ], "inflation_rate": [ 0.008642172235272624, 0.012368570306436979, 0.00849087406678082, 0.010975915064483328 ], "interest_rate": [ 0.017315250883361888, 0.01797148406383397, 0.013192283630063478, 0.017285497709787333 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 173495, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 21597359, "net_revenue": 16914442, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 42499 }, { "average_project_size": 184879, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 19017519, "net_revenue": 16934314, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 42549 }, { "average_project_size": 180898, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 19290665, "net_revenue": 16954210, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 42599 }, { "average_project_size": 198549, "billable_hours_per_employee": 98, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 22047111, "net_revenue": 16974130, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 42649 } ], "balance_sheet": [ { "assets": 22950433, "current_assets": 9476007, "current_liabilities": 7738148, "equity": 14257215, "fixed_assets": 13474426, "liabilities": 13685779, "long_term_liabilities": 5947631, "quarter": 1 }, { "assets": 23331678, "current_assets": 7862407, "current_liabilities": 6533695, "equity": 14118312, "fixed_assets": 15469271, "liabilities": 13812326, "long_term_liabilities": 7278631, "quarter": 2 }, { "assets": 23719256, "current_assets": 9407524, "current_liabilities": 5651368, "equity": 14669028, "fixed_assets": 14311732, "liabilities": 13940043, "long_term_liabilities": 8288675, "quarter": 3 }, { "assets": 24113273, "current_assets": 9645404, "current_liabilities": 6277309, "equity": 14857618, "fixed_assets": 14467869, "liabilities": 14068941, "long_term_liabilities": 7791632, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54457, "financing_cash_flow": 90509, "investing_cash_flow": -312552, "net_cash_flow": 5528959, "operating_cash_flow": 6007712, "quarter": 1 }, { "change_in_working_capital": 71974, "financing_cash_flow": -84221, "investing_cash_flow": -316051, "net_cash_flow": 5269007, "operating_cash_flow": 5565280, "quarter": 2 }, { "change_in_working_capital": -68099, "financing_cash_flow": 42282, "investing_cash_flow": -436197, "net_cash_flow": 5171842, "operating_cash_flow": 5724309, "quarter": 3 }, { "change_in_working_capital": -98727, "financing_cash_flow": 172037, "investing_cash_flow": -236857, "net_cash_flow": 5337019, "operating_cash_flow": 5776482, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7369988182793763, "current_ratio": 1.224583324071858, "debt_to_equity_ratio": 0.9599195214493154, "profit_margin": 0.2951655750748384, "quarter": 1, "return_on_assets": 0.21753668002690843, "return_on_equity": 0.35017785731645346 }, { "asset_turnover_ratio": 0.7258078051651493, "current_ratio": 1.2033630281180863, "debt_to_equity_ratio": 0.9783270124643796, "profit_margin": 0.2715763980755288, "quarter": 2, "return_on_assets": 0.19711226942185642, "return_on_equity": 0.3257443241090011 }, { "asset_turnover_ratio": 0.7147867538509639, "current_ratio": 1.664645445138239, "debt_to_equity_ratio": 0.9503044782517287, "profit_margin": 0.28841302543733977, "quarter": 3, "return_on_assets": 0.20615381022069157, "return_on_equity": 0.3333428090804653 }, { "asset_turnover_ratio": 0.7039330579469656, "current_ratio": 1.5365507735878543, "debt_to_equity_ratio": 0.9469176687676315, "profit_margin": 0.2835659913055927, "quarter": 4, "return_on_assets": 0.19961147538950852, "return_on_equity": 0.32396081256093673 } ], "income_statement": [ { "depreciation": 1015151, "expenses": 10528627, "income_tax": 1393254, "marketing_expense": 1889976, "net_income": 6385815, "net_profit": 4992561, "operational_expense": 5742401, "product_revenue": 5479051, "quarter": 1, "rd_expense": 1611536, "revenue": 16914442, "salaries_expense": 3231246, "service_revenue": 11435391 }, { "depreciation": 966320, "expenses": 10445400, "income_tax": 1889954, "marketing_expense": 1067812, "net_income": 6488914, "net_profit": 4598960, "operational_expense": 5286387, "product_revenue": 3573655, "quarter": 2, "rd_expense": 1976889, "revenue": 16934314, "salaries_expense": 4969677, "service_revenue": 13360659 }, { "depreciation": 834494, "expenses": 10362832, "income_tax": 1701563, "marketing_expense": 1471586, "net_income": 6591378, "net_profit": 4889815, "operational_expense": 7025704, "product_revenue": 5395038, "quarter": 3, "rd_expense": 1826577, "revenue": 16954210, "salaries_expense": 4327299, "service_revenue": 11559172 }, { "depreciation": 963196, "expenses": 10280917, "income_tax": 1879927, "marketing_expense": 1780989, "net_income": 6693213, "net_profit": 4813286, "operational_expense": 5746623, "product_revenue": 6313414, "quarter": 4, "rd_expense": 1548045, "revenue": 16974130, "salaries_expense": 4238086, "service_revenue": 10660716 } ], "market_conditions": { "gdp_growth": [ 0.04912781987821922, 0.05737932720011223, 0.04637149789456245, 0.0508163971598557 ], "inflation_rate": [ 0.0016679079348430551, 0.00838590425202772, 0.0028010044342199783, 0.0016384814265221967 ], "interest_rate": [ 0.015644059513773796, 0.010478495283750283, 0.014497836179886887, 0.014892206732753346 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 172447, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 6806276, "net_revenue": 5597395, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 14064 }, { "average_project_size": 82198, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 6599429, "net_revenue": 5551489, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13948 }, { "average_project_size": 146419, "billable_hours_per_employee": 123, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 6496083, "net_revenue": 5505960, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 13834 }, { "average_project_size": 79191, "billable_hours_per_employee": 88, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 6814217, "net_revenue": 5460805, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 13721 } ], "balance_sheet": [ { "assets": 8042511, "current_assets": 2906951, "current_liabilities": 2710815, "equity": 4944299, "fixed_assets": 5135560, "liabilities": 4786561, "long_term_liabilities": 2075746, "quarter": 1 }, { "assets": 8240389, "current_assets": 3547845, "current_liabilities": 2484341, "equity": 5062978, "fixed_assets": 4692544, "liabilities": 4894753, "long_term_liabilities": 2410412, "quarter": 2 }, { "assets": 8443135, "current_assets": 2665515, "current_liabilities": 2731911, "equity": 5051363, "fixed_assets": 5777620, "liabilities": 5005391, "long_term_liabilities": 2273480, "quarter": 3 }, { "assets": 8650869, "current_assets": 4256596, "current_liabilities": 2770809, "equity": 5160421, "fixed_assets": 4394273, "liabilities": 5118529, "long_term_liabilities": 2347720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16413, "financing_cash_flow": -83694, "investing_cash_flow": -116129, "net_cash_flow": 1600939, "operating_cash_flow": 1865496, "quarter": 1 }, { "change_in_working_capital": 90864, "financing_cash_flow": -175493, "investing_cash_flow": -193861, "net_cash_flow": 1734534, "operating_cash_flow": 1958379, "quarter": 2 }, { "change_in_working_capital": -99058, "financing_cash_flow": 86086, "investing_cash_flow": -466456, "net_cash_flow": 1589110, "operating_cash_flow": 1941065, "quarter": 3 }, { "change_in_working_capital": -9580, "financing_cash_flow": 81322, "investing_cash_flow": -469739, "net_cash_flow": 2033515, "operating_cash_flow": 1945083, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6959760452923223, "current_ratio": 1.0723531484073978, "debt_to_equity_ratio": 0.9680969941340521, "profit_margin": 0.3016312052302902, "quarter": 1, "return_on_assets": 0.20992809335293416, "return_on_equity": 0.3414738874004181 }, { "asset_turnover_ratio": 0.6736925890270471, "current_ratio": 1.4280829403048938, "debt_to_equity_ratio": 0.966773507607578, "profit_margin": 0.3093479965465121, "quarter": 2, "return_on_assets": 0.2084054527037498, "return_on_equity": 0.33919602257801634 }, { "asset_turnover_ratio": 0.6521227008688123, "current_ratio": 0.9756961335856109, "debt_to_equity_ratio": 0.9908990900079839, "profit_margin": 0.29306769391713705, "quarter": 3, "return_on_assets": 0.19111609609463784, "return_on_equity": 0.3194422970592294 }, { "asset_turnover_ratio": 0.631243520159651, "current_ratio": 1.5362285888345244, "debt_to_equity_ratio": 0.9918820576848284, "profit_margin": 0.2981393768867411, "quarter": 4, "return_on_assets": 0.18819854976419131, "return_on_equity": 0.3154938327706208 } ], "income_statement": [ { "depreciation": 177147, "expenses": 3407191, "income_tax": 501855, "marketing_expense": 574306, "net_income": 2190204, "net_profit": 1688349, "operational_expense": 1740972, "product_revenue": 2082186, "quarter": 1, "rd_expense": 403002, "revenue": 5597395, "salaries_expense": 1178737, "service_revenue": 3515209 }, { "depreciation": 241037, "expenses": 3368026, "income_tax": 466121, "marketing_expense": 509508, "net_income": 2183463, "net_profit": 1717342, "operational_expense": 1701319, "product_revenue": 2151601, "quarter": 2, "rd_expense": 349041, "revenue": 5551489, "salaries_expense": 1417415, "service_revenue": 3399888 }, { "depreciation": 327446, "expenses": 3329311, "income_tax": 563030, "marketing_expense": 464473, "net_income": 2176649, "net_profit": 1613619, "operational_expense": 1914940, "product_revenue": 1316230, "quarter": 3, "rd_expense": 496653, "revenue": 5505960, "salaries_expense": 1657707, "service_revenue": 4189730 }, { "depreciation": 317002, "expenses": 3291041, "income_tax": 541683, "marketing_expense": 518692, "net_income": 2169764, "net_profit": 1628081, "operational_expense": 1916219, "product_revenue": 1967704, "quarter": 4, "rd_expense": 567039, "revenue": 5460805, "salaries_expense": 1133674, "service_revenue": 3493101 } ], "market_conditions": { "gdp_growth": [ 0.043767427692431214, 0.049526337139535824, 0.041311159597448244, 0.043501478739832386 ], "inflation_rate": [ 0.0032568729832751393, 0.005494398627803408, 0.010979757592741057, 0.004082575962926716 ], "interest_rate": [ 0.01552035886248345, 0.015855139372467495, 0.01684809734706276, 0.013270124736458564 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 84383, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 9157719, "net_revenue": 8012688, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20132 }, { "average_project_size": 150207, "billable_hours_per_employee": 97, "client_concentration": 0.4, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 10018745, "net_revenue": 7820539, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 19650 }, { "average_project_size": 71028, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 9260619, "net_revenue": 7632998, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 19178 }, { "average_project_size": 142760, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 8616239, "net_revenue": 7449954, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 18718 } ], "balance_sheet": [ { "assets": 10695622, "current_assets": 5131680, "current_liabilities": 2651195, "equity": 6332369, "fixed_assets": 5563942, "liabilities": 6264607, "long_term_liabilities": 3613412, "quarter": 1 }, { "assets": 11066882, "current_assets": 4276800, "current_liabilities": 2983720, "equity": 6422799, "fixed_assets": 6790082, "liabilities": 6351094, "long_term_liabilities": 3367374, "quarter": 2 }, { "assets": 11451029, "current_assets": 4856911, "current_liabilities": 3185777, "equity": 6731547, "fixed_assets": 6594118, "liabilities": 6438775, "long_term_liabilities": 3252998, "quarter": 3 }, { "assets": 11848510, "current_assets": 5727680, "current_liabilities": 2959133, "equity": 7002389, "fixed_assets": 6120830, "liabilities": 6527666, "long_term_liabilities": 3568533, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56562, "financing_cash_flow": -109028, "investing_cash_flow": -331264, "net_cash_flow": 1963765, "operating_cash_flow": 2350902, "quarter": 1 }, { "change_in_working_capital": 59103, "financing_cash_flow": 190003, "investing_cash_flow": -426569, "net_cash_flow": 1849233, "operating_cash_flow": 2085008, "quarter": 2 }, { "change_in_working_capital": -73333, "financing_cash_flow": 140091, "investing_cash_flow": -434363, "net_cash_flow": 1894665, "operating_cash_flow": 2095919, "quarter": 3 }, { "change_in_working_capital": 74477, "financing_cash_flow": 105712, "investing_cash_flow": -437239, "net_cash_flow": 1796407, "operating_cash_flow": 1975410, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.749155869569811, "current_ratio": 1.9356101682448859, "debt_to_equity_ratio": 0.9892991074904195, "profit_margin": 0.2372929034551202, "quarter": 1, "return_on_assets": 0.17776937143066573, "return_on_equity": 0.30025950793455025 }, { "asset_turnover_ratio": 0.7066614607438663, "current_ratio": 1.433378467148392, "debt_to_equity_ratio": 0.9888358642392514, "profit_margin": 0.2182728070277509, "quarter": 2, "return_on_assets": 0.15424498065489448, "return_on_equity": 0.26577369150116636 }, { "asset_turnover_ratio": 0.66657747526445, "current_ratio": 1.524560884205015, "debt_to_equity_ratio": 0.9565074714623548, "profit_margin": 0.22524478586264532, "quarter": 3, "return_on_assets": 0.1501431006768038, "return_on_equity": 0.255408303618767 }, { "asset_turnover_ratio": 0.6287671614405524, "current_ratio": 1.9355939729643785, "debt_to_equity_ratio": 0.9322055658433144, "profit_margin": 0.22571213191383463, "quarter": 4, "return_on_assets": 0.14192037648615732, "return_on_equity": 0.24013875835804038 } ], "income_statement": [ { "depreciation": 449548, "expenses": 5568854, "income_tax": 542480, "marketing_expense": 701436, "net_income": 2443834, "net_profit": 1901354, "operational_expense": 3784039, "product_revenue": 2615156, "quarter": 1, "rd_expense": 676721, "revenue": 8012688, "salaries_expense": 2131884, "service_revenue": 5397532 }, { "depreciation": 377997, "expenses": 5457814, "income_tax": 655714, "marketing_expense": 697433, "net_income": 2362725, "net_profit": 1707011, "operational_expense": 3126110, "product_revenue": 1598307, "quarter": 2, "rd_expense": 560564, "revenue": 7820539, "salaries_expense": 2153722, "service_revenue": 6222232 }, { "depreciation": 376626, "expenses": 5348989, "income_tax": 564716, "marketing_expense": 883664, "net_income": 2284009, "net_profit": 1719293, "operational_expense": 2745164, "product_revenue": 2245747, "quarter": 3, "rd_expense": 553093, "revenue": 7632998, "salaries_expense": 2329919, "service_revenue": 5387251 }, { "depreciation": 293865, "expenses": 5242334, "income_tax": 526075, "marketing_expense": 571196, "net_income": 2207620, "net_profit": 1681545, "operational_expense": 2728632, "product_revenue": 2466495, "quarter": 4, "rd_expense": 621488, "revenue": 7449954, "salaries_expense": 2046490, "service_revenue": 4983459 } ], "market_conditions": { "gdp_growth": [ 0.035562090679843096, 0.03830287571069495, 0.03622311184810666, 0.03713628657953382 ], "inflation_rate": [ 0.0031325177849122546, 0.004233324002584417, 0.00595947814962031, 0.004289103053526074 ], "interest_rate": [ 0.016141529969614175, 0.013531711641520526, 0.01613959233730885, 0.012540413252880737 ], "year": 2013 }, "random_event": { "description": "Savage-Barnett Senior Leadership Change in 2013", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 65499, "billable_hours_per_employee": 92, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 18202815, "net_revenue": 16381445, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 41159 }, { "average_project_size": 61961, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 19482614, "net_revenue": 16105361, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 40466 }, { "average_project_size": 160454, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 17533919, "net_revenue": 15833930, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 39784 }, { "average_project_size": 138273, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 19700569, "net_revenue": 15567074, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 39113 } ], "balance_sheet": [ { "assets": 21216782, "current_assets": 8380368, "current_liabilities": 4188121, "equity": 16620181, "fixed_assets": 12836414, "liabilities": 9465087, "long_term_liabilities": 5276966, "quarter": 1 }, { "assets": 21498638, "current_assets": 6790660, "current_liabilities": 5083576, "equity": 16769206, "fixed_assets": 14707978, "liabilities": 9731998, "long_term_liabilities": 4648422, "quarter": 2 }, { "assets": 21784239, "current_assets": 9836642, "current_liabilities": 4260752, "equity": 16715868, "fixed_assets": 11947597, "liabilities": 10006435, "long_term_liabilities": 5745683, "quarter": 3 }, { "assets": 22073634, "current_assets": 6750895, "current_liabilities": 4761638, "equity": 16468710, "fixed_assets": 15322739, "liabilities": 10288611, "long_term_liabilities": 5526973, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50944, "financing_cash_flow": 168534, "investing_cash_flow": -177403, "net_cash_flow": 5420701, "operating_cash_flow": 5803009, "quarter": 1 }, { "change_in_working_capital": 76995, "financing_cash_flow": -49351, "investing_cash_flow": -213883, "net_cash_flow": 5343361, "operating_cash_flow": 5576446, "quarter": 2 }, { "change_in_working_capital": -41622, "financing_cash_flow": 144328, "investing_cash_flow": -275411, "net_cash_flow": 5110916, "operating_cash_flow": 5551966, "quarter": 3 }, { "change_in_working_capital": 57615, "financing_cash_flow": -183139, "investing_cash_flow": -174115, "net_cash_flow": 5125663, "operating_cash_flow": 5204124, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7720984737459243, "current_ratio": 2.0009851673339907, "debt_to_equity_ratio": 0.5694936174281134, "profit_margin": 0.29719514975632494, "quarter": 1, "return_on_assets": 0.22946392153154987, "return_on_equity": 0.29292617210366123 }, { "asset_turnover_ratio": 0.7491340149082932, "current_ratio": 1.3358037727772734, "debt_to_equity_ratio": 0.5803493618004335, "profit_margin": 0.3106149561006425, "quarter": 2, "return_on_assets": 0.2326922291542376, "return_on_equity": 0.298318596599028 }, { "asset_turnover_ratio": 0.7268525652881425, "current_ratio": 2.3086633533235448, "debt_to_equity_ratio": 0.5986189290319832, "profit_margin": 0.3118659738927733, "quarter": 3, "return_on_assets": 0.22668058315004716, "return_on_equity": 0.2954117608490328 }, { "asset_turnover_ratio": 0.7052338550145391, "current_ratio": 1.4177673733282539, "debt_to_equity_ratio": 0.6247369101769356, "profit_margin": 0.30087137762690663, "quarter": 4, "return_on_assets": 0.2121846815073585, "return_on_equity": 0.2843991423736285 } ], "income_statement": [ { "depreciation": 934523, "expenses": 9952017, "income_tax": 1560942, "marketing_expense": 1799818, "net_income": 6429428, "net_profit": 4868486, "operational_expense": 5188756, "product_revenue": 5201025, "quarter": 1, "rd_expense": 1687280, "revenue": 16381445, "salaries_expense": 4722110, "service_revenue": 11180420 }, { "depreciation": 573880, "expenses": 9702172, "income_tax": 1400623, "marketing_expense": 1017019, "net_income": 6403189, "net_profit": 5002566, "operational_expense": 6533005, "product_revenue": 6318258, "quarter": 2, "rd_expense": 1640927, "revenue": 16105361, "salaries_expense": 4677696, "service_revenue": 9787103 }, { "depreciation": 613902, "expenses": 9458599, "income_tax": 1437267, "marketing_expense": 1653078, "net_income": 6375331, "net_profit": 4938064, "operational_expense": 5352538, "product_revenue": 4304207, "quarter": 3, "rd_expense": 1555557, "revenue": 15833930, "salaries_expense": 3703600, "service_revenue": 11529723 }, { "depreciation": 520437, "expenses": 9221142, "income_tax": 1662245, "marketing_expense": 1606813, "net_income": 6345932, "net_profit": 4683687, "operational_expense": 4997514, "product_revenue": 5098592, "quarter": 4, "rd_expense": 1483172, "revenue": 15567074, "salaries_expense": 4030544, "service_revenue": 10468482 } ], "market_conditions": { "gdp_growth": [ 0.035259929874518856, 0.0433904305960996, 0.03279011996574053, 0.04303067624368436 ], "inflation_rate": [ 0.009875391653957726, 0.012204203273882597, 0.011665166254505848, 0.006161526348556399 ], "interest_rate": [ 0.0218008927890394, 0.02424151805376562, 0.018946413924918495, 0.014457126674175143 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 196282, "billable_hours_per_employee": 120, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 19703376, "net_revenue": 17767577, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 44642 }, { "average_project_size": 90583, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 22572918, "net_revenue": 17850438, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 44850 }, { "average_project_size": 197362, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 21282504, "net_revenue": 17933687, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 45060 }, { "average_project_size": 120347, "billable_hours_per_employee": 148, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 20601499, "net_revenue": 18017323, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 45270 } ], "balance_sheet": [ { "assets": 25698706, "current_assets": 9802051, "current_liabilities": 7800029, "equity": 14750775, "fixed_assets": 15896655, "liabilities": 13609240, "long_term_liabilities": 5809211, "quarter": 1 }, { "assets": 26315986, "current_assets": 13136980, "current_liabilities": 7443095, "equity": 15206485, "fixed_assets": 13179006, "liabilities": 13936286, "long_term_liabilities": 6493191, "quarter": 2 }, { "assets": 26948094, "current_assets": 12943173, "current_liabilities": 5721382, "equity": 15493845, "fixed_assets": 14004921, "liabilities": 14271190, "long_term_liabilities": 8549808, "quarter": 3 }, { "assets": 27595385, "current_assets": 11824820, "current_liabilities": 7212570, "equity": 15551870, "fixed_assets": 15770565, "liabilities": 14614143, "long_term_liabilities": 7401573, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11633, "financing_cash_flow": -136732, "investing_cash_flow": -357110, "net_cash_flow": 3427512, "operating_cash_flow": 3622100, "quarter": 1 }, { "change_in_working_capital": -33151, "financing_cash_flow": -114438, "investing_cash_flow": -337012, "net_cash_flow": 3906644, "operating_cash_flow": 4085399, "quarter": 2 }, { "change_in_working_capital": -91072, "financing_cash_flow": 52956, "investing_cash_flow": -144556, "net_cash_flow": 3449344, "operating_cash_flow": 4133315, "quarter": 3 }, { "change_in_working_capital": -17691, "financing_cash_flow": -42730, "investing_cash_flow": -169242, "net_cash_flow": 3728747, "operating_cash_flow": 3981983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6913802196888824, "current_ratio": 1.2566685328990443, "debt_to_equity_ratio": 0.9226118627665326, "profit_margin": 0.14978457670395912, "quarter": 1, "return_on_assets": 0.10355809354758952, "return_on_equity": 0.1804182492106347 }, { "asset_turnover_ratio": 0.6783115783691327, "current_ratio": 1.7649888923895234, "debt_to_equity_ratio": 0.9164699139873548, "profit_margin": 0.158359419527969, "quarter": 2, "return_on_assets": 0.10741702780963631, "return_on_equity": 0.18589338693327223 }, { "asset_turnover_ratio": 0.665489997177537, "current_ratio": 2.2622459049229713, "debt_to_equity_ratio": 0.9210876964368754, "profit_margin": 0.1570753967101132, "quarter": 3, "return_on_assets": 0.10453210531327373, "return_on_equity": 0.1818103253259601 }, { "asset_turnover_ratio": 0.6529107312690148, "current_ratio": 1.639473862991971, "debt_to_equity_ratio": 0.9397032639804731, "profit_margin": 0.14267535748790205, "quarter": 4, "return_on_assets": 0.09315427199149423, "return_on_equity": 0.16529381997148895 } ], "income_statement": [ { "depreciation": 960791, "expenses": 14135393, "income_tax": 970875, "marketing_expense": 1671047, "net_income": 3632184, "net_profit": 2661309, "operational_expense": 7359702, "product_revenue": 4222386, "quarter": 1, "rd_expense": 2293851, "revenue": 17767577, "salaries_expense": 6062525, "service_revenue": 13545191 }, { "depreciation": 1258614, "expenses": 14211643, "income_tax": 812010, "marketing_expense": 2405573, "net_income": 3638795, "net_profit": 2826785, "operational_expense": 8513576, "product_revenue": 5473480, "quarter": 2, "rd_expense": 2817378, "revenue": 17850438, "salaries_expense": 6471181, "service_revenue": 12376958 }, { "depreciation": 1316374, "expenses": 14288305, "income_tax": 828441, "marketing_expense": 1762869, "net_income": 3645382, "net_profit": 2816941, "operational_expense": 7348673, "product_revenue": 4564173, "quarter": 3, "rd_expense": 1717411, "revenue": 17933687, "salaries_expense": 4750453, "service_revenue": 13369514 }, { "depreciation": 1411355, "expenses": 14365381, "income_tax": 1081314, "marketing_expense": 2361892, "net_income": 3651942, "net_profit": 2570628, "operational_expense": 8547970, "product_revenue": 6849544, "quarter": 4, "rd_expense": 2364654, "revenue": 18017323, "salaries_expense": 5061432, "service_revenue": 11167779 } ], "market_conditions": { "gdp_growth": [ 0.043308179257572646, 0.03557613264323375, 0.03471236332018648, 0.04492200079589387 ], "inflation_rate": [ 0.004983074631337284, 0.009110312982455494, 0.008331612765324438, 0.009920166892377853 ], "interest_rate": [ 0.010493491369249094, 0.014414483730134011, 0.011272107159153662, 0.00949298336505949 ], "year": 2015 }, "random_event": { "description": "Savage-Barnett Industry Recognition in 2015", "impact": -0.01, "type": "Industry Recognition" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 54326, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 9902586, "net_revenue": 8199761, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 20602 }, { "average_project_size": 185661, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 10039230, "net_revenue": 8036100, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 20191 }, { "average_project_size": 159676, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 9401899, "net_revenue": 7875706, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 19788 }, { "average_project_size": 158176, "billable_hours_per_employee": 149, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 8778459, "net_revenue": 7718513, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 19393 } ], "balance_sheet": [ { "assets": 9514980, "current_assets": 4010597, "current_liabilities": 2171520, "equity": 6250208, "fixed_assets": 5504383, "liabilities": 4985748, "long_term_liabilities": 2814228, "quarter": 1 }, { "assets": 9711966, "current_assets": 3816106, "current_liabilities": 2111127, "equity": 6410758, "fixed_assets": 5895860, "liabilities": 5027792, "long_term_liabilities": 2916665, "quarter": 2 }, { "assets": 9913030, "current_assets": 3547770, "current_liabilities": 2110171, "equity": 6564782, "fixed_assets": 6365260, "liabilities": 5070191, "long_term_liabilities": 2960020, "quarter": 3 }, { "assets": 10118257, "current_assets": 3460301, "current_liabilities": 2695811, "equity": 6591818, "fixed_assets": 6657956, "liabilities": 5112947, "long_term_liabilities": 2417136, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94112, "financing_cash_flow": 26035, "investing_cash_flow": -463461, "net_cash_flow": 1671571, "operating_cash_flow": 2257914, "quarter": 1 }, { "change_in_working_capital": -94786, "financing_cash_flow": -39851, "investing_cash_flow": -445211, "net_cash_flow": 1921343, "operating_cash_flow": 2161257, "quarter": 2 }, { "change_in_working_capital": -27568, "financing_cash_flow": -158965, "investing_cash_flow": -266421, "net_cash_flow": 2029473, "operating_cash_flow": 2159897, "quarter": 3 }, { "change_in_working_capital": 93117, "financing_cash_flow": 147664, "investing_cash_flow": -249388, "net_cash_flow": 1670878, "operating_cash_flow": 1990864, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8617738555414725, "current_ratio": 1.8469076959917476, "debt_to_equity_ratio": 0.7976931327725413, "profit_margin": 0.20988123922148463, "quarter": 1, "return_on_assets": 0.18087016472972092, "return_on_equity": 0.2753469964519581 }, { "asset_turnover_ratio": 0.8274431767986008, "current_ratio": 1.8076155532092575, "debt_to_equity_ratio": 0.7842741841136415, "profit_margin": 0.21485347369992908, "quarter": 2, "return_on_assets": 0.17777904082448395, "return_on_equity": 0.269326029776822 }, { "asset_turnover_ratio": 0.7944801942493869, "current_ratio": 1.6812713282478056, "debt_to_equity_ratio": 0.7723319677637429, "profit_margin": 0.2186398273373841, "quarter": 3, "return_on_assets": 0.17370501249365733, "return_on_equity": 0.26230010379628754 }, { "asset_turnover_ratio": 0.7628302977479224, "current_ratio": 1.2835844204211646, "debt_to_equity_ratio": 0.7756505109819476, "profit_margin": 0.20554580914743553, "quarter": 4, "return_on_assets": 0.15679657079277587, "return_on_equity": 0.24067836824378344 } ], "income_statement": [ { "depreciation": 536938, "expenses": 5805258, "income_tax": 673527, "marketing_expense": 750169, "net_income": 2394503, "net_profit": 1720976, "operational_expense": 4009150, "product_revenue": 2177265, "quarter": 1, "rd_expense": 648029, "revenue": 8199761, "salaries_expense": 2084159, "service_revenue": 6022496 }, { "depreciation": 434673, "expenses": 5715916, "income_tax": 593600, "marketing_expense": 580393, "net_income": 2320184, "net_profit": 1726584, "operational_expense": 2859570, "product_revenue": 1672648, "quarter": 2, "rd_expense": 905086, "revenue": 8036100, "salaries_expense": 2164229, "service_revenue": 6363452 }, { "depreciation": 437954, "expenses": 5627950, "income_tax": 525813, "marketing_expense": 1083040, "net_income": 2247756, "net_profit": 1721943, "operational_expense": 2866125, "product_revenue": 1971606, "quarter": 3, "rd_expense": 999695, "revenue": 7875706, "salaries_expense": 2211484, "service_revenue": 5904100 }, { "depreciation": 404356, "expenses": 5541338, "income_tax": 590667, "marketing_expense": 557707, "net_income": 2177175, "net_profit": 1586508, "operational_expense": 3812022, "product_revenue": 2788744, "quarter": 4, "rd_expense": 753990, "revenue": 7718513, "salaries_expense": 1760649, "service_revenue": 4929769 } ], "market_conditions": { "gdp_growth": [ 0.04380636392107051, 0.028001067074673484, 0.04364615894280732, 0.04008449728927765 ], "inflation_rate": [ 0.007102365242979918, 0.005234124456149419, 0.01342898145330354, 0.011775277048762679 ], "interest_rate": [ 0.016606079220706754, 0.013318816622077912, 0.01960601361449392, 0.013043866956342305 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1998, "industry": "Advertising", "location": "Coltonland", "name": "Morse-Floyd", "num_employees": 266, "region": "Latin America", "revenue_size": "Large", "website": "www.morse-floyd.com" }

[ { "advertising_kpis": [ { "average_project_size": 196739, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 63386093, "net_revenue": 53271894, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 200270 }, { "average_project_size": 87443, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 61634221, "net_revenue": 55077972, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 207060 }, { "average_project_size": 53158, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 68093496, "net_revenue": 56945281, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 214080 }, { "average_project_size": 130532, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 66027549, "net_revenue": 58875899, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 221338 } ], "balance_sheet": [ { "assets": 58117408, "current_assets": 20241750, "current_liabilities": 18627399, "equity": 36880329, "fixed_assets": 37875658, "liabilities": 34012239, "long_term_liabilities": 15384840, "quarter": 1 }, { "assets": 59020522, "current_assets": 27600986, "current_liabilities": 19854307, "equity": 36575846, "fixed_assets": 31419536, "liabilities": 34313929, "long_term_liabilities": 14459622, "quarter": 2 }, { "assets": 59937670, "current_assets": 20187852, "current_liabilities": 14779108, "equity": 38328807, "fixed_assets": 39749818, "liabilities": 34618295, "long_term_liabilities": 19839187, "quarter": 3 }, { "assets": 60869070, "current_assets": 27171960, "current_liabilities": 18148994, "equity": 38507029, "fixed_assets": 33697110, "liabilities": 34925361, "long_term_liabilities": 16776367, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59309, "financing_cash_flow": -194367, "investing_cash_flow": -298806, "net_cash_flow": 15397237, "operating_cash_flow": 15615549, "quarter": 1 }, { "change_in_working_capital": -41699, "financing_cash_flow": -87696, "investing_cash_flow": -104240, "net_cash_flow": 14509538, "operating_cash_flow": 14640661, "quarter": 2 }, { "change_in_working_capital": -80361, "financing_cash_flow": 109322, "investing_cash_flow": -222680, "net_cash_flow": 16541307, "operating_cash_flow": 16835812, "quarter": 3 }, { "change_in_working_capital": 84790, "financing_cash_flow": -148333, "investing_cash_flow": -240451, "net_cash_flow": 14587742, "operating_cash_flow": 14895052, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9166254283054055, "current_ratio": 1.08666540078945, "debt_to_equity_ratio": 0.9222325267217654, "profit_margin": 0.23981050870840073, "quarter": 1, "return_on_assets": 0.219816410256975, "return_on_equity": 0.34639495759378935 }, { "asset_turnover_ratio": 0.9332003535990414, "current_ratio": 1.390176247400627, "debt_to_equity_ratio": 0.9381581768470919, "profit_margin": 0.2154990928133665, "quarter": 2, "return_on_assets": 0.20110382961370624, "return_on_equity": 0.32451068937680894 }, { "asset_turnover_ratio": 0.9500749862315302, "current_ratio": 1.3659722900732574, "debt_to_equity_ratio": 0.9031926039336419, "profit_margin": 0.22845496187822834, "quarter": 3, "return_on_assets": 0.21704934476098253, "return_on_equity": 0.3394165646741888 }, { "asset_turnover_ratio": 0.9672547814514005, "current_ratio": 1.4971606690706933, "debt_to_equity_ratio": 0.9069866439189582, "profit_margin": 0.21338646565719532, "quarter": 4, "return_on_assets": 0.20639907920393724, "return_on_equity": 0.3262604341664479 } ], "income_statement": [ { "depreciation": 2840389, "expenses": 37191969, "income_tax": 3304765, "marketing_expense": 4836137, "net_income": 16079925, "net_profit": 12775160, "operational_expense": 20012643, "product_revenue": 15464657, "quarter": 1, "rd_expense": 3874578, "revenue": 53271894, "salaries_expense": 15228670, "service_revenue": 37807237 }, { "depreciation": 2771408, "expenses": 38431120, "income_tax": 4777599, "marketing_expense": 5521410, "net_income": 16646852, "net_profit": 11869253, "operational_expense": 23735873, "product_revenue": 18486801, "quarter": 2, "rd_expense": 6862792, "revenue": 55077972, "salaries_expense": 18671568, "service_revenue": 36591171 }, { "depreciation": 3826380, "expenses": 39711556, "income_tax": 4224293, "marketing_expense": 7697976, "net_income": 17233725, "net_profit": 13009432, "operational_expense": 27299123, "product_revenue": 13795959, "quarter": 3, "rd_expense": 5174681, "revenue": 56945281, "salaries_expense": 18415875, "service_revenue": 43149322 }, { "depreciation": 2331732, "expenses": 41034654, "income_tax": 5277925, "marketing_expense": 6498615, "net_income": 17841245, "net_profit": 12563320, "operational_expense": 24021267, "product_revenue": 14074613, "quarter": 4, "rd_expense": 5066698, "revenue": 58875899, "salaries_expense": 20486608, "service_revenue": 44801286 } ], "market_conditions": { "gdp_growth": [ 0.01075502179370726, 0.024001355712628375, 0.02543122981663399, 0.0163428251783241 ], "inflation_rate": [ 0.01377865066796407, 0.013837093955886913, 0.0070188375728797645, 0.007467741734537219 ], "interest_rate": [ 0.025627314825748954, 0.023166031613316228, 0.027142078533531882, 0.02801641947539729 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 88322, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 76460433, "net_revenue": 61210715, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 230115 }, { "average_project_size": 163049, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 72526846, "net_revenue": 63420746, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 238424 }, { "average_project_size": 66166, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 84246538, "net_revenue": 65710571, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 247032 }, { "average_project_size": 123448, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 82220760, "net_revenue": 68083070, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 255951 } ], "balance_sheet": [ { "assets": 65740235, "current_assets": 26329999, "current_liabilities": 15755575, "equity": 45569940, "fixed_assets": 39410236, "liabilities": 33762054, "long_term_liabilities": 18006479, "quarter": 1 }, { "assets": 67889502, "current_assets": 32335955, "current_liabilities": 14243237, "equity": 47899238, "fixed_assets": 35553547, "liabilities": 34678009, "long_term_liabilities": 20434772, "quarter": 2 }, { "assets": 70109036, "current_assets": 30087000, "current_liabilities": 18048147, "equity": 49731731, "fixed_assets": 40022036, "liabilities": 35618813, "long_term_liabilities": 17570666, "quarter": 3 }, { "assets": 72401133, "current_assets": 33525853, "current_liabilities": 16191547, "equity": 50874284, "fixed_assets": 38875280, "liabilities": 36585141, "long_term_liabilities": 20393594, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31857, "financing_cash_flow": -32565, "investing_cash_flow": -455447, "net_cash_flow": 15856919, "operating_cash_flow": 16377612, "quarter": 1 }, { "change_in_working_capital": 74890, "financing_cash_flow": -7667, "investing_cash_flow": -163170, "net_cash_flow": 18160994, "operating_cash_flow": 18568438, "quarter": 2 }, { "change_in_working_capital": -37856, "financing_cash_flow": -8959, "investing_cash_flow": -145342, "net_cash_flow": 17954329, "operating_cash_flow": 18083418, "quarter": 3 }, { "change_in_working_capital": 74414, "financing_cash_flow": -87024, "investing_cash_flow": -334633, "net_cash_flow": 18215675, "operating_cash_flow": 18390957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9310997291080569, "current_ratio": 1.6711544326373362, "debt_to_equity_ratio": 0.7408843197950228, "profit_margin": 0.2220486886977223, "quarter": 1, "return_on_assets": 0.20674947389524848, "return_on_equity": 0.29826150747620034 }, { "asset_turnover_ratio": 0.9341760379977452, "current_ratio": 2.2702672854492274, "debt_to_equity_ratio": 0.7239783021182926, "profit_margin": 0.2315921197142651, "quarter": 2, "return_on_assets": 0.2163478088261717, "return_on_equity": 0.3066383853538547 }, { "asset_turnover_ratio": 0.937262509214932, "current_ratio": 1.6670409433167848, "debt_to_equity_ratio": 0.716219047352283, "profit_margin": 0.23194910298374977, "quarter": 3, "return_on_assets": 0.21739719827270196, "return_on_equity": 0.3064745122183662 }, { "asset_turnover_ratio": 0.9403591791857733, "current_ratio": 2.0705775056577362, "debt_to_equity_ratio": 0.7191283714184558, "profit_margin": 0.22117527896435926, "quarter": 4, "return_on_assets": 0.2079842037831093, "return_on_equity": 0.2959902492190357 } ], "income_statement": [ { "depreciation": 2785853, "expenses": 42672924, "income_tax": 4946032, "marketing_expense": 6709895, "net_income": 18537791, "net_profit": 13591759, "operational_expense": 25206708, "product_revenue": 18225879, "quarter": 1, "rd_expense": 7039782, "revenue": 61210715, "salaries_expense": 13238927, "service_revenue": 42984836 }, { "depreciation": 3880693, "expenses": 44257915, "income_tax": 4475086, "marketing_expense": 5619243, "net_income": 19162831, "net_profit": 14687745, "operational_expense": 25387454, "product_revenue": 16398594, "quarter": 2, "rd_expense": 5554575, "revenue": 63420746, "salaries_expense": 18054096, "service_revenue": 47022152 }, { "depreciation": 2841910, "expenses": 45901777, "income_tax": 4567286, "marketing_expense": 7416179, "net_income": 19808794, "net_profit": 15241508, "operational_expense": 23627317, "product_revenue": 20011804, "quarter": 3, "rd_expense": 7913991, "revenue": 65710571, "salaries_expense": 19083816, "service_revenue": 45698767 }, { "depreciation": 3332665, "expenses": 47606697, "income_tax": 5418081, "marketing_expense": 4865632, "net_income": 20476373, "net_profit": 15058292, "operational_expense": 28911174, "product_revenue": 14018526, "quarter": 4, "rd_expense": 6859644, "revenue": 68083070, "salaries_expense": 19132562, "service_revenue": 54064544 } ], "market_conditions": { "gdp_growth": [ 0.013810855523412335, 0.02169157336208484, 0.011558361332099823, 0.024940402330449675 ], "inflation_rate": [ 0.012406172045125424, 0.010231599856668983, 0.017182956764818687, 0.015609716669097103 ], "interest_rate": [ 0.030345615539801724, 0.028320041684481358, 0.0344517908760658, 0.028127465224979532 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 175480, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 73491427, "net_revenue": 57678517, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 216837 }, { "average_project_size": 69799, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 74181392, "net_revenue": 59532251, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 223805 }, { "average_project_size": 158388, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 77819529, "net_revenue": 61445562, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 230998 }, { "average_project_size": 108142, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 71871838, "net_revenue": 63420365, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 238422 } ], "balance_sheet": [ { "assets": 79621346, "current_assets": 28261720, "current_liabilities": 14600187, "equity": 61946807, "fixed_assets": 51359626, "liabilities": 32109508, "long_term_liabilities": 17509321, "quarter": 1 }, { "assets": 81172434, "current_assets": 40474907, "current_liabilities": 13904674, "equity": 62970593, "fixed_assets": 40697527, "liabilities": 32481029, "long_term_liabilities": 18576355, "quarter": 2 }, { "assets": 82753739, "current_assets": 31010746, "current_liabilities": 14440667, "equity": 64657616, "fixed_assets": 51742993, "liabilities": 32856850, "long_term_liabilities": 18416183, "quarter": 3 }, { "assets": 84365849, "current_assets": 32099472, "current_liabilities": 17371112, "equity": 65447531, "fixed_assets": 52266377, "liabilities": 33237019, "long_term_liabilities": 15865907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99223, "financing_cash_flow": -45346, "investing_cash_flow": -470320, "net_cash_flow": 18283848, "operating_cash_flow": 18341954, "quarter": 1 }, { "change_in_working_capital": 58603, "financing_cash_flow": 154189, "investing_cash_flow": -444495, "net_cash_flow": 17409437, "operating_cash_flow": 17679977, "quarter": 2 }, { "change_in_working_capital": -43963, "financing_cash_flow": 25232, "investing_cash_flow": -258952, "net_cash_flow": 18968410, "operating_cash_flow": 18861519, "quarter": 3 }, { "change_in_working_capital": -4438, "financing_cash_flow": 193492, "investing_cash_flow": -348178, "net_cash_flow": 18093435, "operating_cash_flow": 18520849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7244102228565692, "current_ratio": 1.935709453584396, "debt_to_equity_ratio": 0.5183400009624386, "profit_margin": 0.2502659525729484, "quarter": 1, "return_on_assets": 0.18129521447678115, "return_on_equity": 0.23302200224783176 }, { "asset_turnover_ratio": 0.7334047787700934, "current_ratio": 2.9108850016907986, "debt_to_equity_ratio": 0.5158126587755018, "profit_margin": 0.23985634274101278, "quarter": 2, "return_on_assets": 0.17591178798457616, "return_on_equity": 0.22675962413121947 }, { "asset_turnover_ratio": 0.7425110060585903, "current_ratio": 2.147459393669281, "debt_to_equity_ratio": 0.5081667409451038, "profit_margin": 0.24022446079995166, "quarter": 3, "return_on_assets": 0.1783693060684545, "return_on_equity": 0.22829061622067848 }, { "asset_turnover_ratio": 0.7517303002545497, "current_ratio": 1.8478651222788731, "debt_to_equity_ratio": 0.5078422133296365, "profit_margin": 0.22577449688282306, "quarter": 4, "return_on_assets": 0.16972153033154447, "return_on_equity": 0.2187813777115595 } ], "income_statement": [ { "depreciation": 3906985, "expenses": 39423450, "income_tax": 3820098, "marketing_expense": 7032690, "net_income": 18255067, "net_profit": 14434969, "operational_expense": 24220829, "product_revenue": 12126851, "quarter": 1, "rd_expense": 7203754, "revenue": 57678517, "salaries_expense": 12802909, "service_revenue": 45551666 }, { "depreciation": 3400789, "expenses": 40604256, "income_tax": 4648807, "marketing_expense": 5857526, "net_income": 18927995, "net_profit": 14279188, "operational_expense": 24115856, "product_revenue": 20219041, "quarter": 2, "rd_expense": 7474648, "revenue": 59532251, "salaries_expense": 15628103, "service_revenue": 39313210 }, { "depreciation": 4100792, "expenses": 41820431, "income_tax": 4864404, "marketing_expense": 7941045, "net_income": 19625131, "net_profit": 14760727, "operational_expense": 22495773, "product_revenue": 23655895, "quarter": 3, "rd_expense": 7153401, "revenue": 61445562, "salaries_expense": 13553228, "service_revenue": 37789667 }, { "depreciation": 4202148, "expenses": 43073032, "income_tax": 6028632, "marketing_expense": 6690600, "net_income": 20347333, "net_profit": 14318701, "operational_expense": 24467441, "product_revenue": 15778327, "quarter": 4, "rd_expense": 5319111, "revenue": 63420365, "salaries_expense": 14386591, "service_revenue": 47642038 } ], "market_conditions": { "gdp_growth": [ 0.018281023481475138, 0.025714798957932057, 0.0233785348357906, 0.02787897087403301 ], "inflation_rate": [ 0.018402350264087132, 0.016135977746678784, 0.0182416047589435, 0.021006999406054796 ], "interest_rate": [ 0.03284605912426467, 0.026291390265612793, 0.03157491850236006, 0.031915617043300516 ], "year": 2000 }, "random_event": { "description": "Morse-Floyd Data Privacy Regulation Impact in 2000", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 112487, "billable_hours_per_employee": 149, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 53907502, "net_revenue": 47005260, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 176712 }, { "average_project_size": 72951, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 60720408, "net_revenue": 47630019, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 179060 }, { "average_project_size": 113985, "billable_hours_per_employee": 128, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 59857182, "net_revenue": 48263082, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 181440 }, { "average_project_size": 56204, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 55580534, "net_revenue": 48904559, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 183852 } ], "balance_sheet": [ { "assets": 56703830, "current_assets": 25653187, "current_liabilities": 11690081, "equity": 47000897, "fixed_assets": 31050643, "liabilities": 23008252, "long_term_liabilities": 11318171, "quarter": 1 }, { "assets": 57960539, "current_assets": 19897328, "current_liabilities": 12712019, "equity": 48791602, "fixed_assets": 38063211, "liabilities": 23436240, "long_term_liabilities": 10724221, "quarter": 2 }, { "assets": 59245101, "current_assets": 20441013, "current_liabilities": 14317636, "equity": 49467435, "fixed_assets": 38804088, "liabilities": 23872189, "long_term_liabilities": 9554553, "quarter": 3 }, { "assets": 60558133, "current_assets": 21692847, "current_liabilities": 14023345, "equity": 49590963, "fixed_assets": 38865286, "liabilities": 24316247, "long_term_liabilities": 10292902, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81219, "financing_cash_flow": 51076, "investing_cash_flow": -252816, "net_cash_flow": 15887871, "operating_cash_flow": 16083874, "quarter": 1 }, { "change_in_working_capital": 89107, "financing_cash_flow": 41684, "investing_cash_flow": -359026, "net_cash_flow": 15910314, "operating_cash_flow": 16051664, "quarter": 2 }, { "change_in_working_capital": 79595, "financing_cash_flow": -198030, "investing_cash_flow": -166100, "net_cash_flow": 16984851, "operating_cash_flow": 17105890, "quarter": 3 }, { "change_in_working_capital": 80072, "financing_cash_flow": 161049, "investing_cash_flow": -145636, "net_cash_flow": 14985769, "operating_cash_flow": 14966190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8289609361484048, "current_ratio": 2.1944404833465225, "debt_to_equity_ratio": 0.4895279339030487, "profit_margin": 0.28306021496317646, "quarter": 1, "return_on_assets": 0.23464586078224345, "return_on_equity": 0.2830864908812272 }, { "asset_turnover_ratio": 0.8217663227734994, "current_ratio": 1.565237433959153, "debt_to_equity_ratio": 0.48033348033950596, "profit_margin": 0.29954434828170023, "quarter": 2, "return_on_assets": 0.2461554575950372, "return_on_equity": 0.29241308780966035 }, { "asset_turnover_ratio": 0.814634141648269, "current_ratio": 1.4276807288577529, "debt_to_equity_ratio": 0.48258392617284485, "profit_margin": 0.2920352869300804, "quarter": 3, "return_on_assets": 0.237901915299292, "return_on_equity": 0.2849252846847628 }, { "asset_turnover_ratio": 0.8075638494337334, "current_ratio": 1.5469095996711197, "debt_to_equity_ratio": 0.49033625340165304, "profit_margin": 0.2729618111881962, "quarter": 4, "return_on_assets": 0.22043409099154362, "return_on_equity": 0.269183661547367 } ], "income_statement": [ { "depreciation": 2778555, "expenses": 29302936, "income_tax": 4397005, "marketing_expense": 4496765, "net_income": 17702324, "net_profit": 13305319, "operational_expense": 16166426, "product_revenue": 9690476, "quarter": 1, "rd_expense": 5777314, "revenue": 47005260, "salaries_expense": 14286984, "service_revenue": 37314784 }, { "depreciation": 1784361, "expenses": 29734644, "income_tax": 3628072, "marketing_expense": 3066893, "net_income": 17895375, "net_profit": 14267303, "operational_expense": 17743971, "product_revenue": 12635462, "quarter": 2, "rd_expense": 4777038, "revenue": 47630019, "salaries_expense": 13626991, "service_revenue": 34994557 }, { "depreciation": 3011367, "expenses": 30172713, "income_tax": 3995846, "marketing_expense": 4352849, "net_income": 18090369, "net_profit": 14094523, "operational_expense": 16500331, "product_revenue": 11214666, "quarter": 3, "rd_expense": 5928641, "revenue": 48263082, "salaries_expense": 12430990, "service_revenue": 37048416 }, { "depreciation": 1617113, "expenses": 30617236, "income_tax": 4938246, "marketing_expense": 3591680, "net_income": 18287323, "net_profit": 13349077, "operational_expense": 17233454, "product_revenue": 17836293, "quarter": 4, "rd_expense": 5166049, "revenue": 48904559, "salaries_expense": 13740727, "service_revenue": 31068266 } ], "market_conditions": { "gdp_growth": [ 0.01701739480320648, 0.009664824320133485, 0.014344217314481518, 0.007270412931846288 ], "inflation_rate": [ 0.017394707718399682, 0.01753514712915024, 0.020170154475507334, 0.020298687929713365 ], "interest_rate": [ 0.017821871369440054, 0.02194272105690711, 0.024363966107334444, 0.021523878721314085 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 54905, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 93904603, "net_revenue": 72672340, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 273204 }, { "average_project_size": 57948, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 94887262, "net_revenue": 74785921, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 281150 }, { "average_project_size": 104997, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 99478947, "net_revenue": 76960973, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 289327 }, { "average_project_size": 181061, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 99701415, "net_revenue": 79199284, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 297742 } ], "balance_sheet": [ { "assets": 108585758, "current_assets": 46750541, "current_liabilities": 26629101, "equity": 74233868, "fixed_assets": 61835217, "liabilities": 47363580, "long_term_liabilities": 20734479, "quarter": 1 }, { "assets": 111657207, "current_assets": 35419762, "current_liabilities": 19541417, "equity": 76014756, "fixed_assets": 76237445, "liabilities": 48062317, "long_term_liabilities": 28520900, "quarter": 2 }, { "assets": 114815535, "current_assets": 39288286, "current_liabilities": 27862393, "equity": 77920740, "fixed_assets": 75527249, "liabilities": 48771362, "long_term_liabilities": 20908969, "quarter": 3 }, { "assets": 118063199, "current_assets": 48703941, "current_liabilities": 22019640, "equity": 81276124, "fixed_assets": 69359258, "liabilities": 49490867, "long_term_liabilities": 27471227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5743, "financing_cash_flow": 28550, "investing_cash_flow": -221483, "net_cash_flow": 16132801, "operating_cash_flow": 16424665, "quarter": 1 }, { "change_in_working_capital": -60060, "financing_cash_flow": 93117, "investing_cash_flow": -338145, "net_cash_flow": 18058835, "operating_cash_flow": 18177437, "quarter": 2 }, { "change_in_working_capital": 85505, "financing_cash_flow": 146483, "investing_cash_flow": -191412, "net_cash_flow": 16571100, "operating_cash_flow": 16662245, "quarter": 3 }, { "change_in_working_capital": 77503, "financing_cash_flow": 25451, "investing_cash_flow": -471953, "net_cash_flow": 17328054, "operating_cash_flow": 17350090, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6692621697221104, "current_ratio": 1.7556184491545546, "debt_to_equity_ratio": 0.6380319559799847, "profit_margin": 0.17904597540137004, "quarter": 1, "return_on_assets": 0.11982869797713251, "return_on_equity": 0.17527969847940567 }, { "asset_turnover_ratio": 0.669781405153722, "current_ratio": 1.8125482916617561, "debt_to_equity_ratio": 0.6322761464892421, "profit_margin": 0.1660722477429943, "quarter": 2, "return_on_assets": 0.11123210345033975, "return_on_equity": 0.16338756648774877 }, { "asset_turnover_ratio": 0.6703010441923212, "current_ratio": 1.4100829745671881, "debt_to_equity_ratio": 0.6259098925395216, "profit_margin": 0.15431934572864614, "quarter": 3, "return_on_assets": 0.10344041858098732, "return_on_equity": 0.15241856019334518 }, { "asset_turnover_ratio": 0.6708210913376995, "current_ratio": 2.211840929279498, "debt_to_equity_ratio": 0.6089225785422543, "profit_margin": 0.16040286424811617, "quarter": 4, "return_on_assets": 0.10760162444861417, "return_on_equity": 0.15630410721849874 } ], "income_statement": [ { "depreciation": 3412975, "expenses": 56034288, "income_tax": 3626362, "marketing_expense": 5846813, "net_income": 16638052, "net_profit": 13011690, "operational_expense": 35121252, "product_revenue": 23374498, "quarter": 1, "rd_expense": 10339922, "revenue": 72672340, "salaries_expense": 17568403, "service_revenue": 49297842 }, { "depreciation": 5757571, "expenses": 58010453, "income_tax": 4355602, "marketing_expense": 8266829, "net_income": 16775468, "net_profit": 12419866, "operational_expense": 29602477, "product_revenue": 15854625, "quarter": 2, "rd_expense": 8684956, "revenue": 74785921, "salaries_expense": 22517167, "service_revenue": 58931296 }, { "depreciation": 4785678, "expenses": 60056311, "income_tax": 5028095, "marketing_expense": 8439544, "net_income": 16904662, "net_profit": 11876567, "operational_expense": 32943018, "product_revenue": 21961922, "quarter": 3, "rd_expense": 10653388, "revenue": 76960973, "salaries_expense": 25227215, "service_revenue": 54999051 }, { "depreciation": 4646298, "expenses": 62174321, "income_tax": 4321171, "marketing_expense": 8248071, "net_income": 17024963, "net_profit": 12703792, "operational_expense": 31112412, "product_revenue": 17435493, "quarter": 4, "rd_expense": 12130260, "revenue": 79199284, "salaries_expense": 24502481, "service_revenue": 61763791 } ], "market_conditions": { "gdp_growth": [ 0.018204065547522883, 0.026600070987370723, 0.02683050913493048, 0.014638102113043946 ], "inflation_rate": [ 0.007451288319479173, 0.008434696088348447, 0.015992142387800275, 0.016071809744313922 ], "interest_rate": [ 0.03526725703941072, 0.04341306915685593, 0.038941758017141906, 0.03936049835428645 ], "year": 2002 }, "random_event": { "description": "Morse-Floyd Expansion to New Market in 2002", "impact": 0, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 159181, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 43495009, "net_revenue": 34244980, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 128741 }, { "average_project_size": 194954, "billable_hours_per_employee": 143, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 41030078, "net_revenue": 35981949, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 135270 }, { "average_project_size": 147445, "billable_hours_per_employee": 156, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 46134630, "net_revenue": 37807021, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 142132 }, { "average_project_size": 118363, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 49696408, "net_revenue": 39724664, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 149341 } ], "balance_sheet": [ { "assets": 39256510, "current_assets": 14376398, "current_liabilities": 9955793, "equity": 23436445, "fixed_assets": 24880112, "liabilities": 22545576, "long_term_liabilities": 12589783, "quarter": 1 }, { "assets": 39957630, "current_assets": 14825018, "current_liabilities": 9445131, "equity": 24223294, "fixed_assets": 25132612, "liabilities": 23006177, "long_term_liabilities": 13561046, "quarter": 2 }, { "assets": 40671272, "current_assets": 18447790, "current_liabilities": 12549842, "equity": 24477585, "fixed_assets": 22223482, "liabilities": 23476187, "long_term_liabilities": 10926345, "quarter": 3 }, { "assets": 41397660, "current_assets": 16984082, "current_liabilities": 10953595, "equity": 25791889, "fixed_assets": 24413578, "liabilities": 23955800, "long_term_liabilities": 13002205, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6039, "financing_cash_flow": 61962, "investing_cash_flow": -127253, "net_cash_flow": 7845376, "operating_cash_flow": 8119395, "quarter": 1 }, { "change_in_working_capital": -28404, "financing_cash_flow": -95173, "investing_cash_flow": -454571, "net_cash_flow": 8461316, "operating_cash_flow": 8971253, "quarter": 2 }, { "change_in_working_capital": 98031, "financing_cash_flow": -49388, "investing_cash_flow": -160439, "net_cash_flow": 9569553, "operating_cash_flow": 9856446, "quarter": 3 }, { "change_in_working_capital": -72756, "financing_cash_flow": -42078, "investing_cash_flow": -421513, "net_cash_flow": 9881413, "operating_cash_flow": 10164859, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8723388808633269, "current_ratio": 1.4440233942188232, "debt_to_equity_ratio": 0.9619878782810277, "profit_margin": 0.19639407002135786, "quarter": 1, "return_on_assets": 0.17132218325062518, "return_on_equity": 0.2869680533886432 }, { "asset_turnover_ratio": 0.9005025823603652, "current_ratio": 1.56959368800708, "debt_to_equity_ratio": 0.9497542737168612, "profit_margin": 0.2020969180963488, "quarter": 2, "return_on_assets": 0.18198879663283332, "return_on_equity": 0.30020033608971597 }, { "asset_turnover_ratio": 0.9295755736383166, "current_ratio": 1.469961932588474, "debt_to_equity_ratio": 0.9590891830219362, "profit_margin": 0.1926229522288995, "quarter": 3, "return_on_assets": 0.17905759131408527, "return_on_equity": 0.2975170957429011 }, { "asset_turnover_ratio": 0.9595871843964128, "current_ratio": 1.5505486554870798, "debt_to_equity_ratio": 0.9288113794224223, "profit_margin": 0.21019759915401676, "quarter": 4, "return_on_assets": 0.20170292233908874, "return_on_equity": 0.32374631419978583 } ], "income_statement": [ { "depreciation": 1393884, "expenses": 25552898, "income_tax": 1966571, "marketing_expense": 3062880, "net_income": 8692082, "net_profit": 6725511, "operational_expense": 15164714, "product_revenue": 8968257, "quarter": 1, "rd_expense": 4309127, "revenue": 34244980, "salaries_expense": 8381667, "service_revenue": 25276723 }, { "depreciation": 1699412, "expenses": 26652843, "income_tax": 2057265, "marketing_expense": 5132000, "net_income": 9329106, "net_profit": 7271841, "operational_expense": 15568524, "product_revenue": 8551254, "quarter": 2, "rd_expense": 4342531, "revenue": 35981949, "salaries_expense": 11420035, "service_revenue": 27430695 }, { "depreciation": 2573946, "expenses": 27800136, "income_tax": 2724385, "marketing_expense": 3409479, "net_income": 10006885, "net_profit": 7282500, "operational_expense": 17793849, "product_revenue": 13653048, "quarter": 3, "rd_expense": 5163089, "revenue": 37807021, "salaries_expense": 11177836, "service_revenue": 24153973 }, { "depreciation": 1814830, "expenses": 28996815, "income_tax": 2377820, "marketing_expense": 3734100, "net_income": 10727849, "net_profit": 8350029, "operational_expense": 18420148, "product_revenue": 9370819, "quarter": 4, "rd_expense": 4368485, "revenue": 39724664, "salaries_expense": 11727772, "service_revenue": 30353845 } ], "market_conditions": { "gdp_growth": [ 0.027083202381759732, 0.035599814875910366, 0.019561730940425646, 0.0272424621504702 ], "inflation_rate": [ 0.008576530297189659, 0.005536371408088336, 0.007201046364603988, 0.015046421238741132 ], "interest_rate": [ 0.02700995594988992, 0.020722111613416003, 0.019055542221349836, 0.02764126262573272 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 135151, "billable_hours_per_employee": 133, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 82919780, "net_revenue": 64142061, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 241136 }, { "average_project_size": 134002, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 82392317, "net_revenue": 66618622, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 250446 }, { "average_project_size": 184374, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 85506977, "net_revenue": 69190804, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 260116 }, { "average_project_size": 87298, "billable_hours_per_employee": 105, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 81329837, "net_revenue": 71862300, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 270159 } ], "balance_sheet": [ { "assets": 94295809, "current_assets": 40550171, "current_liabilities": 22491547, "equity": 54517317, "fixed_assets": 53745638, "liabilities": 54168873, "long_term_liabilities": 31677326, "quarter": 1 }, { "assets": 97336576, "current_assets": 44495404, "current_liabilities": 30252541, "equity": 57248380, "fixed_assets": 52841172, "liabilities": 55200786, "long_term_liabilities": 24948245, "quarter": 2 }, { "assets": 100475398, "current_assets": 47380324, "current_liabilities": 25998220, "equity": 60287543, "fixed_assets": 53095074, "liabilities": 56252358, "long_term_liabilities": 30254138, "quarter": 3 }, { "assets": 103715438, "current_assets": 51062120, "current_liabilities": 31674048, "equity": 62549686, "fixed_assets": 52653318, "liabilities": 57323962, "long_term_liabilities": 25649914, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16139, "financing_cash_flow": -7315, "investing_cash_flow": -306181, "net_cash_flow": 16884282, "operating_cash_flow": 17499149, "quarter": 1 }, { "change_in_working_capital": 81543, "financing_cash_flow": 107079, "investing_cash_flow": -383510, "net_cash_flow": 19104130, "operating_cash_flow": 19507144, "quarter": 2 }, { "change_in_working_capital": -5222, "financing_cash_flow": 84889, "investing_cash_flow": -385339, "net_cash_flow": 18214189, "operating_cash_flow": 18540735, "quarter": 3 }, { "change_in_working_capital": 46131, "financing_cash_flow": -96487, "investing_cash_flow": -378854, "net_cash_flow": 19378837, "operating_cash_flow": 19728114, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6802217583180181, "current_ratio": 1.8029071544078314, "debt_to_equity_ratio": 0.9936085629452381, "profit_margin": 0.2243517089355766, "quarter": 1, "return_on_assets": 0.15260891393381015, "return_on_equity": 0.2639598166578887 }, { "asset_turnover_ratio": 0.6844150959244755, "current_ratio": 1.470798899173461, "debt_to_equity_ratio": 0.9642331538464495, "profit_margin": 0.2268523356727493, "quarter": 2, "return_on_assets": 0.15526116308015603, "return_on_equity": 0.2639828410865076 }, { "asset_turnover_ratio": 0.6886342863752577, "current_ratio": 1.8224449212292226, "debt_to_equity_ratio": 0.9330676819919498, "profit_margin": 0.2321768511318354, "quarter": 3, "return_on_assets": 0.15988494019202593, "return_on_equity": 0.2664647156046814 }, { "asset_turnover_ratio": 0.6928794920578747, "current_ratio": 1.6121122251251245, "debt_to_equity_ratio": 0.9164548324031555, "profit_margin": 0.2248496082090331, "quarter": 4, "return_on_assets": 0.155793682325287, "return_on_equity": 0.25832599703218334 } ], "income_statement": [ { "depreciation": 3108768, "expenses": 45173602, "income_tax": 4578078, "marketing_expense": 7827276, "net_income": 18968459, "net_profit": 14390381, "operational_expense": 29513294, "product_revenue": 24854493, "quarter": 1, "rd_expense": 6534672, "revenue": 64142061, "salaries_expense": 14619015, "service_revenue": 39287568 }, { "depreciation": 4394554, "expenses": 46919280, "income_tax": 4586752, "marketing_expense": 6960590, "net_income": 19699342, "net_profit": 15112590, "operational_expense": 25717004, "product_revenue": 20569792, "quarter": 2, "rd_expense": 6861558, "revenue": 66618622, "salaries_expense": 18386484, "service_revenue": 46048830 }, { "depreciation": 2476232, "expenses": 48732419, "income_tax": 4393882, "marketing_expense": 7595746, "net_income": 20458385, "net_profit": 16064503, "operational_expense": 28552568, "product_revenue": 21814969, "quarter": 3, "rd_expense": 5235112, "revenue": 69190804, "salaries_expense": 15196994, "service_revenue": 47375835 }, { "depreciation": 3569904, "expenses": 50615624, "income_tax": 5088466, "marketing_expense": 9944105, "net_income": 21246676, "net_profit": 16158210, "operational_expense": 27821867, "product_revenue": 25774056, "quarter": 4, "rd_expense": 7482429, "revenue": 71862300, "salaries_expense": 20056332, "service_revenue": 46088244 } ], "market_conditions": { "gdp_growth": [ 0.004449910046067163, 0.016432891398756935, 0.013819464943789907, 0.019702553601720966 ], "inflation_rate": [ 0.010714594390001386, 0.006086870672998831, 0.006528506785950459, 0.007461349325182857 ], "interest_rate": [ 0.040402023290282335, 0.035330653138365115, 0.039607286909390124, 0.03771621147960451 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 131145, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 95173928, "net_revenue": 79219616, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 297818 }, { "average_project_size": 125418, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 95917182, "net_revenue": 82188572, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 308980 }, { "average_project_size": 103474, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 105311409, "net_revenue": 85268798, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 320559 }, { "average_project_size": 112175, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 108431506, "net_revenue": 88464463, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 332573 } ], "balance_sheet": [ { "assets": 113315272, "current_assets": 56273092, "current_liabilities": 26078825, "equity": 79672896, "fixed_assets": 57042180, "liabilities": 54358270, "long_term_liabilities": 28279445, "quarter": 1 }, { "assets": 115251669, "current_assets": 48060431, "current_liabilities": 22483276, "equity": 82947123, "fixed_assets": 67191238, "liabilities": 55030021, "long_term_liabilities": 32546745, "quarter": 2 }, { "assets": 117221156, "current_assets": 47197669, "current_liabilities": 24107201, "equity": 86242868, "fixed_assets": 70023487, "liabilities": 55710073, "long_term_liabilities": 31602872, "quarter": 3 }, { "assets": 119224299, "current_assets": 42782998, "current_liabilities": 24076547, "equity": 86659136, "fixed_assets": 76441301, "liabilities": 56398529, "long_term_liabilities": 32321982, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17699, "financing_cash_flow": -153334, "investing_cash_flow": -283586, "net_cash_flow": 25238587, "operating_cash_flow": 25485583, "quarter": 1 }, { "change_in_working_capital": -5518, "financing_cash_flow": -76832, "investing_cash_flow": -356684, "net_cash_flow": 25257270, "operating_cash_flow": 25465965, "quarter": 2 }, { "change_in_working_capital": 69703, "financing_cash_flow": -124958, "investing_cash_flow": -160518, "net_cash_flow": 28441142, "operating_cash_flow": 28680313, "quarter": 3 }, { "change_in_working_capital": -14607, "financing_cash_flow": -110271, "investing_cash_flow": -221690, "net_cash_flow": 27041609, "operating_cash_flow": 27183106, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6991080249094755, "current_ratio": 2.157807800006327, "debt_to_equity_ratio": 0.6822680325314144, "profit_margin": 0.26149955081832255, "quarter": 1, "return_on_assets": 0.18281643448731252, "return_on_equity": 0.26001181129401896 }, { "asset_turnover_ratio": 0.7131226186407764, "current_ratio": 2.137608015842531, "debt_to_equity_ratio": 0.6634349572317294, "profit_margin": 0.2765040740700544, "quarter": 2, "return_on_assets": 0.19718130936568043, "return_on_equity": 0.2739754457788729 }, { "asset_turnover_ratio": 0.727418163321986, "current_ratio": 1.957824510609921, "debt_to_equity_ratio": 0.6459673047978878, "profit_margin": 0.2900449587667461, "quarter": 3, "return_on_assets": 0.2109839711869076, "return_on_equity": 0.2867690462242049 }, { "asset_turnover_ratio": 0.7420002779802463, "current_ratio": 1.7769573851266962, "debt_to_equity_ratio": 0.6508088079714989, "profit_margin": 0.26941175237790116, "quarter": 4, "return_on_assets": 0.19990359515554795, "return_on_equity": 0.27502427441695243 } ], "income_statement": [ { "depreciation": 4769689, "expenses": 50997133, "income_tax": 7506589, "marketing_expense": 7866855, "net_income": 28222483, "net_profit": 20715894, "operational_expense": 29638569, "product_revenue": 16112347, "quarter": 1, "rd_expense": 10147576, "revenue": 79219616, "salaries_expense": 22583481, "service_revenue": 63107269 }, { "depreciation": 2740490, "expenses": 52522280, "income_tax": 6940817, "marketing_expense": 7387240, "net_income": 29666292, "net_profit": 22725475, "operational_expense": 29259554, "product_revenue": 17865458, "quarter": 2, "rd_expense": 8783005, "revenue": 82188572, "salaries_expense": 17259465, "service_revenue": 64323114 }, { "depreciation": 3948528, "expenses": 54093039, "income_tax": 6443974, "marketing_expense": 8329146, "net_income": 31175759, "net_profit": 24731785, "operational_expense": 31509178, "product_revenue": 23982241, "quarter": 3, "rd_expense": 9255308, "revenue": 85268798, "salaries_expense": 17393332, "service_revenue": 61286557 }, { "depreciation": 3349740, "expenses": 55710774, "income_tax": 8920323, "marketing_expense": 7644093, "net_income": 32753689, "net_profit": 23833366, "operational_expense": 36453826, "product_revenue": 23672635, "quarter": 4, "rd_expense": 10984108, "revenue": 88464463, "salaries_expense": 24968681, "service_revenue": 64791828 } ], "market_conditions": { "gdp_growth": [ 0.016651897347620345, 0.007700590928219914, 0.015266413975805786, 0.01106923516253409 ], "inflation_rate": [ 0.01849096058635576, 0.015637325569501846, 0.013181477883624521, 0.020968077602760437 ], "interest_rate": [ 0.03340744453583168, 0.03363593568510298, 0.03266865144169834, 0.03041171727825851 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2008, "industry": "Advertising", "location": "Bernardfort", "name": "Anderson-Meyers", "num_employees": 201, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.anderson-meyers.com" }

[ { "advertising_kpis": [ { "average_project_size": 155466, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 7823069, "net_revenue": 6022396, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29962 }, { "average_project_size": 128264, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 7597474, "net_revenue": 6037743, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 30039 }, { "average_project_size": 134474, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 7340701, "net_revenue": 6053129, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 30115 }, { "average_project_size": 121236, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 6772392, "net_revenue": 6068555, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 30192 } ], "balance_sheet": [ { "assets": 6026713, "current_assets": 2501463, "current_liabilities": 1231552, "equity": 4108948, "fixed_assets": 3525250, "liabilities": 2834303, "long_term_liabilities": 1602751, "quarter": 1 }, { "assets": 6166208, "current_assets": 2646588, "current_liabilities": 1187624, "equity": 4154364, "fixed_assets": 3519620, "liabilities": 2906145, "long_term_liabilities": 1718521, "quarter": 2 }, { "assets": 6308932, "current_assets": 1937026, "current_liabilities": 1603723, "equity": 4263807, "fixed_assets": 4371906, "liabilities": 2979807, "long_term_liabilities": 1376084, "quarter": 3 }, { "assets": 6454959, "current_assets": 2476984, "current_liabilities": 1671802, "equity": 4304997, "fixed_assets": 3977975, "liabilities": 3055337, "long_term_liabilities": 1383535, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14076, "financing_cash_flow": -121331, "investing_cash_flow": -156667, "net_cash_flow": 864375, "operating_cash_flow": 1286339, "quarter": 1 }, { "change_in_working_capital": 21576, "financing_cash_flow": 142511, "investing_cash_flow": -369380, "net_cash_flow": 1037029, "operating_cash_flow": 1357086, "quarter": 2 }, { "change_in_working_capital": 50787, "financing_cash_flow": 118678, "investing_cash_flow": -417258, "net_cash_flow": 977520, "operating_cash_flow": 1251693, "quarter": 3 }, { "change_in_working_capital": -98599, "financing_cash_flow": -77615, "investing_cash_flow": -382385, "net_cash_flow": 928847, "operating_cash_flow": 1334186, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9992836891353546, "current_ratio": 2.0311468780855377, "debt_to_equity_ratio": 0.6897879943966193, "profit_margin": 0.15218826526850776, "quarter": 1, "return_on_assets": 0.15207925116062437, "return_on_equity": 0.22305904090292697 }, { "asset_turnover_ratio": 0.9791662882601431, "current_ratio": 2.2284729847157014, "debt_to_equity_ratio": 0.6995402906437664, "profit_margin": 0.1481184276972372, "quarter": 2, "return_on_assets": 0.1450325710712321, "return_on_equity": 0.21526784846007715 }, { "asset_turnover_ratio": 0.9594538346585444, "current_ratio": 1.2078307787566807, "debt_to_equity_ratio": 0.6988606660667334, "profit_margin": 0.15441303167337092, "quarter": 3, "return_on_assets": 0.148152175360267, "return_on_equity": 0.21921301785001057 }, { "asset_turnover_ratio": 0.9401384269055776, "current_ratio": 1.48162521638328, "debt_to_equity_ratio": 0.7097187291884292, "profit_margin": 0.149191199552447, "quarter": 4, "return_on_assets": 0.14026037965539362, "return_on_equity": 0.2103079282052926 } ], "income_statement": [ { "depreciation": 369801, "expenses": 4800945, "income_tax": 304913, "marketing_expense": 811613, "net_income": 1221451, "net_profit": 916538, "operational_expense": 2472645, "product_revenue": 1794180, "quarter": 1, "rd_expense": 533756, "revenue": 6022396, "salaries_expense": 2249272, "service_revenue": 4228216 }, { "depreciation": 462785, "expenses": 4820876, "income_tax": 322566, "marketing_expense": 920188, "net_income": 1216867, "net_profit": 894301, "operational_expense": 2503039, "product_revenue": 2025756, "quarter": 2, "rd_expense": 893923, "revenue": 6037743, "salaries_expense": 2140735, "service_revenue": 4011987 }, { "depreciation": 317011, "expenses": 4840890, "income_tax": 277557, "marketing_expense": 722963, "net_income": 1212239, "net_profit": 934682, "operational_expense": 2847813, "product_revenue": 2218864, "quarter": 3, "rd_expense": 949019, "revenue": 6053129, "salaries_expense": 1637084, "service_revenue": 3834265 }, { "depreciation": 428811, "expenses": 4860987, "income_tax": 302193, "marketing_expense": 757975, "net_income": 1207568, "net_profit": 905375, "operational_expense": 2798027, "product_revenue": 1955566, "quarter": 4, "rd_expense": 648831, "revenue": 6068555, "salaries_expense": 1905041, "service_revenue": 4112989 } ], "market_conditions": { "gdp_growth": [ -0.009543666595077077, -0.005536350314652428, -0.013473049186092736, 0.0010736153077660487 ], "inflation_rate": [ 0.029056384550552608, 0.030415697774567953, 0.03539250503561133, 0.028368224608734772 ], "interest_rate": [ 0.04087813876969573, 0.038759748286681085, 0.04463544482250149, 0.03706993469266737 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 175972, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 9789855, "net_revenue": 7589062, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 37757 }, { "average_project_size": 197813, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 8395433, "net_revenue": 7620125, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 37911 }, { "average_project_size": 56575, "billable_hours_per_employee": 87, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 8463596, "net_revenue": 7651316, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 38066 }, { "average_project_size": 111392, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 9114702, "net_revenue": 7682634, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 38222 } ], "balance_sheet": [ { "assets": 11129410, "current_assets": 4889838, "current_liabilities": 2123628, "equity": 7835414, "fixed_assets": 6239572, "liabilities": 4787856, "long_term_liabilities": 2664228, "quarter": 1 }, { "assets": 11356101, "current_assets": 3581183, "current_liabilities": 2680510, "equity": 7912967, "fixed_assets": 7774918, "liabilities": 4922140, "long_term_liabilities": 2241630, "quarter": 2 }, { "assets": 11587409, "current_assets": 4121136, "current_liabilities": 2125790, "equity": 7966628, "fixed_assets": 7466273, "liabilities": 5060190, "long_term_liabilities": 2934400, "quarter": 3 }, { "assets": 11823428, "current_assets": 5638187, "current_liabilities": 2261939, "equity": 8132084, "fixed_assets": 6185241, "liabilities": 5202112, "long_term_liabilities": 2940173, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67505, "financing_cash_flow": 137472, "investing_cash_flow": -438329, "net_cash_flow": 1642654, "operating_cash_flow": 1815792, "quarter": 1 }, { "change_in_working_capital": -22648, "financing_cash_flow": 132371, "investing_cash_flow": -231131, "net_cash_flow": 1734148, "operating_cash_flow": 1779831, "quarter": 2 }, { "change_in_working_capital": -6852, "financing_cash_flow": 6105, "investing_cash_flow": -147074, "net_cash_flow": 1594009, "operating_cash_flow": 1964379, "quarter": 3 }, { "change_in_working_capital": -598, "financing_cash_flow": -69639, "investing_cash_flow": -147520, "net_cash_flow": 1289568, "operating_cash_flow": 1844260, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6818925711246149, "current_ratio": 2.3025868937497527, "debt_to_equity_ratio": 0.6110533534028961, "profit_margin": 0.19684382602224096, "quarter": 1, "return_on_assets": 0.13422634263631225, "return_on_equity": 0.19065489073072592 }, { "asset_turnover_ratio": 0.6710159587344283, "current_ratio": 1.3360080730905686, "debt_to_equity_ratio": 0.6220346931814578, "profit_margin": 0.19409209166516297, "quarter": 2, "return_on_assets": 0.13023889097146987, "return_on_equity": 0.18690915809455544 }, { "asset_turnover_ratio": 0.6603129310443776, "current_ratio": 1.938637400683981, "debt_to_equity_ratio": 0.6351733757368864, "profit_margin": 0.1881256766809788, "quarter": 3, "return_on_assets": 0.12422181697392402, "return_on_equity": 0.1806798309146605 }, { "asset_turnover_ratio": 0.6497805881678308, "current_ratio": 2.4926344167548287, "debt_to_equity_ratio": 0.6397021968784385, "profit_margin": 0.1966471395097046, "quarter": 4, "return_on_assets": 0.12777749397213736, "return_on_equity": 0.18577870076108413 } ], "income_statement": [ { "depreciation": 321932, "expenses": 5611187, "income_tax": 484015, "marketing_expense": 1091722, "net_income": 1977875, "net_profit": 1493860, "operational_expense": 3753554, "product_revenue": 2373070, "quarter": 1, "rd_expense": 756970, "revenue": 7589062, "salaries_expense": 2493601, "service_revenue": 5215992 }, { "depreciation": 300825, "expenses": 5668352, "income_tax": 472767, "marketing_expense": 865729, "net_income": 1951773, "net_profit": 1479006, "operational_expense": 3816060, "product_revenue": 2355388, "quarter": 2, "rd_expense": 927577, "revenue": 7620125, "salaries_expense": 2195487, "service_revenue": 5264737 }, { "depreciation": 524970, "expenses": 5726100, "income_tax": 485807, "marketing_expense": 1100822, "net_income": 1925216, "net_profit": 1439409, "operational_expense": 3482807, "product_revenue": 2007325, "quarter": 3, "rd_expense": 850478, "revenue": 7651316, "salaries_expense": 1765522, "service_revenue": 5643991 }, { "depreciation": 333492, "expenses": 5784437, "income_tax": 387429, "marketing_expense": 648098, "net_income": 1898197, "net_profit": 1510768, "operational_expense": 3888709, "product_revenue": 1666571, "quarter": 4, "rd_expense": 819243, "revenue": 7682634, "salaries_expense": 2446535, "service_revenue": 6016063 } ], "market_conditions": { "gdp_growth": [ -0.0035884942634774927, -0.015428838101317784, -0.005061396933842928, -0.015318103148100871 ], "inflation_rate": [ 0.025923462181834365, 0.03152377666310276, 0.02909561092237105, 0.032206190755945725 ], "interest_rate": [ 0.04677192810494895, 0.046838385142957475, 0.045166899742934315, 0.040768324381062204 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 125130, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 8546497, "net_revenue": 6985810, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 34755 }, { "average_project_size": 168687, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 8362876, "net_revenue": 6832967, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 33995 }, { "average_project_size": 156658, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 7951222, "net_revenue": 6683469, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33251 }, { "average_project_size": 172383, "billable_hours_per_employee": 123, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 8243958, "net_revenue": 6537242, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 32524 } ], "balance_sheet": [ { "assets": 10443659, "current_assets": 3382212, "current_liabilities": 2161175, "equity": 6525788, "fixed_assets": 7061447, "liabilities": 5375359, "long_term_liabilities": 3214184, "quarter": 1 }, { "assets": 10696399, "current_assets": 3960990, "current_liabilities": 2552223, "equity": 6587267, "fixed_assets": 6735409, "liabilities": 5469903, "long_term_liabilities": 2917680, "quarter": 2 }, { "assets": 10955255, "current_assets": 3776357, "current_liabilities": 3288950, "equity": 6828040, "fixed_assets": 7178898, "liabilities": 5566111, "long_term_liabilities": 2277161, "quarter": 3 }, { "assets": 11220375, "current_assets": 4780996, "current_liabilities": 3390529, "equity": 6862362, "fixed_assets": 6439379, "liabilities": 5664010, "long_term_liabilities": 2273481, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69201, "financing_cash_flow": -72764, "investing_cash_flow": -347168, "net_cash_flow": 1705848, "operating_cash_flow": 1834981, "quarter": 1 }, { "change_in_working_capital": -259, "financing_cash_flow": 146671, "investing_cash_flow": -430276, "net_cash_flow": 1181229, "operating_cash_flow": 1646253, "quarter": 2 }, { "change_in_working_capital": -18771, "financing_cash_flow": -145234, "investing_cash_flow": -450706, "net_cash_flow": 1591738, "operating_cash_flow": 1708344, "quarter": 3 }, { "change_in_working_capital": -31235, "financing_cash_flow": 33721, "investing_cash_flow": -476134, "net_cash_flow": 1480877, "operating_cash_flow": 1677731, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6689044519741596, "current_ratio": 1.5649875646349787, "debt_to_equity_ratio": 0.8237103319936229, "profit_margin": 0.2086355054030957, "quarter": 1, "return_on_assets": 0.13955721840400956, "return_on_equity": 0.22334283614484565 }, { "asset_turnover_ratio": 0.6388100331709765, "current_ratio": 1.551976453468212, "debt_to_equity_ratio": 0.8303751768373743, "profit_margin": 0.19914789578231534, "quarter": 2, "return_on_assets": 0.12721767391063105, "return_on_equity": 0.2065759593470251 }, { "asset_turnover_ratio": 0.6100696880173031, "current_ratio": 1.1481953206950546, "debt_to_equity_ratio": 0.8151842988617524, "profit_margin": 0.2152917893387401, "quarter": 3, "return_on_assets": 0.13134299475457212, "return_on_equity": 0.21073338761928753 }, { "asset_turnover_ratio": 0.5826224168087074, "current_ratio": 1.410103261172519, "debt_to_equity_ratio": 0.8253732461213792, "profit_margin": 0.1997779797657789, "quarter": 4, "return_on_assets": 0.11639512939629915, "return_on_equity": 0.19031304381785746 } ], "income_statement": [ { "depreciation": 377493, "expenses": 5099297, "income_tax": 429025, "marketing_expense": 601571, "net_income": 1886513, "net_profit": 1457488, "operational_expense": 3271164, "product_revenue": 1869111, "quarter": 1, "rd_expense": 684475, "revenue": 6985810, "salaries_expense": 1866355, "service_revenue": 5116699 }, { "depreciation": 285482, "expenses": 4985796, "income_tax": 486400, "marketing_expense": 635156, "net_income": 1847171, "net_profit": 1360771, "operational_expense": 3234816, "product_revenue": 2387897, "quarter": 2, "rd_expense": 794161, "revenue": 6832967, "salaries_expense": 2329335, "service_revenue": 4445070 }, { "depreciation": 269448, "expenses": 4874822, "income_tax": 369751, "marketing_expense": 775201, "net_income": 1808647, "net_profit": 1438896, "operational_expense": 2836889, "product_revenue": 2157512, "quarter": 3, "rd_expense": 552556, "revenue": 6683469, "salaries_expense": 1584633, "service_revenue": 4525957 }, { "depreciation": 371734, "expenses": 4766319, "income_tax": 464926, "marketing_expense": 677242, "net_income": 1770923, "net_profit": 1305997, "operational_expense": 2885694, "product_revenue": 2049356, "quarter": 4, "rd_expense": 656163, "revenue": 6537242, "salaries_expense": 2260771, "service_revenue": 4487886 } ], "market_conditions": { "gdp_growth": [ -0.002220607770558391, 0.00010672229427799267, 0.0036832715111493105, 0.0018586338892128233 ], "inflation_rate": [ 0.029122759964807666, 0.033482949651551186, 0.03430654893572245, 0.03407567030550191 ], "interest_rate": [ 0.04599291195794692, 0.050282247102247164, 0.046089388077320555, 0.04546901771419363 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 106732, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 18604840, "net_revenue": 14660567, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 72938 }, { "average_project_size": 114325, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 18118122, "net_revenue": 14715465, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 73211 }, { "average_project_size": 90093, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 17941205, "net_revenue": 14770569, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 73485 }, { "average_project_size": 67258, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 16869838, "net_revenue": 14825880, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 73761 } ], "balance_sheet": [ { "assets": 20777013, "current_assets": 6972014, "current_liabilities": 4269461, "equity": 14594139, "fixed_assets": 13804999, "liabilities": 8700561, "long_term_liabilities": 4431100, "quarter": 1 }, { "assets": 21047405, "current_assets": 9582279, "current_liabilities": 5232810, "equity": 14971181, "fixed_assets": 11465126, "liabilities": 8888473, "long_term_liabilities": 3655663, "quarter": 2 }, { "assets": 21321315, "current_assets": 7384785, "current_liabilities": 4016015, "equity": 14764560, "fixed_assets": 13936530, "liabilities": 9080444, "long_term_liabilities": 5064429, "quarter": 3 }, { "assets": 21598790, "current_assets": 8838594, "current_liabilities": 4582643, "equity": 15165090, "fixed_assets": 12760196, "liabilities": 9276562, "long_term_liabilities": 4693919, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 68733, "financing_cash_flow": 135183, "investing_cash_flow": -479474, "net_cash_flow": 3162217, "operating_cash_flow": 3137409, "quarter": 1 }, { "change_in_working_capital": 25468, "financing_cash_flow": 163683, "investing_cash_flow": -214714, "net_cash_flow": 3358749, "operating_cash_flow": 3736353, "quarter": 2 }, { "change_in_working_capital": -55621, "financing_cash_flow": 124212, "investing_cash_flow": -364527, "net_cash_flow": 3218649, "operating_cash_flow": 3485959, "quarter": 3 }, { "change_in_working_capital": 94287, "financing_cash_flow": 55351, "investing_cash_flow": -277181, "net_cash_flow": 3401359, "operating_cash_flow": 3828072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7056147580020284, "current_ratio": 1.6329962962537894, "debt_to_equity_ratio": 0.5961681603827399, "profit_margin": 0.17173189822740142, "quarter": 1, "return_on_assets": 0.12117656180895685, "return_on_equity": 0.1725135686319008 }, { "asset_turnover_ratio": 0.6991581622532564, "current_ratio": 1.8311918452991796, "debt_to_equity_ratio": 0.5937055333176454, "profit_margin": 0.1911084019431258, "quarter": 2, "return_on_assets": 0.1336149990937125, "return_on_equity": 0.18784416540017784 }, { "asset_turnover_ratio": 0.6927606951072202, "current_ratio": 1.8388340182992344, "debt_to_equity_ratio": 0.6150162280487871, "profit_margin": 0.17085929458777113, "quarter": 3, "return_on_assets": 0.11836460368415362, "return_on_equity": 0.17092883228487676 }, { "asset_turnover_ratio": 0.6864217856648451, "current_ratio": 1.9287110080361922, "debt_to_equity_ratio": 0.6117050409855794, "profit_margin": 0.19174996694968527, "quarter": 4, "return_on_assets": 0.131621354714778, "return_on_equity": 0.187460938246987 } ], "income_statement": [ { "depreciation": 619722, "expenses": 11099298, "income_tax": 1043582, "marketing_expense": 1241448, "net_income": 3561269, "net_profit": 2517687, "operational_expense": 5592787, "product_revenue": 5104979, "quarter": 1, "rd_expense": 1661108, "revenue": 14660567, "salaries_expense": 3414554, "service_revenue": 9555588 }, { "depreciation": 924104, "expenses": 11145352, "income_tax": 757864, "marketing_expense": 1217356, "net_income": 3570113, "net_profit": 2812249, "operational_expense": 7129857, "product_revenue": 3256852, "quarter": 2, "rd_expense": 2171632, "revenue": 14715465, "salaries_expense": 5541892, "service_revenue": 11458613 }, { "depreciation": 962270, "expenses": 11191599, "income_tax": 1055281, "marketing_expense": 1443705, "net_income": 3578970, "net_profit": 2523689, "operational_expense": 7077597, "product_revenue": 5707330, "quarter": 3, "rd_expense": 1752506, "revenue": 14770569, "salaries_expense": 5120445, "service_revenue": 9063239 }, { "depreciation": 985210, "expenses": 11238036, "income_tax": 744982, "marketing_expense": 1337583, "net_income": 3587844, "net_profit": 2842862, "operational_expense": 5898059, "product_revenue": 5477135, "quarter": 4, "rd_expense": 2214722, "revenue": 14825880, "salaries_expense": 3868493, "service_revenue": 9348745 } ], "market_conditions": { "gdp_growth": [ -0.008789413443438322, 0.0005353359876817017, -0.012861887217723925, 0.0006255490114076747 ], "inflation_rate": [ 0.026888626812261656, 0.0252431563422024, 0.02633013384457922, 0.032450745769002205 ], "interest_rate": [ 0.0511551830334523, 0.05641885289282672, 0.048720404661529645, 0.05689024172418954 ], "year": 2011 }, "random_event": { "description": "Anderson-Meyers Technology Adoption in 2011", "impact": -0.08, "type": "Technology Adoption" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 101302, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 6197003, "net_revenue": 5286695, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 26302 }, { "average_project_size": 94327, "billable_hours_per_employee": 87, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 6391793, "net_revenue": 5257671, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 26158 }, { "average_project_size": 64524, "billable_hours_per_employee": 117, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 6182640, "net_revenue": 5228807, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 26014 }, { "average_project_size": 118000, "billable_hours_per_employee": 94, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 6149339, "net_revenue": 5200101, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 25871 } ], "balance_sheet": [ { "assets": 5674407, "current_assets": 2731601, "current_liabilities": 1285652, "equity": 3802636, "fixed_assets": 2942806, "liabilities": 2825766, "long_term_liabilities": 1540114, "quarter": 1 }, { "assets": 5761721, "current_assets": 2628904, "current_liabilities": 1297608, "equity": 3892865, "fixed_assets": 3132817, "liabilities": 2871896, "long_term_liabilities": 1574288, "quarter": 2 }, { "assets": 5850379, "current_assets": 1950837, "current_liabilities": 1642235, "equity": 3906805, "fixed_assets": 3899542, "liabilities": 2918779, "long_term_liabilities": 1276544, "quarter": 3 }, { "assets": 5940401, "current_assets": 2917195, "current_liabilities": 1493397, "equity": 3937444, "fixed_assets": 3023206, "liabilities": 2966427, "long_term_liabilities": 1473030, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31705, "financing_cash_flow": -82623, "investing_cash_flow": -439319, "net_cash_flow": 1026482, "operating_cash_flow": 1333027, "quarter": 1 }, { "change_in_working_capital": 6983, "financing_cash_flow": -169022, "investing_cash_flow": -274137, "net_cash_flow": 1156539, "operating_cash_flow": 1284427, "quarter": 2 }, { "change_in_working_capital": -4845, "financing_cash_flow": 152452, "investing_cash_flow": -347041, "net_cash_flow": 1161513, "operating_cash_flow": 1338982, "quarter": 3 }, { "change_in_working_capital": -51706, "financing_cash_flow": 115405, "investing_cash_flow": -363842, "net_cash_flow": 859987, "operating_cash_flow": 1309885, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9316735651848731, "current_ratio": 2.124681484569697, "debt_to_equity_ratio": 0.7431071498823447, "profit_margin": 0.18045205936790376, "quarter": 1, "return_on_assets": 0.16812241349624726, "return_on_equity": 0.25087728617727284 }, { "asset_turnover_ratio": 0.9125174578914876, "current_ratio": 2.025961615526415, "debt_to_equity_ratio": 0.7377332632906612, "profit_margin": 0.19077648639483147, "quarter": 2, "return_on_assets": 0.1740868743904816, "return_on_equity": 0.257661131326157 }, { "asset_turnover_ratio": 0.8937552592746555, "current_ratio": 1.1879158585707892, "debt_to_equity_ratio": 0.7471012758507272, "profit_margin": 0.1865062145150892, "quarter": 3, "return_on_assets": 0.16669091011026807, "return_on_equity": 0.24961701441459197 }, { "asset_turnover_ratio": 0.8753787833514943, "current_ratio": 1.9533955137180536, "debt_to_equity_ratio": 0.7533890005800717, "profit_margin": 0.18527909361760472, "quarter": 4, "return_on_assets": 0.16218938755144643, "return_on_equity": 0.24469427374713137 } ], "income_statement": [ { "depreciation": 379032, "expenses": 4036191, "income_tax": 296509, "marketing_expense": 471753, "net_income": 1250504, "net_profit": 953995, "operational_expense": 2387138, "product_revenue": 1959896, "quarter": 1, "rd_expense": 553530, "revenue": 5286695, "salaries_expense": 1539174, "service_revenue": 3326799 }, { "depreciation": 281387, "expenses": 3990349, "income_tax": 264282, "marketing_expense": 737460, "net_income": 1267322, "net_profit": 1003040, "operational_expense": 2628624, "product_revenue": 1208691, "quarter": 2, "rd_expense": 623276, "revenue": 5257671, "salaries_expense": 1205096, "service_revenue": 4048980 }, { "depreciation": 363777, "expenses": 3945027, "income_tax": 308575, "marketing_expense": 440608, "net_income": 1283780, "net_profit": 975205, "operational_expense": 2072021, "product_revenue": 1667429, "quarter": 3, "rd_expense": 523455, "revenue": 5228807, "salaries_expense": 1449550, "service_revenue": 3561378 }, { "depreciation": 346415, "expenses": 3900221, "income_tax": 336410, "marketing_expense": 678939, "net_income": 1299880, "net_profit": 963470, "operational_expense": 2568811, "product_revenue": 1720294, "quarter": 4, "rd_expense": 581843, "revenue": 5200101, "salaries_expense": 1566247, "service_revenue": 3479807 } ], "market_conditions": { "gdp_growth": [ -0.019694670834992125, -0.01611232042444298, -0.0109158525361386, -0.02089108645602266 ], "inflation_rate": [ 0.024199636469469925, 0.019345327018332782, 0.025589080558995374, 0.025478559213766176 ], "interest_rate": [ 0.054225071060826066, 0.05562672724909021, 0.05456645375155744, 0.05597721324949423 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "Williamsberg", "name": "Smith Inc", "num_employees": 489, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.smithinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 152875, "billable_hours_per_employee": 149, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 667285, "net_revenue": 520704, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 1065 }, { "average_project_size": 116034, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 670782, "net_revenue": 522498, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1069 }, { "average_project_size": 77563, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 625671, "net_revenue": 524298, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1072 }, { "average_project_size": 96016, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 658079, "net_revenue": 526104, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1076 } ], "balance_sheet": [ { "assets": 553718, "current_assets": 231136, "current_liabilities": 161220, "equity": 401716, "fixed_assets": 322582, "liabilities": 310897, "long_term_liabilities": 149677, "quarter": 1 }, { "assets": 560655, "current_assets": 250882, "current_liabilities": 155101, "equity": 389831, "fixed_assets": 309773, "liabilities": 314666, "long_term_liabilities": 159565, "quarter": 2 }, { "assets": 567679, "current_assets": 189361, "current_liabilities": 137582, "equity": 413149, "fixed_assets": 378318, "liabilities": 318480, "long_term_liabilities": 180898, "quarter": 3 }, { "assets": 574791, "current_assets": 231046, "current_liabilities": 192031, "equity": 402585, "fixed_assets": 343745, "liabilities": 322340, "long_term_liabilities": 130309, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85001, "financing_cash_flow": -171028, "investing_cash_flow": -320780, "net_cash_flow": -40574, "operating_cash_flow": 190138, "quarter": 1 }, { "change_in_working_capital": 82822, "financing_cash_flow": -194973, "investing_cash_flow": -468108, "net_cash_flow": -106467, "operating_cash_flow": 174348, "quarter": 2 }, { "change_in_working_capital": -28880, "financing_cash_flow": 28970, "investing_cash_flow": -333925, "net_cash_flow": -222130, "operating_cash_flow": 183783, "quarter": 3 }, { "change_in_working_capital": 38641, "financing_cash_flow": 184717, "investing_cash_flow": -297967, "net_cash_flow": 26787, "operating_cash_flow": 179426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9403775929263632, "current_ratio": 1.4336682793698052, "debt_to_equity_ratio": 0.7739223730197453, "profit_margin": 0.30515417588495575, "quarter": 1, "return_on_assets": 0.28696014939012277, "return_on_equity": 0.3955406306943214 }, { "asset_turnover_ratio": 0.9319421034325922, "current_ratio": 1.617539538752168, "debt_to_equity_ratio": 0.8071856778963191, "profit_margin": 0.27529674754735906, "quarter": 2, "return_on_assets": 0.2565606299774371, "return_on_equity": 0.3689855347573692 }, { "asset_turnover_ratio": 0.9235818129611981, "current_ratio": 1.376350103938015, "debt_to_equity_ratio": 0.7708599076846367, "profit_margin": 0.31270384399711615, "quarter": 3, "return_on_assets": 0.2888075831587922, "return_on_equity": 0.3968301992743538 }, { "asset_turnover_ratio": 0.915296168520384, "current_ratio": 1.2031703214585145, "debt_to_equity_ratio": 0.8006756337171033, "profit_margin": 0.28536943265970227, "quarter": 4, "return_on_assets": 0.2611975483262612, "return_on_equity": 0.3729249723660842 } ], "income_statement": [ { "depreciation": 31243, "expenses": 318862, "income_tax": 42947, "marketing_expense": 44778, "net_income": 201842, "net_profit": 158895, "operational_expense": 201491, "product_revenue": 197074, "quarter": 1, "rd_expense": 46165, "revenue": 520704, "salaries_expense": 118045, "service_revenue": 323630 }, { "depreciation": 30506, "expenses": 318923, "income_tax": 59733, "marketing_expense": 60612, "net_income": 203575, "net_profit": 143842, "operational_expense": 162388, "product_revenue": 208669, "quarter": 2, "rd_expense": 41678, "revenue": 522498, "salaries_expense": 131855, "service_revenue": 313829 }, { "depreciation": 19833, "expenses": 318985, "income_tax": 41363, "marketing_expense": 33544, "net_income": 205313, "net_profit": 163950, "operational_expense": 207484, "product_revenue": 185353, "quarter": 3, "rd_expense": 42536, "revenue": 524298, "salaries_expense": 112358, "service_revenue": 338945 }, { "depreciation": 29292, "expenses": 319046, "income_tax": 56924, "marketing_expense": 54526, "net_income": 207058, "net_profit": 150134, "operational_expense": 184174, "product_revenue": 105605, "quarter": 4, "rd_expense": 54723, "revenue": 526104, "salaries_expense": 124727, "service_revenue": 420499 } ], "market_conditions": { "gdp_growth": [ 0.04285805119599812, 0.03768382760132931, 0.02743515798933918, 0.028369975362960688 ], "inflation_rate": [ 0.004235924719224243, 0.01143980792559609, 0.0103367647054009, 0.004982064220959459 ], "interest_rate": [ 0.008329991647767727, 0.016101514799121898, 0.014505486376982285, 0.011777736709739639 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 91900, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 6135389, "net_revenue": 4940243, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 10103 }, { "average_project_size": 68267, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 5902858, "net_revenue": 4894016, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10008 }, { "average_project_size": 59458, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 5839723, "net_revenue": 4848221, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9915 }, { "average_project_size": 183574, "billable_hours_per_employee": 103, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 5970655, "net_revenue": 4802856, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9822 } ], "balance_sheet": [ { "assets": 5279067, "current_assets": 2253111, "current_liabilities": 1246191, "equity": 3605844, "fixed_assets": 3025956, "liabilities": 2453375, "long_term_liabilities": 1207184, "quarter": 1 }, { "assets": 5463170, "current_assets": 2647556, "current_liabilities": 1404303, "equity": 3743056, "fixed_assets": 2815614, "liabilities": 2493155, "long_term_liabilities": 1088852, "quarter": 2 }, { "assets": 5653694, "current_assets": 2812763, "current_liabilities": 1361352, "equity": 3945159, "fixed_assets": 2840931, "liabilities": 2533579, "long_term_liabilities": 1172227, "quarter": 3 }, { "assets": 5850861, "current_assets": 2736772, "current_liabilities": 1309536, "equity": 4025440, "fixed_assets": 3114089, "liabilities": 2574659, "long_term_liabilities": 1265123, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55263, "financing_cash_flow": -133322, "investing_cash_flow": -137050, "net_cash_flow": 574172, "operating_cash_flow": 1128768, "quarter": 1 }, { "change_in_working_capital": -16922, "financing_cash_flow": 960, "investing_cash_flow": -157372, "net_cash_flow": 831288, "operating_cash_flow": 1042252, "quarter": 2 }, { "change_in_working_capital": 54019, "financing_cash_flow": 77419, "investing_cash_flow": -127461, "net_cash_flow": 968731, "operating_cash_flow": 1135736, "quarter": 3 }, { "change_in_working_capital": -30373, "financing_cash_flow": -57038, "investing_cash_flow": -152704, "net_cash_flow": 747136, "operating_cash_flow": 1106044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9358174465298508, "current_ratio": 1.8079981319075487, "debt_to_equity_ratio": 0.6803885581295253, "profit_margin": 0.15791773805458556, "quarter": 1, "return_on_assets": 0.1477821743880121, "return_on_equity": 0.21635766827405734 }, { "asset_turnover_ratio": 0.8958198262181115, "current_ratio": 1.8853167728047295, "debt_to_equity_ratio": 0.6660747261061549, "profit_margin": 0.15795636957459885, "quarter": 2, "return_on_assets": 0.14150044754236094, "return_on_equity": 0.2065266990395014 }, { "asset_turnover_ratio": 0.8575315537063025, "current_ratio": 2.066154087994876, "debt_to_equity_ratio": 0.6421994652180052, "profit_margin": 0.17017458568823493, "quarter": 3, "return_on_assets": 0.1459300768665584, "return_on_equity": 0.20912819990271622 }, { "asset_turnover_ratio": 0.8208802089128421, "current_ratio": 2.0898791633066978, "debt_to_equity_ratio": 0.6395969136293176, "profit_margin": 0.1559984309335945, "quarter": 4, "return_on_assets": 0.12805602457484463, "return_on_equity": 0.1861257402917445 } ], "income_statement": [ { "depreciation": 348616, "expenses": 3914310, "income_tax": 245781, "marketing_expense": 511608, "net_income": 1025933, "net_profit": 780152, "operational_expense": 2695785, "product_revenue": 1913819, "quarter": 1, "rd_expense": 402796, "revenue": 4940243, "salaries_expense": 1241411, "service_revenue": 3026424 }, { "depreciation": 269211, "expenses": 3864415, "income_tax": 256560, "marketing_expense": 541624, "net_income": 1029601, "net_profit": 773041, "operational_expense": 2123367, "product_revenue": 1097265, "quarter": 2, "rd_expense": 750194, "revenue": 4894016, "salaries_expense": 1283437, "service_revenue": 3796751 }, { "depreciation": 310692, "expenses": 3815157, "income_tax": 208020, "marketing_expense": 483687, "net_income": 1033064, "net_profit": 825044, "operational_expense": 2352936, "product_revenue": 1524203, "quarter": 3, "rd_expense": 449182, "revenue": 4848221, "salaries_expense": 1428961, "service_revenue": 3324018 }, { "depreciation": 356806, "expenses": 3766527, "income_tax": 287091, "marketing_expense": 559273, "net_income": 1036329, "net_profit": 749238, "operational_expense": 2605911, "product_revenue": 1575102, "quarter": 4, "rd_expense": 451816, "revenue": 4802856, "salaries_expense": 1550817, "service_revenue": 3227754 } ], "market_conditions": { "gdp_growth": [ 0.060097421310807066, 0.05027276940472371, 0.04998116645715836, 0.061092437255532546 ], "inflation_rate": [ 0.010231120985140174, 0.007659466742255955, 0.0023566769457873072, 0.0010701452424543238 ], "interest_rate": [ 0.014914586305128616, 0.012765821829051355, 0.013830227628672972, 0.0172806830885364 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 111040, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 2529148, "net_revenue": 2185656, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4470 }, { "average_project_size": 51497, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 2528445, "net_revenue": 2159780, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4417 }, { "average_project_size": 54807, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 2690405, "net_revenue": 2134211, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4364 }, { "average_project_size": 67154, "billable_hours_per_employee": 84, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 2681071, "net_revenue": 2108945, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4313 } ], "balance_sheet": [ { "assets": 2912585, "current_assets": 1235147, "current_liabilities": 830502, "equity": 1941372, "fixed_assets": 1677438, "liabilities": 1623535, "long_term_liabilities": 793033, "quarter": 1 }, { "assets": 2974890, "current_assets": 959748, "current_liabilities": 780968, "equity": 1969286, "fixed_assets": 2015142, "liabilities": 1639591, "long_term_liabilities": 858623, "quarter": 2 }, { "assets": 3038527, "current_assets": 1344856, "current_liabilities": 718317, "equity": 1997770, "fixed_assets": 1693671, "liabilities": 1655806, "long_term_liabilities": 937489, "quarter": 3 }, { "assets": 3103526, "current_assets": 1289654, "current_liabilities": 729498, "equity": 2042226, "fixed_assets": 1813872, "liabilities": 1672181, "long_term_liabilities": 942683, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75551, "financing_cash_flow": -46392, "investing_cash_flow": -228988, "net_cash_flow": 523425, "operating_cash_flow": 782462, "quarter": 1 }, { "change_in_working_capital": 92434, "financing_cash_flow": 15096, "investing_cash_flow": -360188, "net_cash_flow": 755263, "operating_cash_flow": 734851, "quarter": 2 }, { "change_in_working_capital": 15750, "financing_cash_flow": -37005, "investing_cash_flow": -240199, "net_cash_flow": 354579, "operating_cash_flow": 737451, "quarter": 3 }, { "change_in_working_capital": 51317, "financing_cash_flow": 25460, "investing_cash_flow": -433375, "net_cash_flow": 595310, "operating_cash_flow": 715318, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.750417927717131, "current_ratio": 1.4872294106456094, "debt_to_equity_ratio": 0.8362822787183497, "profit_margin": 0.29845593268108067, "quarter": 1, "return_on_assets": 0.22396668251742008, "return_on_equity": 0.33601082121303905 }, { "asset_turnover_ratio": 0.7260033144082638, "current_ratio": 1.2289210313354708, "debt_to_equity_ratio": 0.8325814533795497, "profit_margin": 0.29354239783681674, "quarter": 2, "return_on_assets": 0.21311275374887811, "return_on_equity": 0.32193749409684524 }, { "asset_turnover_ratio": 0.7023834246001435, "current_ratio": 1.8722318976162335, "debt_to_equity_ratio": 0.828827142263624, "profit_margin": 0.2881856573693979, "quarter": 3, "return_on_assets": 0.20241682894376123, "return_on_equity": 0.30786777256641157 }, { "asset_turnover_ratio": 0.6795319259448769, "current_ratio": 1.7678650249897876, "debt_to_equity_ratio": 0.8188031099398402, "profit_margin": 0.28966189255765323, "quarter": 4, "return_on_assets": 0.1968345037225401, "return_on_equity": 0.29912507234752667 } ], "income_statement": [ { "depreciation": 130140, "expenses": 1311794, "income_tax": 221540, "marketing_expense": 166921, "net_income": 873862, "net_profit": 652322, "operational_expense": 657431, "product_revenue": 791851, "quarter": 1, "rd_expense": 165609, "revenue": 2185656, "salaries_expense": 451047, "service_revenue": 1393805 }, { "depreciation": 100864, "expenses": 1303544, "income_tax": 222249, "marketing_expense": 186052, "net_income": 856236, "net_profit": 633987, "operational_expense": 692145, "product_revenue": 648684, "quarter": 2, "rd_expense": 166732, "revenue": 2159780, "salaries_expense": 506597, "service_revenue": 1511096 }, { "depreciation": 122402, "expenses": 1295346, "income_tax": 223816, "marketing_expense": 156559, "net_income": 838865, "net_profit": 615049, "operational_expense": 819860, "product_revenue": 529915, "quarter": 3, "rd_expense": 155209, "revenue": 2134211, "salaries_expense": 416072, "service_revenue": 1604296 }, { "depreciation": 104437, "expenses": 1287200, "income_tax": 210864, "marketing_expense": 187281, "net_income": 821745, "net_profit": 610881, "operational_expense": 699962, "product_revenue": 555616, "quarter": 4, "rd_expense": 255847, "revenue": 2108945, "salaries_expense": 518717, "service_revenue": 1553329 } ], "market_conditions": { "gdp_growth": [ 0.02564063970989524, 0.03208455094835813, 0.03475908885855088, 0.03329388261709769 ], "inflation_rate": [ 0.012585875291841946, 0.006794886396025877, 0.010770362699262705, 0.00810339705694407 ], "interest_rate": [ 0.014445277748340715, 0.010281589857215086, 0.016492130790655438, 0.014742154845740239 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 125443, "billable_hours_per_employee": 94, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 1514785, "net_revenue": 1282971, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2624 }, { "average_project_size": 130183, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 1587883, "net_revenue": 1288330, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2635 }, { "average_project_size": 127975, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 1627648, "net_revenue": 1293712, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 2646 }, { "average_project_size": 69669, "billable_hours_per_employee": 111, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 1551131, "net_revenue": 1299117, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2657 } ], "balance_sheet": [ { "assets": 1495294, "current_assets": 523653, "current_liabilities": 337225, "equity": 940666, "fixed_assets": 971641, "liabilities": 782028, "long_term_liabilities": 444803, "quarter": 1 }, { "assets": 1531923, "current_assets": 661955, "current_liabilities": 437727, "equity": 956405, "fixed_assets": 869968, "liabilities": 788215, "long_term_liabilities": 350488, "quarter": 2 }, { "assets": 1569449, "current_assets": 652626, "current_liabilities": 418069, "equity": 1000233, "fixed_assets": 916823, "liabilities": 794450, "long_term_liabilities": 376381, "quarter": 3 }, { "assets": 1607894, "current_assets": 782199, "current_liabilities": 366138, "equity": 1025823, "fixed_assets": 825695, "liabilities": 800734, "long_term_liabilities": 434596, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3676, "financing_cash_flow": -91549, "investing_cash_flow": -158992, "net_cash_flow": -209392, "operating_cash_flow": 288853, "quarter": 1 }, { "change_in_working_capital": 56258, "financing_cash_flow": -169692, "investing_cash_flow": -152390, "net_cash_flow": 162214, "operating_cash_flow": 281763, "quarter": 2 }, { "change_in_working_capital": -30560, "financing_cash_flow": -55483, "investing_cash_flow": -244452, "net_cash_flow": 101921, "operating_cash_flow": 306145, "quarter": 3 }, { "change_in_working_capital": 35016, "financing_cash_flow": -114619, "investing_cash_flow": -209468, "net_cash_flow": 226740, "operating_cash_flow": 302564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8580058503545123, "current_ratio": 1.5528297130995625, "debt_to_equity_ratio": 0.8313556565242073, "profit_margin": 0.17724484809087657, "quarter": 1, "return_on_assets": 0.15207711660716888, "return_on_equity": 0.2417436156935618 }, { "asset_turnover_ratio": 0.8409887442123396, "current_ratio": 1.5122553555069713, "debt_to_equity_ratio": 0.8241435375181017, "profit_margin": 0.165095123143915, "quarter": 2, "return_on_assets": 0.13884314028838263, "return_on_equity": 0.22239218741014527 }, { "asset_turnover_ratio": 0.8243096781099609, "current_ratio": 1.5610485350504342, "debt_to_equity_ratio": 0.7942649362698492, "profit_margin": 0.17409902667672558, "quarter": 3, "return_on_assets": 0.14351151263914916, "return_on_equity": 0.22518153270288022 }, { "asset_turnover_ratio": 0.8079618432558365, "current_ratio": 2.13635022860233, "debt_to_equity_ratio": 0.7805771560980793, "profit_margin": 0.16831663352877377, "quarter": 4, "return_on_assets": 0.13599341747652519, "return_on_equity": 0.21315860533444853 } ], "income_statement": [ { "depreciation": 61453, "expenses": 974504, "income_tax": 81067, "marketing_expense": 108540, "net_income": 308467, "net_profit": 227400, "operational_expense": 620912, "product_revenue": 321716, "quarter": 1, "rd_expense": 129712, "revenue": 1282971, "salaries_expense": 377181, "service_revenue": 961255 }, { "depreciation": 69066, "expenses": 987944, "income_tax": 87689, "marketing_expense": 190634, "net_income": 300386, "net_profit": 212697, "operational_expense": 617691, "product_revenue": 295545, "quarter": 2, "rd_expense": 148963, "revenue": 1288330, "salaries_expense": 316410, "service_revenue": 992785 }, { "depreciation": 80911, "expenses": 1001570, "income_tax": 66908, "marketing_expense": 117097, "net_income": 292142, "net_profit": 225234, "operational_expense": 550427, "product_revenue": 260655, "quarter": 3, "rd_expense": 185939, "revenue": 1293712, "salaries_expense": 355074, "service_revenue": 1033057 }, { "depreciation": 83901, "expenses": 1015384, "income_tax": 65070, "marketing_expense": 198839, "net_income": 283733, "net_profit": 218663, "operational_expense": 643807, "product_revenue": 455661, "quarter": 4, "rd_expense": 127243, "revenue": 1299117, "salaries_expense": 414005, "service_revenue": 843456 } ], "market_conditions": { "gdp_growth": [ 0.04949930445562879, 0.06611156183309883, 0.06635172510535405, 0.05492195697680868 ], "inflation_rate": [ 0.008114316912269671, 0.0060900267445846545, 0.004557759126685335, 0.0070285628043051124 ], "interest_rate": [ 0.019668815610424686, 0.022966545962678796, 0.023276436448015327, 0.019117800912309406 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 66251, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 2385198, "net_revenue": 2097959, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4290 }, { "average_project_size": 152862, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 2326094, "net_revenue": 2057881, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 4208 }, { "average_project_size": 151305, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 2321763, "net_revenue": 2018569, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 4128 }, { "average_project_size": 82522, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 2495189, "net_revenue": 1980008, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4049 } ], "balance_sheet": [ { "assets": 2506216, "current_assets": 911751, "current_liabilities": 603558, "equity": 1714833, "fixed_assets": 1594465, "liabilities": 1276636, "long_term_liabilities": 673078, "quarter": 1 }, { "assets": 2569753, "current_assets": 785913, "current_liabilities": 746624, "equity": 1771385, "fixed_assets": 1783840, "liabilities": 1290045, "long_term_liabilities": 543421, "quarter": 2 }, { "assets": 2634901, "current_assets": 980120, "current_liabilities": 727393, "equity": 1797846, "fixed_assets": 1654781, "liabilities": 1303596, "long_term_liabilities": 576203, "quarter": 3 }, { "assets": 2701700, "current_assets": 1343775, "current_liabilities": 649489, "equity": 1821907, "fixed_assets": 1357925, "liabilities": 1317288, "long_term_liabilities": 667799, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43770, "financing_cash_flow": 80397, "investing_cash_flow": -383456, "net_cash_flow": 488095, "operating_cash_flow": 597012, "quarter": 1 }, { "change_in_working_capital": 98170, "financing_cash_flow": -127190, "investing_cash_flow": -266355, "net_cash_flow": 1719, "operating_cash_flow": 588437, "quarter": 2 }, { "change_in_working_capital": -11817, "financing_cash_flow": 160880, "investing_cash_flow": -108017, "net_cash_flow": 270099, "operating_cash_flow": 586340, "quarter": 3 }, { "change_in_working_capital": 91382, "financing_cash_flow": 10417, "investing_cash_flow": -279336, "net_cash_flow": 123248, "operating_cash_flow": 567096, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8371022290177702, "current_ratio": 1.5106269819967593, "debt_to_equity_ratio": 0.7444666623513777, "profit_margin": 0.23129765643656525, "quarter": 1, "return_on_assets": 0.19361978376963518, "return_on_equity": 0.28297391057904764 }, { "asset_turnover_ratio": 0.8008088715141105, "current_ratio": 1.0526222034116235, "debt_to_equity_ratio": 0.7282691227485837, "profit_margin": 0.23892392222873918, "quarter": 2, "return_on_assets": 0.19133239653772172, "return_on_equity": 0.2775664240128487 }, { "asset_turnover_ratio": 0.7660891244111259, "current_ratio": 1.3474421667516734, "debt_to_equity_ratio": 0.7250876882669595, "profit_margin": 0.23112462343372953, "quarter": 3, "return_on_assets": 0.17706206039619704, "return_on_equity": 0.25949997941981684 }, { "asset_turnover_ratio": 0.7328748565717881, "current_ratio": 2.068972684679802, "debt_to_equity_ratio": 0.7230270260776208, "profit_margin": 0.22095617795483655, "quarter": 4, "return_on_assets": 0.16193322722730133, "return_on_equity": 0.24013025911860483 } ], "income_statement": [ { "depreciation": 111759, "expenses": 1443069, "income_tax": 169637, "marketing_expense": 163818, "net_income": 654890, "net_profit": 485253, "operational_expense": 788508, "product_revenue": 604234, "quarter": 1, "rd_expense": 245278, "revenue": 2097959, "salaries_expense": 571811, "service_revenue": 1493725 }, { "depreciation": 96760, "expenses": 1423232, "income_tax": 142972, "marketing_expense": 223280, "net_income": 634649, "net_profit": 491677, "operational_expense": 789380, "product_revenue": 695045, "quarter": 2, "rd_expense": 277402, "revenue": 2057881, "salaries_expense": 671927, "service_revenue": 1362836 }, { "depreciation": 119799, "expenses": 1403668, "income_tax": 148360, "marketing_expense": 279133, "net_income": 614901, "net_profit": 466541, "operational_expense": 960305, "product_revenue": 569397, "quarter": 3, "rd_expense": 245286, "revenue": 2018569, "salaries_expense": 479777, "service_revenue": 1449172 }, { "depreciation": 129601, "expenses": 1384373, "income_tax": 158140, "marketing_expense": 172585, "net_income": 595635, "net_profit": 437495, "operational_expense": 694889, "product_revenue": 644958, "quarter": 4, "rd_expense": 153834, "revenue": 1980008, "salaries_expense": 465879, "service_revenue": 1335050 } ], "market_conditions": { "gdp_growth": [ 0.045191050340435024, 0.04362244235631542, 0.04037129377661286, 0.046449265688134796 ], "inflation_rate": [ 0.007232821384649893, 0.007142153632273742, 0.007107918754938583, 0.007713498960541375 ], "interest_rate": [ 0.020885036787538107, 0.019819668241186687, 0.01854299071176028, 0.015200507859628376 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 50368, "billable_hours_per_employee": 148, "client_concentration": 0.15, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 1459960, "net_revenue": 1315041, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2689 }, { "average_project_size": 67529, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 1510548, "net_revenue": 1289263, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 2637 }, { "average_project_size": 196966, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 1452390, "net_revenue": 1263992, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2585 }, { "average_project_size": 129719, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 1531509, "net_revenue": 1239215, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2534 } ], "balance_sheet": [ { "assets": 1374957, "current_assets": 545088, "current_liabilities": 417274, "equity": 900155, "fixed_assets": 829869, "liabilities": 789748, "long_term_liabilities": 372474, "quarter": 1 }, { "assets": 1420146, "current_assets": 698749, "current_liabilities": 443431, "equity": 911941, "fixed_assets": 721397, "liabilities": 806163, "long_term_liabilities": 362732, "quarter": 2 }, { "assets": 1466821, "current_assets": 464816, "current_liabilities": 431788, "equity": 929248, "fixed_assets": 1002005, "liabilities": 822919, "long_term_liabilities": 391131, "quarter": 3 }, { "assets": 1515029, "current_assets": 739212, "current_liabilities": 425479, "equity": 985535, "fixed_assets": 775817, "liabilities": 840023, "long_term_liabilities": 414544, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36411, "financing_cash_flow": 74659, "investing_cash_flow": -445532, "net_cash_flow": 60923, "operating_cash_flow": 389047, "quarter": 1 }, { "change_in_working_capital": 5373, "financing_cash_flow": 82776, "investing_cash_flow": -349543, "net_cash_flow": 24461, "operating_cash_flow": 345751, "quarter": 2 }, { "change_in_working_capital": 81666, "financing_cash_flow": -176527, "investing_cash_flow": -497439, "net_cash_flow": 32205, "operating_cash_flow": 353958, "quarter": 3 }, { "change_in_working_capital": 53199, "financing_cash_flow": -188054, "investing_cash_flow": -309744, "net_cash_flow": 242648, "operating_cash_flow": 360072, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9564233645124902, "current_ratio": 1.3063071267320754, "debt_to_equity_ratio": 0.8773466791830296, "profit_margin": 0.2394951944464089, "quarter": 1, "return_on_assets": 0.22905879965700746, "return_on_equity": 0.3498797429331615 }, { "asset_turnover_ratio": 0.9078383490148196, "current_ratio": 1.5757784187393304, "debt_to_equity_ratio": 0.8840078469988738, "profit_margin": 0.23110722947916756, "quarter": 2, "return_on_assets": 0.20980800565575652, "return_on_equity": 0.3267294704372322 }, { "asset_turnover_ratio": 0.8617220506114924, "current_ratio": 1.0764912410720076, "debt_to_equity_ratio": 0.8855752178105306, "profit_margin": 0.22574984651801594, "quarter": 3, "return_on_assets": 0.19453362066673438, "return_on_equity": 0.30707195495712664 }, { "asset_turnover_ratio": 0.817948039278456, "current_ratio": 1.7373642412433987, "debt_to_equity_ratio": 0.8523522756675308, "profit_margin": 0.25058524953297046, "quarter": 4, "return_on_assets": 0.20496571352759585, "return_on_equity": 0.3150867295428371 } ], "income_statement": [ { "depreciation": 74101, "expenses": 906373, "income_tax": 93722, "marketing_expense": 175630, "net_income": 408668, "net_profit": 314946, "operational_expense": 623770, "product_revenue": 518330, "quarter": 1, "rd_expense": 178082, "revenue": 1315041, "salaries_expense": 332555, "service_revenue": 796711 }, { "depreciation": 47793, "expenses": 886496, "income_tax": 104809, "marketing_expense": 159595, "net_income": 402767, "net_profit": 297958, "operational_expense": 476973, "product_revenue": 385518, "quarter": 2, "rd_expense": 151814, "revenue": 1289263, "salaries_expense": 358244, "service_revenue": 903745 }, { "depreciation": 68612, "expenses": 867056, "income_tax": 111590, "marketing_expense": 107937, "net_income": 396936, "net_profit": 285346, "operational_expense": 528306, "product_revenue": 282531, "quarter": 3, "rd_expense": 92934, "revenue": 1263992, "salaries_expense": 280228, "service_revenue": 981461 }, { "depreciation": 49543, "expenses": 848042, "income_tax": 80644, "marketing_expense": 111872, "net_income": 391173, "net_profit": 310529, "operational_expense": 581499, "product_revenue": 348170, "quarter": 4, "rd_expense": 111156, "revenue": 1239215, "salaries_expense": 391693, "service_revenue": 891045 } ], "market_conditions": { "gdp_growth": [ 0.056868791314618486, 0.04920447138070801, 0.06540710020635664, 0.06545526440339543 ], "inflation_rate": [ 0.00822686268963392, 0.004185718585759592, 0.0014551625725313447, 0.007748129900101303 ], "interest_rate": [ 0.01168031684356856, 0.013383524550142967, 0.014975294513425604, 0.01395444911391321 ], "year": 2006 }, "random_event": { "description": "Smith Inc Industry Recognition in 2006", "impact": 0.02, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 147135, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 4584128, "net_revenue": 3996026, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 8172 }, { "average_project_size": 139082, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 4767039, "net_revenue": 3944829, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 8067 }, { "average_project_size": 100052, "billable_hours_per_employee": 152, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 4762296, "net_revenue": 3894288, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 7964 }, { "average_project_size": 129159, "billable_hours_per_employee": 152, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 4665977, "net_revenue": 3844394, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 7862 } ], "balance_sheet": [ { "assets": 4151863, "current_assets": 1968676, "current_liabilities": 1277706, "equity": 2510912, "fixed_assets": 2183187, "liabilities": 2373141, "long_term_liabilities": 1095435, "quarter": 1 }, { "assets": 4229959, "current_assets": 1639191, "current_liabilities": 1278109, "equity": 2549347, "fixed_assets": 2590768, "liabilities": 2411151, "long_term_liabilities": 1133042, "quarter": 2 }, { "assets": 4309524, "current_assets": 1514159, "current_liabilities": 1311121, "equity": 2589859, "fixed_assets": 2795365, "liabilities": 2449770, "long_term_liabilities": 1138649, "quarter": 3 }, { "assets": 4390586, "current_assets": 1688291, "current_liabilities": 1228967, "equity": 2589534, "fixed_assets": 2702295, "liabilities": 2489008, "long_term_liabilities": 1260041, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67708, "financing_cash_flow": -26297, "investing_cash_flow": -216283, "net_cash_flow": 973812, "operating_cash_flow": 983049, "quarter": 1 }, { "change_in_working_capital": 91680, "financing_cash_flow": -62812, "investing_cash_flow": -377549, "net_cash_flow": 663769, "operating_cash_flow": 929247, "quarter": 2 }, { "change_in_working_capital": -82934, "financing_cash_flow": 46499, "investing_cash_flow": -467397, "net_cash_flow": 1010006, "operating_cash_flow": 1019517, "quarter": 3 }, { "change_in_working_capital": -92970, "financing_cash_flow": 179874, "investing_cash_flow": -390211, "net_cash_flow": 553315, "operating_cash_flow": 954368, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9624657653684623, "current_ratio": 1.540789508697619, "debt_to_equity_ratio": 0.9451310918104657, "profit_margin": 0.183229538546546, "quarter": 1, "return_on_assets": 0.17635215805531154, "return_on_equity": 0.2916032103076492 }, { "asset_turnover_ratio": 0.9325927272581129, "current_ratio": 1.2825126808433396, "debt_to_equity_ratio": 0.9457916085962406, "profit_margin": 0.18518901579764294, "quarter": 2, "return_on_assets": 0.1727059293009696, "return_on_equity": 0.2865592639997615 }, { "asset_turnover_ratio": 0.9036468992863249, "current_ratio": 1.154858323526204, "debt_to_equity_ratio": 0.9459086382694966, "profit_margin": 0.187480997810126, "quarter": 3, "return_on_assets": 0.16941662234622665, "return_on_equity": 0.281909169572552 }, { "asset_turnover_ratio": 0.8755992935794903, "current_ratio": 1.3737480339179164, "debt_to_equity_ratio": 0.9611798879643982, "profit_margin": 0.17895044056358428, "quarter": 4, "return_on_assets": 0.15668887934321296, "return_on_equity": 0.2656678769230294 } ], "income_statement": [ { "depreciation": 250859, "expenses": 2986496, "income_tax": 277340, "marketing_expense": 382986, "net_income": 1009530, "net_profit": 732190, "operational_expense": 1515100, "product_revenue": 1266992, "quarter": 1, "rd_expense": 362162, "revenue": 3996026, "salaries_expense": 1078974, "service_revenue": 2729034 }, { "depreciation": 198708, "expenses": 2958596, "income_tax": 255694, "marketing_expense": 297243, "net_income": 986233, "net_profit": 730539, "operational_expense": 1725352, "product_revenue": 1561416, "quarter": 2, "rd_expense": 579383, "revenue": 3944829, "salaries_expense": 902882, "service_revenue": 2383413 }, { "depreciation": 289412, "expenses": 2930957, "income_tax": 233226, "marketing_expense": 515497, "net_income": 963331, "net_profit": 730105, "operational_expense": 1469948, "product_revenue": 1339316, "quarter": 3, "rd_expense": 425346, "revenue": 3894288, "salaries_expense": 1205255, "service_revenue": 2554972 }, { "depreciation": 266412, "expenses": 2903576, "income_tax": 252862, "marketing_expense": 505674, "net_income": 940818, "net_profit": 687956, "operational_expense": 1887157, "product_revenue": 936627, "quarter": 4, "rd_expense": 547990, "revenue": 3844394, "salaries_expense": 1018593, "service_revenue": 2907767 } ], "market_conditions": { "gdp_growth": [ 0.04781358118971422, 0.050486559440179254, 0.05339284450329468, 0.04484250097135211 ], "inflation_rate": [ 0.014049102264590784, 0.011769732136650082, 0.01211129328819692, 0.014862108906396443 ], "interest_rate": [ 0.013509918201286964, 0.021489101280252575, 0.016183136259367587, 0.013269519462312142 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 67439, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 3221186, "net_revenue": 2784661, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 5695 }, { "average_project_size": 140917, "billable_hours_per_employee": 91, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 3432150, "net_revenue": 2766538, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5658 }, { "average_project_size": 199030, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 3353852, "net_revenue": 2748533, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5621 }, { "average_project_size": 104446, "billable_hours_per_employee": 144, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 3354000, "net_revenue": 2730645, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 5584 } ], "balance_sheet": [ { "assets": 3816073, "current_assets": 1736511, "current_liabilities": 934875, "equity": 2677547, "fixed_assets": 2079562, "liabilities": 1922334, "long_term_liabilities": 987459, "quarter": 1 }, { "assets": 3899087, "current_assets": 1840825, "current_liabilities": 851449, "equity": 2718351, "fixed_assets": 2058262, "liabilities": 1947587, "long_term_liabilities": 1096138, "quarter": 2 }, { "assets": 3983907, "current_assets": 1723696, "current_liabilities": 989150, "equity": 2759890, "fixed_assets": 2260211, "liabilities": 1973172, "long_term_liabilities": 984022, "quarter": 3 }, { "assets": 4070572, "current_assets": 1576646, "current_liabilities": 907776, "equity": 2908198, "fixed_assets": 2493926, "liabilities": 1999093, "long_term_liabilities": 1091317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74838, "financing_cash_flow": 64746, "investing_cash_flow": -404471, "net_cash_flow": 338493, "operating_cash_flow": 940644, "quarter": 1 }, { "change_in_working_capital": 56039, "financing_cash_flow": 170399, "investing_cash_flow": -382573, "net_cash_flow": 824818, "operating_cash_flow": 933114, "quarter": 2 }, { "change_in_working_capital": 97446, "financing_cash_flow": 43537, "investing_cash_flow": -304895, "net_cash_flow": 549924, "operating_cash_flow": 847207, "quarter": 3 }, { "change_in_working_capital": 70470, "financing_cash_flow": 19702, "investing_cash_flow": -291974, "net_cash_flow": 650873, "operating_cash_flow": 974521, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7297190069477183, "current_ratio": 1.8574793421580424, "debt_to_equity_ratio": 0.717945940818219, "profit_margin": 0.2814734001733066, "quarter": 1, "return_on_assets": 0.20539649005666297, "return_on_equity": 0.292733610278363 }, { "asset_turnover_ratio": 0.7095348218698377, "current_ratio": 2.1619909119630183, "debt_to_equity_ratio": 0.7164589856129691, "profit_margin": 0.27718795115049927, "quarter": 2, "return_on_assets": 0.1966745035440348, "return_on_equity": 0.2821015387637579 }, { "asset_turnover_ratio": 0.689908926086879, "current_ratio": 1.7426032452105342, "debt_to_equity_ratio": 0.7149458855244231, "profit_margin": 0.27256540125223166, "quarter": 3, "return_on_assets": 0.1880453032663664, "return_on_equity": 0.2714437894263902 }, { "asset_turnover_ratio": 0.6708258691898829, "current_ratio": 1.7368227404117316, "debt_to_equity_ratio": 0.6873992073442042, "profit_margin": 0.3064180807098689, "quarter": 4, "return_on_assets": 0.20555317532769352, "return_on_equity": 0.2877104653809679 } ], "income_statement": [ { "depreciation": 156836, "expenses": 1756498, "income_tax": 244355, "marketing_expense": 241860, "net_income": 1028163, "net_profit": 783808, "operational_expense": 908660, "product_revenue": 1006011, "quarter": 1, "rd_expense": 237182, "revenue": 2784661, "salaries_expense": 585649, "service_revenue": 1778650 }, { "depreciation": 166263, "expenses": 1728985, "income_tax": 270702, "marketing_expense": 227139, "net_income": 1037553, "net_profit": 766851, "operational_expense": 897154, "product_revenue": 1057263, "quarter": 2, "rd_expense": 206367, "revenue": 2766538, "salaries_expense": 755445, "service_revenue": 1709275 }, { "depreciation": 98052, "expenses": 1701904, "income_tax": 297474, "marketing_expense": 177017, "net_income": 1046629, "net_profit": 749155, "operational_expense": 932037, "product_revenue": 550210, "quarter": 3, "rd_expense": 243918, "revenue": 2748533, "salaries_expense": 550490, "service_revenue": 2198323 }, { "depreciation": 137802, "expenses": 1675247, "income_tax": 218679, "marketing_expense": 213825, "net_income": 1055398, "net_profit": 836719, "operational_expense": 1033005, "product_revenue": 709536, "quarter": 4, "rd_expense": 172178, "revenue": 2730645, "salaries_expense": 554970, "service_revenue": 2021109 } ], "market_conditions": { "gdp_growth": [ 0.0446063481662841, 0.0354377643719837, 0.04100025593155154, 0.029914281729577906 ], "inflation_rate": [ 0.0039795585169716775, 0.008665586012648184, 0.0024821131905825612, 0.008866901254983 ], "interest_rate": [ 0.012052833387888368, 0.009375409885964296, 0.0164644678094426, 0.01110967902138862 ], "year": 2008 }, "random_event": { "description": "Smith Inc Technology Adoption in 2008", "impact": 0.08, "type": "Technology Adoption" }, "year": 2008 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2006, "industry": "Advertising", "location": "Lake Danielside", "name": "Phillips, Miller and Miller", "num_employees": 877, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.phillips,millerandmiller.com" }

[ { "advertising_kpis": [ { "average_project_size": 130136, "billable_hours_per_employee": 94, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 12120566, "net_revenue": 9744179, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 11111 }, { "average_project_size": 116663, "billable_hours_per_employee": 139, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 11319457, "net_revenue": 9674685, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11032 }, { "average_project_size": 68782, "billable_hours_per_employee": 102, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 10783675, "net_revenue": 9605687, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 10953 }, { "average_project_size": 190425, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 12213522, "net_revenue": 9537181, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 10875 } ], "balance_sheet": [ { "assets": 12891065, "current_assets": 5895102, "current_liabilities": 3175401, "equity": 8813382, "fixed_assets": 6995963, "liabilities": 6164781, "long_term_liabilities": 2989380, "quarter": 1 }, { "assets": 13070259, "current_assets": 4911968, "current_liabilities": 3421896, "equity": 8960788, "fixed_assets": 8158291, "liabilities": 6293065, "long_term_liabilities": 2871169, "quarter": 2 }, { "assets": 13251944, "current_assets": 4270924, "current_liabilities": 3553339, "equity": 9042969, "fixed_assets": 8981020, "liabilities": 6424018, "long_term_liabilities": 2870679, "quarter": 3 }, { "assets": 13436155, "current_assets": 6127368, "current_liabilities": 3608334, "equity": 9046940, "fixed_assets": 7308787, "liabilities": 6557696, "long_term_liabilities": 2949362, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94935, "financing_cash_flow": -98960, "investing_cash_flow": -204570, "net_cash_flow": 2408238, "operating_cash_flow": 2604272, "quarter": 1 }, { "change_in_working_capital": -28960, "financing_cash_flow": -83339, "investing_cash_flow": -476078, "net_cash_flow": 2639520, "operating_cash_flow": 2750065, "quarter": 2 }, { "change_in_working_capital": 47832, "financing_cash_flow": -8241, "investing_cash_flow": -465188, "net_cash_flow": 2658412, "operating_cash_flow": 2862406, "quarter": 3 }, { "change_in_working_capital": -18599, "financing_cash_flow": -86418, "investing_cash_flow": -170273, "net_cash_flow": 2540406, "operating_cash_flow": 2764135, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7558862669608756, "current_ratio": 1.8564905660733872, "debt_to_equity_ratio": 0.6994796095301441, "profit_margin": 0.21418920978360517, "quarter": 1, "return_on_assets": 0.16190268220662918, "return_on_equity": 0.23681011443734085 }, { "asset_turnover_ratio": 0.7402060663067197, "current_ratio": 1.4354521586862956, "debt_to_equity_ratio": 0.7022892406337479, "profit_margin": 0.22570181871554473, "quarter": 2, "return_on_assets": 0.16706585538970575, "return_on_equity": 0.2436832564278945 }, { "asset_turnover_ratio": 0.7248511614597828, "current_ratio": 1.2019466760700288, "debt_to_equity_ratio": 0.7103881479633514, "profit_margin": 0.23059704110700255, "quarter": 3, "return_on_assets": 0.16714853307560007, "return_on_equity": 0.2449464329690835 }, { "asset_turnover_ratio": 0.7098147498298434, "current_ratio": 1.6981155292165304, "debt_to_equity_ratio": 0.7248523810260707, "profit_margin": 0.2273712745936142, "quarter": 4, "return_on_assets": 0.1613914843941589, "return_on_equity": 0.23969220532025193 } ], "income_statement": [ { "depreciation": 517174, "expenses": 6894880, "income_tax": 762201, "marketing_expense": 995054, "net_income": 2849299, "net_profit": 2087098, "operational_expense": 3923962, "product_revenue": 3830105, "quarter": 1, "rd_expense": 695552, "revenue": 9744179, "salaries_expense": 3034172, "service_revenue": 5914074 }, { "depreciation": 566471, "expenses": 6821219, "income_tax": 669872, "marketing_expense": 1252661, "net_income": 2853466, "net_profit": 2183594, "operational_expense": 4536211, "product_revenue": 1958164, "quarter": 2, "rd_expense": 716270, "revenue": 9674685, "salaries_expense": 2576321, "service_revenue": 7716521 }, { "depreciation": 647363, "expenses": 6748346, "income_tax": 642298, "marketing_expense": 867839, "net_income": 2857341, "net_profit": 2215043, "operational_expense": 4277916, "product_revenue": 2200980, "quarter": 3, "rd_expense": 812795, "revenue": 9605687, "salaries_expense": 3131736, "service_revenue": 7404707 }, { "depreciation": 595654, "expenses": 6676251, "income_tax": 692449, "marketing_expense": 866393, "net_income": 2860930, "net_profit": 2168481, "operational_expense": 3806566, "product_revenue": 2835356, "quarter": 4, "rd_expense": 874836, "revenue": 9537181, "salaries_expense": 3018149, "service_revenue": 6701825 } ], "market_conditions": { "gdp_growth": [ 0.025926512923864775, 0.029195986958161457, 0.03238576541476718, 0.02741999658762529 ], "inflation_rate": [ 0.0014787525764982509, 0.008502219674179561, 0.0046163867742666665, 0.007982952130739417 ], "interest_rate": [ 0.015580233317112993, 0.02189488907854837, 0.021271927731640272, 0.020899330797035532 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 148538, "billable_hours_per_employee": 117, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 19430390, "net_revenue": 16054965, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 18307 }, { "average_project_size": 121001, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 20173215, "net_revenue": 15927187, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 18161 }, { "average_project_size": 72110, "billable_hours_per_employee": 120, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 17654248, "net_revenue": 15800427, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 18016 }, { "average_project_size": 59855, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 19943622, "net_revenue": 15674676, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 17873 } ], "balance_sheet": [ { "assets": 16731760, "current_assets": 7945752, "current_liabilities": 3779809, "equity": 12555030, "fixed_assets": 8786008, "liabilities": 9200261, "long_term_liabilities": 5420452, "quarter": 1 }, { "assets": 16983010, "current_assets": 7447567, "current_liabilities": 3992985, "equity": 12125778, "fixed_assets": 9535443, "liabilities": 9373657, "long_term_liabilities": 5380672, "quarter": 2 }, { "assets": 17238033, "current_assets": 5547222, "current_liabilities": 4672607, "equity": 12437738, "fixed_assets": 11690811, "liabilities": 9550322, "long_term_liabilities": 4877715, "quarter": 3 }, { "assets": 17496886, "current_assets": 7547828, "current_liabilities": 4481793, "equity": 12682396, "fixed_assets": 9949058, "liabilities": 9730316, "long_term_liabilities": 5248523, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98992, "financing_cash_flow": -122780, "investing_cash_flow": -455705, "net_cash_flow": 5193408, "operating_cash_flow": 5547110, "quarter": 1 }, { "change_in_working_capital": 94282, "financing_cash_flow": 103165, "investing_cash_flow": -170762, "net_cash_flow": 4986267, "operating_cash_flow": 5193318, "quarter": 2 }, { "change_in_working_capital": -18979, "financing_cash_flow": 48255, "investing_cash_flow": -387451, "net_cash_flow": 5023999, "operating_cash_flow": 5290196, "quarter": 3 }, { "change_in_working_capital": 28280, "financing_cash_flow": -51608, "investing_cash_flow": -207318, "net_cash_flow": 5288946, "operating_cash_flow": 5652519, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.959550280424773, "current_ratio": 2.1021570137538697, "debt_to_equity_ratio": 0.7327948240665295, "profit_margin": 0.31289579267223566, "quarter": 1, "return_on_assets": 0.30023924560237536, "return_on_equity": 0.40012098736522334 }, { "asset_turnover_ratio": 0.9378306319080069, "current_ratio": 1.8651627792240641, "debt_to_equity_ratio": 0.7730355116183061, "profit_margin": 0.2835670228521835, "quarter": 2, "return_on_assets": 0.2659378402297355, "return_on_equity": 0.372464760611649 }, { "asset_turnover_ratio": 0.9166026657449838, "current_ratio": 1.1871792342048026, "debt_to_equity_ratio": 0.7678503920889795, "profit_margin": 0.3006264957269826, "quarter": 3, "return_on_assets": 0.2755550473769252, "return_on_equity": 0.38190441059298724 }, { "asset_turnover_ratio": 0.8958551824593245, "current_ratio": 1.6841090161906183, "debt_to_equity_ratio": 0.7672301038384229, "profit_margin": 0.3136157965880762, "quarter": 4, "return_on_assets": 0.2809543366745374, "return_on_equity": 0.3876101960544364 } ], "income_statement": [ { "depreciation": 523579, "expenses": 9705515, "income_tax": 1325919, "marketing_expense": 1747064, "net_income": 6349450, "net_profit": 5023531, "operational_expense": 5282009, "product_revenue": 3848768, "quarter": 1, "rd_expense": 1467375, "revenue": 16054965, "salaries_expense": 4500546, "service_revenue": 12206197 }, { "depreciation": 676893, "expenses": 9543275, "income_tax": 1867487, "marketing_expense": 1367393, "net_income": 6383912, "net_profit": 4516425, "operational_expense": 5439846, "product_revenue": 5531862, "quarter": 2, "rd_expense": 1570281, "revenue": 15927187, "salaries_expense": 3129414, "service_revenue": 10395325 }, { "depreciation": 540169, "expenses": 9383748, "income_tax": 1666652, "marketing_expense": 1235436, "net_income": 6416679, "net_profit": 4750027, "operational_expense": 4887903, "product_revenue": 5841306, "quarter": 3, "rd_expense": 1815982, "revenue": 15800427, "salaries_expense": 3703146, "service_revenue": 9959121 }, { "depreciation": 736693, "expenses": 9226887, "income_tax": 1531963, "marketing_expense": 1009525, "net_income": 6447789, "net_profit": 4915826, "operational_expense": 5150375, "product_revenue": 4929977, "quarter": 4, "rd_expense": 1386927, "revenue": 15674676, "salaries_expense": 3777674, "service_revenue": 10744699 } ], "market_conditions": { "gdp_growth": [ 0.036337709378525505, 0.0393745920845049, 0.04672037549409053, 0.04180102970049946 ], "inflation_rate": [ 0.009480867434850656, 0.009609876234426131, 0.011294722971060104, 0.00360300799352729 ], "interest_rate": [ 0.017488554652061308, 0.016284386884812777, 0.01966660196966434, 0.017091172918524588 ], "year": 2007 }, "random_event": { "description": "Phillips, Miller and Miller Industry Recognition in 2007", "impact": -0.07, "type": "Industry Recognition" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 189793, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 25345182, "net_revenue": 19526852, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 22266 }, { "average_project_size": 137463, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 25121158, "net_revenue": 19359529, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 22075 }, { "average_project_size": 91309, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 21630742, "net_revenue": 19193640, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 21886 }, { "average_project_size": 79254, "billable_hours_per_employee": 128, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 24088153, "net_revenue": 19029172, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 21698 } ], "balance_sheet": [ { "assets": 24463892, "current_assets": 12202013, "current_liabilities": 5581516, "equity": 17989562, "fixed_assets": 12261879, "liabilities": 11290856, "long_term_liabilities": 5709340, "quarter": 1 }, { "assets": 25056512, "current_assets": 11163776, "current_liabilities": 4771151, "equity": 18230272, "fixed_assets": 13892736, "liabilities": 11408081, "long_term_liabilities": 6636930, "quarter": 2 }, { "assets": 25663488, "current_assets": 10898510, "current_liabilities": 4927831, "equity": 18716936, "fixed_assets": 14764978, "liabilities": 11526524, "long_term_liabilities": 6598693, "quarter": 3 }, { "assets": 26285167, "current_assets": 9630040, "current_liabilities": 6145188, "equity": 19317291, "fixed_assets": 16655127, "liabilities": 11646197, "long_term_liabilities": 5501009, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54893, "financing_cash_flow": -124555, "investing_cash_flow": -195643, "net_cash_flow": 5179730, "operating_cash_flow": 5821204, "quarter": 1 }, { "change_in_working_capital": 91394, "financing_cash_flow": 101634, "investing_cash_flow": -388826, "net_cash_flow": 5487869, "operating_cash_flow": 5630742, "quarter": 2 }, { "change_in_working_capital": 61668, "financing_cash_flow": 57214, "investing_cash_flow": -327577, "net_cash_flow": 5584845, "operating_cash_flow": 5702942, "quarter": 3 }, { "change_in_working_capital": -6118, "financing_cash_flow": 49245, "investing_cash_flow": -314996, "net_cash_flow": 5202006, "operating_cash_flow": 5329652, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7981907375980895, "current_ratio": 2.186146738628, "debt_to_equity_ratio": 0.6276337356073483, "profit_margin": 0.2466616738837371, "quarter": 1, "return_on_assets": 0.19688306341443954, "return_on_equity": 0.26774003725049006 }, { "asset_turnover_ratio": 0.7726346348605904, "current_ratio": 2.3398496505350597, "debt_to_equity_ratio": 0.6257767848993148, "profit_margin": 0.23667109876485115, "quarter": 2, "return_on_assets": 0.1828602879762355, "return_on_equity": 0.2513314666945178 }, { "asset_turnover_ratio": 0.7478967784893464, "current_ratio": 2.2116241405194295, "debt_to_equity_ratio": 0.6158339164059758, "profit_margin": 0.2386192509602139, "quarter": 3, "return_on_assets": 0.17846256907868485, "return_on_equity": 0.24469667471214307 }, { "asset_turnover_ratio": 0.7239509644355693, "current_ratio": 1.5670863120867906, "debt_to_equity_ratio": 0.6028897633731355, "profit_margin": 0.24584995080185307, "quarter": 4, "return_on_assets": 0.1779833089894388, "return_on_equity": 0.24218307836228176 } ], "income_statement": [ { "depreciation": 1004678, "expenses": 13498614, "income_tax": 1211712, "marketing_expense": 2074792, "net_income": 6028238, "net_profit": 4816526, "operational_expense": 6925366, "product_revenue": 3934899, "quarter": 1, "rd_expense": 2692692, "revenue": 19526852, "salaries_expense": 5518196, "service_revenue": 15591953 }, { "depreciation": 1048901, "expenses": 13284903, "income_tax": 1492785, "marketing_expense": 1379709, "net_income": 6074626, "net_profit": 4581841, "operational_expense": 7592991, "product_revenue": 5857206, "quarter": 2, "rd_expense": 1811328, "revenue": 19359529, "salaries_expense": 5966467, "service_revenue": 13502323 }, { "depreciation": 1122970, "expenses": 13074577, "income_tax": 1539091, "marketing_expense": 2132295, "net_income": 6119063, "net_profit": 4579972, "operational_expense": 8972437, "product_revenue": 4010994, "quarter": 3, "rd_expense": 2397949, "revenue": 19193640, "salaries_expense": 5606204, "service_revenue": 15182646 }, { "depreciation": 651331, "expenses": 12867580, "income_tax": 1483271, "marketing_expense": 1434590, "net_income": 6161592, "net_profit": 4678321, "operational_expense": 6620922, "product_revenue": 6701169, "quarter": 4, "rd_expense": 2144925, "revenue": 19029172, "salaries_expense": 5195726, "service_revenue": 12328003 } ], "market_conditions": { "gdp_growth": [ 0.05346979413387263, 0.05740402501509673, 0.059462014827211515, 0.056328019710162165 ], "inflation_rate": [ 0.008246976610474285, 0.010019913783710954, 0.009568525859265348, 0.012104734989838738 ], "interest_rate": [ 0.01823684685338036, 0.016206310313237292, 0.019309583834546215, 0.014380650492085863 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 107614, "billable_hours_per_employee": 100, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 12253865, "net_revenue": 9815675, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 11192 }, { "average_project_size": 160942, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 12029073, "net_revenue": 9662532, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 11018 }, { "average_project_size": 117708, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 11849529, "net_revenue": 9511779, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 10846 }, { "average_project_size": 147752, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 10812381, "net_revenue": 9363378, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 10677 } ], "balance_sheet": [ { "assets": 13351660, "current_assets": 5190820, "current_liabilities": 2898134, "equity": 9043177, "fixed_assets": 8160840, "liabilities": 6640186, "long_term_liabilities": 3742052, "quarter": 1 }, { "assets": 13636815, "current_assets": 4961578, "current_liabilities": 3579532, "equity": 9098041, "fixed_assets": 8675237, "liabilities": 6717185, "long_term_liabilities": 3137653, "quarter": 2 }, { "assets": 13928060, "current_assets": 4320975, "current_liabilities": 3187656, "equity": 9208705, "fixed_assets": 9607085, "liabilities": 6795077, "long_term_liabilities": 3607421, "quarter": 3 }, { "assets": 14225526, "current_assets": 6078797, "current_liabilities": 3778101, "equity": 9324484, "fixed_assets": 8146729, "liabilities": 6873872, "long_term_liabilities": 3095771, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1630, "financing_cash_flow": -175932, "investing_cash_flow": -190961, "net_cash_flow": 2321059, "operating_cash_flow": 2860593, "quarter": 1 }, { "change_in_working_capital": 12402, "financing_cash_flow": 58278, "investing_cash_flow": -289445, "net_cash_flow": 2526707, "operating_cash_flow": 2783859, "quarter": 2 }, { "change_in_working_capital": -46655, "financing_cash_flow": 104746, "investing_cash_flow": -205489, "net_cash_flow": 2649274, "operating_cash_flow": 2647693, "quarter": 3 }, { "change_in_working_capital": -86607, "financing_cash_flow": 73748, "investing_cash_flow": -475500, "net_cash_flow": 2120544, "operating_cash_flow": 2559549, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.735165140514363, "current_ratio": 1.7910904050675365, "debt_to_equity_ratio": 0.7342757971009525, "profit_margin": 0.23754892047668652, "quarter": 1, "return_on_assets": 0.1746376855012785, "return_on_equity": 0.25784113260196057 }, { "asset_turnover_ratio": 0.7085622265902999, "current_ratio": 1.3860968417100337, "debt_to_equity_ratio": 0.7383111375294967, "profit_margin": 0.2254492921731074, "quarter": 2, "return_on_assets": 0.15974485244538406, "return_on_equity": 0.23943736898965393 }, { "asset_turnover_ratio": 0.6829220293422056, "current_ratio": 1.3555336585880031, "debt_to_equity_ratio": 0.7378971310298245, "profit_margin": 0.21822647477406698, "quarter": 3, "return_on_assets": 0.14903166700890144, "return_on_equity": 0.22540867581272286 }, { "asset_turnover_ratio": 0.6582096155882039, "current_ratio": 1.6089556631757596, "debt_to_equity_ratio": 0.7371852426364827, "profit_margin": 0.21069639610832758, "quarter": 4, "return_on_assets": 0.13868239388828224, "return_on_equity": 0.2115752464157802 } ], "income_statement": [ { "depreciation": 528890, "expenses": 6788123, "income_tax": 695849, "marketing_expense": 1262796, "net_income": 3027552, "net_profit": 2331703, "operational_expense": 3773460, "product_revenue": 2850147, "quarter": 1, "rd_expense": 1100659, "revenue": 9815675, "salaries_expense": 3080511, "service_revenue": 6965528 }, { "depreciation": 605448, "expenses": 6739279, "income_tax": 744842, "marketing_expense": 1210497, "net_income": 2923253, "net_profit": 2178411, "operational_expense": 3500431, "product_revenue": 2693966, "quarter": 2, "rd_expense": 1290914, "revenue": 9662532, "salaries_expense": 2753253, "service_revenue": 6968566 }, { "depreciation": 571971, "expenses": 6690787, "income_tax": 745270, "marketing_expense": 847924, "net_income": 2820992, "net_profit": 2075722, "operational_expense": 3359291, "product_revenue": 3474586, "quarter": 3, "rd_expense": 752947, "revenue": 9511779, "salaries_expense": 2425782, "service_revenue": 6037193 }, { "depreciation": 586719, "expenses": 6642644, "income_tax": 747904, "marketing_expense": 1224860, "net_income": 2720734, "net_profit": 1972830, "operational_expense": 4072505, "product_revenue": 1961302, "quarter": 4, "rd_expense": 970029, "revenue": 9363378, "salaries_expense": 2149564, "service_revenue": 7402076 } ], "market_conditions": { "gdp_growth": [ 0.034733760894432475, 0.024131352913829097, 0.02204173068354567, 0.022216865800033448 ], "inflation_rate": [ 0.007141849734440021, 0.012519211067577864, 0.014214986368276606, 0.01240606688108051 ], "interest_rate": [ 0.01597000081381701, 0.015926695202404306, 0.015344540001265613, 0.021963598393435316 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 66039, "billable_hours_per_employee": 93, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 25342085, "net_revenue": 19641261, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 22396 }, { "average_project_size": 102252, "billable_hours_per_employee": 147, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 22467433, "net_revenue": 19651801, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 22408 }, { "average_project_size": 168064, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 24757796, "net_revenue": 19662347, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 22420 }, { "average_project_size": 190329, "billable_hours_per_employee": 106, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 22025914, "net_revenue": 19672898, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 22432 } ], "balance_sheet": [ { "assets": 23052052, "current_assets": 7373757, "current_liabilities": 5243693, "equity": 16493111, "fixed_assets": 15678295, "liabilities": 10206631, "long_term_liabilities": 4962938, "quarter": 1 }, { "assets": 23521076, "current_assets": 10811777, "current_liabilities": 5507787, "equity": 16956256, "fixed_assets": 12709299, "liabilities": 10329749, "long_term_liabilities": 4821962, "quarter": 2 }, { "assets": 23999642, "current_assets": 7956506, "current_liabilities": 5904037, "equity": 17341439, "fixed_assets": 16043136, "liabilities": 10454352, "long_term_liabilities": 4550315, "quarter": 3 }, { "assets": 24487946, "current_assets": 11405177, "current_liabilities": 4784970, "equity": 17654352, "fixed_assets": 13082769, "liabilities": 10580459, "long_term_liabilities": 5795489, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41664, "financing_cash_flow": 8555, "investing_cash_flow": -472520, "net_cash_flow": 4560427, "operating_cash_flow": 4910351, "quarter": 1 }, { "change_in_working_capital": 97245, "financing_cash_flow": -174379, "investing_cash_flow": -232126, "net_cash_flow": 4324860, "operating_cash_flow": 4544643, "quarter": 2 }, { "change_in_working_capital": -49283, "financing_cash_flow": -142937, "investing_cash_flow": -465133, "net_cash_flow": 4819803, "operating_cash_flow": 5031183, "quarter": 3 }, { "change_in_working_capital": 38269, "financing_cash_flow": 12362, "investing_cash_flow": -137165, "net_cash_flow": 4711229, "operating_cash_flow": 4764130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8520395928310417, "current_ratio": 1.4062144751799923, "debt_to_equity_ratio": 0.6188420729115326, "profit_margin": 0.1857156727360835, "quarter": 1, "return_on_assets": 0.15823710618039558, "return_on_equity": 0.22116446072545076 }, { "asset_turnover_ratio": 0.8354975342114451, "current_ratio": 1.9629983875556554, "debt_to_equity_ratio": 0.6091998728964696, "profit_margin": 0.19158188096856874, "quarter": 2, "return_on_assets": 0.16006618914882975, "return_on_equity": 0.22203775408911025 }, { "asset_turnover_ratio": 0.8192766792104649, "current_ratio": 1.3476382346519848, "debt_to_equity_ratio": 0.6028537770135454, "profit_margin": 0.19306693142990508, "quarter": 3, "return_on_assets": 0.15817523444724718, "return_on_equity": 0.21890622802409881 }, { "asset_turnover_ratio": 0.8033706869494077, "current_ratio": 2.383542007577895, "debt_to_equity_ratio": 0.5993116598105668, "profit_margin": 0.19045821312142217, "quarter": 4, "return_on_assets": 0.15300854551051363, "return_on_equity": 0.21223463766894418 } ], "income_statement": [ { "depreciation": 1262661, "expenses": 14712156, "income_tax": 1281415, "marketing_expense": 2836562, "net_income": 4929105, "net_profit": 3647690, "operational_expense": 7502950, "product_revenue": 3953784, "quarter": 1, "rd_expense": 2204990, "revenue": 19641261, "salaries_expense": 4933559, "service_revenue": 15687477 }, { "depreciation": 779714, "expenses": 14776635, "income_tax": 1110237, "marketing_expense": 2382385, "net_income": 4875166, "net_profit": 3764929, "operational_expense": 9401097, "product_revenue": 7648889, "quarter": 2, "rd_expense": 2072344, "revenue": 19651801, "salaries_expense": 4687184, "service_revenue": 12002912 }, { "depreciation": 1235034, "expenses": 14841397, "income_tax": 1024801, "marketing_expense": 2476544, "net_income": 4820950, "net_profit": 3796149, "operational_expense": 9042322, "product_revenue": 6088407, "quarter": 3, "rd_expense": 1600684, "revenue": 19662347, "salaries_expense": 7347191, "service_revenue": 13573940 }, { "depreciation": 1017265, "expenses": 14906443, "income_tax": 1019590, "marketing_expense": 2823865, "net_income": 4766455, "net_profit": 3746865, "operational_expense": 9707456, "product_revenue": 6727254, "quarter": 4, "rd_expense": 2948652, "revenue": 19672898, "salaries_expense": 6883467, "service_revenue": 12945644 } ], "market_conditions": { "gdp_growth": [ 0.052089750120256864, 0.04873395083472691, 0.05745914459049307, 0.05707977730791047 ], "inflation_rate": [ 0.009374966708052799, 0.002756837177081476, 0.005001119589768203, 0.00454658857516673 ], "interest_rate": [ 0.020785174756799304, 0.018758490812538636, 0.020609026040398236, 0.011993692031330334 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 151067, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 8978751, "net_revenue": 6962208, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7939 }, { "average_project_size": 122871, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 8273346, "net_revenue": 6868552, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7832 }, { "average_project_size": 193860, "billable_hours_per_employee": 135, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 8684305, "net_revenue": 6776156, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7727 }, { "average_project_size": 160147, "billable_hours_per_employee": 154, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 8354775, "net_revenue": 6685003, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7623 } ], "balance_sheet": [ { "assets": 7891936, "current_assets": 3009227, "current_liabilities": 1632131, "equity": 5990633, "fixed_assets": 4882709, "liabilities": 3402168, "long_term_liabilities": 1770037, "quarter": 1 }, { "assets": 8146250, "current_assets": 2788906, "current_liabilities": 1684698, "equity": 6108894, "fixed_assets": 5357344, "liabilities": 3485149, "long_term_liabilities": 1800451, "quarter": 2 }, { "assets": 8408759, "current_assets": 2540047, "current_liabilities": 2058780, "equity": 6361385, "fixed_assets": 5868712, "liabilities": 3570153, "long_term_liabilities": 1511373, "quarter": 3 }, { "assets": 8679727, "current_assets": 3591720, "current_liabilities": 1463672, "equity": 6510875, "fixed_assets": 5088007, "liabilities": 3657231, "long_term_liabilities": 2193559, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77532, "financing_cash_flow": 984, "investing_cash_flow": -374081, "net_cash_flow": 1672889, "operating_cash_flow": 1817378, "quarter": 1 }, { "change_in_working_capital": 57250, "financing_cash_flow": 167441, "investing_cash_flow": -220947, "net_cash_flow": 1291257, "operating_cash_flow": 1721082, "quarter": 2 }, { "change_in_working_capital": 66355, "financing_cash_flow": -51739, "investing_cash_flow": -361743, "net_cash_flow": 1510393, "operating_cash_flow": 1836297, "quarter": 3 }, { "change_in_working_capital": -12281, "financing_cash_flow": 181127, "investing_cash_flow": -361426, "net_cash_flow": 1785014, "operating_cash_flow": 1953526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8821926584300734, "current_ratio": 1.8437410967624535, "debt_to_equity_ratio": 0.5679146093576422, "profit_margin": 0.21557313427004765, "quarter": 1, "return_on_assets": 0.1901770364077965, "return_on_equity": 0.25053529401650876 }, { "asset_turnover_ratio": 0.843155071351849, "current_ratio": 1.6554337928815728, "debt_to_equity_ratio": 0.5705040879740261, "profit_margin": 0.21078576678170305, "quarter": 2, "return_on_assets": 0.17772508823078104, "return_on_equity": 0.23699756453459497 }, { "asset_turnover_ratio": 0.8058449528640315, "current_ratio": 1.2337631995647909, "debt_to_equity_ratio": 0.5612225953939276, "profit_margin": 0.22472608363798, "quarter": 3, "return_on_assets": 0.18109438027656638, "return_on_equity": 0.23937853156191616 }, { "asset_turnover_ratio": 0.770185859532218, "current_ratio": 2.4539104389508033, "debt_to_equity_ratio": 0.5617111371359457, "profit_margin": 0.22264447749686875, "quarter": 4, "return_on_assets": 0.17147762827102742, "return_on_equity": 0.22859892103595908 } ], "income_statement": [ { "depreciation": 316513, "expenses": 5009382, "income_tax": 451961, "marketing_expense": 938149, "net_income": 1952826, "net_profit": 1500865, "operational_expense": 2580390, "product_revenue": 2447140, "quarter": 1, "rd_expense": 933653, "revenue": 6962208, "salaries_expense": 2175526, "service_revenue": 4515068 }, { "depreciation": 273289, "expenses": 4909222, "income_tax": 511537, "marketing_expense": 859059, "net_income": 1959330, "net_profit": 1447793, "operational_expense": 2696061, "product_revenue": 1741789, "quarter": 2, "rd_expense": 941831, "revenue": 6868552, "salaries_expense": 2189179, "service_revenue": 5126763 }, { "depreciation": 313518, "expenses": 4811065, "income_tax": 442312, "marketing_expense": 510581, "net_income": 1965091, "net_profit": 1522779, "operational_expense": 2543054, "product_revenue": 1937569, "quarter": 3, "rd_expense": 547527, "revenue": 6776156, "salaries_expense": 1743024, "service_revenue": 4838587 }, { "depreciation": 465147, "expenses": 4714870, "income_tax": 481754, "marketing_expense": 724842, "net_income": 1970133, "net_profit": 1488379, "operational_expense": 3254130, "product_revenue": 1558352, "quarter": 4, "rd_expense": 694276, "revenue": 6685003, "salaries_expense": 2000235, "service_revenue": 5126651 } ], "market_conditions": { "gdp_growth": [ 0.03171774232106436, 0.03869749829048101, 0.02471332227749949, 0.026262444837867868 ], "inflation_rate": [ 0.0028047951694812933, 0.010184490421638404, 0.005217125769562926, 0.0011817889637016537 ], "interest_rate": [ 0.008858672955185942, 0.016035576884498436, 0.014607580384865095, 0.01540810594426481 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 170831, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 17286436, "net_revenue": 15146009, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17270 }, { "average_project_size": 191297, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 18957525, "net_revenue": 15231670, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 17368 }, { "average_project_size": 96149, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 16907504, "net_revenue": 15317816, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17466 }, { "average_project_size": 134414, "billable_hours_per_employee": 94, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 19883456, "net_revenue": 15404449, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 17565 } ], "balance_sheet": [ { "assets": 16649901, "current_assets": 5859897, "current_liabilities": 4107034, "equity": 11119838, "fixed_assets": 10790004, "liabilities": 8310467, "long_term_liabilities": 4203433, "quarter": 1 }, { "assets": 17157410, "current_assets": 8459168, "current_liabilities": 4141649, "equity": 11670450, "fixed_assets": 8698242, "liabilities": 8530530, "long_term_liabilities": 4388881, "quarter": 2 }, { "assets": 17680389, "current_assets": 5855487, "current_liabilities": 4363086, "equity": 11741214, "fixed_assets": 11824902, "liabilities": 8756421, "long_term_liabilities": 4393335, "quarter": 3 }, { "assets": 18219309, "current_assets": 6439325, "current_liabilities": 4751404, "equity": 11926530, "fixed_assets": 11779984, "liabilities": 8988293, "long_term_liabilities": 4236889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34716, "financing_cash_flow": -133969, "investing_cash_flow": -362852, "net_cash_flow": 3420129, "operating_cash_flow": 3900022, "quarter": 1 }, { "change_in_working_capital": 60617, "financing_cash_flow": 193006, "investing_cash_flow": -194225, "net_cash_flow": 3528998, "operating_cash_flow": 3656213, "quarter": 2 }, { "change_in_working_capital": -31448, "financing_cash_flow": -91689, "investing_cash_flow": -485157, "net_cash_flow": 3364452, "operating_cash_flow": 3495710, "quarter": 3 }, { "change_in_working_capital": -18601, "financing_cash_flow": 44606, "investing_cash_flow": -486746, "net_cash_flow": 3048974, "operating_cash_flow": 3540643, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9096756190922697, "current_ratio": 1.4267953467149286, "debt_to_equity_ratio": 0.7473550424025962, "profit_margin": 0.18357337566615733, "quarter": 1, "return_on_assets": 0.16699222415796947, "return_on_equity": 0.250039973603932 }, { "asset_turnover_ratio": 0.8877604486924309, "current_ratio": 2.042463762622086, "debt_to_equity_ratio": 0.7309512486665038, "profit_margin": 0.19981853598456373, "quarter": 2, "return_on_assets": 0.17739099316272094, "return_on_equity": 0.26079285717345946 }, { "asset_turnover_ratio": 0.8663732455207858, "current_ratio": 1.3420517037711381, "debt_to_equity_ratio": 0.7457849758977223, "profit_margin": 0.18391956137872398, "quarter": 3, "return_on_assets": 0.15934298730644444, "return_on_equity": 0.23994503464462874 }, { "asset_turnover_ratio": 0.8455012755972249, "current_ratio": 1.3552467860026216, "debt_to_equity_ratio": 0.7536385688041702, "profit_margin": 0.17498282476705268, "quarter": 4, "return_on_assets": 0.14794820154814872, "return_on_equity": 0.22600991235506052 } ], "income_statement": [ { "depreciation": 1119618, "expenses": 11220411, "income_tax": 1145194, "marketing_expense": 2040209, "net_income": 3925598, "net_profit": 2780404, "operational_expense": 6844175, "product_revenue": 3470990, "quarter": 1, "rd_expense": 1600647, "revenue": 15146009, "salaries_expense": 4089528, "service_revenue": 11675019 }, { "depreciation": 612643, "expenses": 11383036, "income_tax": 805064, "marketing_expense": 1814993, "net_income": 3848634, "net_profit": 3043570, "operational_expense": 5853171, "product_revenue": 4476169, "quarter": 2, "rd_expense": 1615546, "revenue": 15231670, "salaries_expense": 5448239, "service_revenue": 10755501 }, { "depreciation": 678464, "expenses": 11548018, "income_tax": 952552, "marketing_expense": 1662245, "net_income": 3769798, "net_profit": 2817246, "operational_expense": 6264962, "product_revenue": 3546278, "quarter": 3, "rd_expense": 1710006, "revenue": 15317816, "salaries_expense": 3629477, "service_revenue": 11771538 }, { "depreciation": 845129, "expenses": 11715392, "income_tax": 993543, "marketing_expense": 1447937, "net_income": 3689057, "net_profit": 2695514, "operational_expense": 7774189, "product_revenue": 3706214, "quarter": 4, "rd_expense": 1361497, "revenue": 15404449, "salaries_expense": 4887509, "service_revenue": 11698235 } ], "market_conditions": { "gdp_growth": [ 0.04426247051180499, 0.0324166416188017, 0.03439268428027256, 0.04954131455877527 ], "inflation_rate": [ 0.012282810519494022, 0.014449129550431029, 0.008597973530135956, 0.005785745679023175 ], "interest_rate": [ 0.01745984621274871, 0.018975104327369416, 0.014776275439607954, 0.011514629106145993 ], "year": 2012 }, "random_event": { "description": "Phillips, Miller and Miller Introduction of New Service in 2012", "impact": -0.04, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 105475, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 18125853, "net_revenue": 14597222, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 16644 }, { "average_project_size": 159428, "billable_hours_per_employee": 96, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 16405925, "net_revenue": 14493209, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 16526 }, { "average_project_size": 80547, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 16933011, "net_revenue": 14389938, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 16408 }, { "average_project_size": 189014, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 15990684, "net_revenue": 14287402, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 16291 } ], "balance_sheet": [ { "assets": 19736254, "current_assets": 6835396, "current_liabilities": 6772191, "equity": 11282762, "fixed_assets": 12900858, "liabilities": 11312503, "long_term_liabilities": 4540312, "quarter": 1 }, { "assets": 20198486, "current_assets": 8937923, "current_liabilities": 6438573, "equity": 11456920, "fixed_assets": 11260563, "liabilities": 11605395, "long_term_liabilities": 5166822, "quarter": 2 }, { "assets": 20671543, "current_assets": 8315841, "current_liabilities": 4815729, "equity": 11835281, "fixed_assets": 12355702, "liabilities": 11905871, "long_term_liabilities": 7090142, "quarter": 3 }, { "assets": 21155679, "current_assets": 10411407, "current_liabilities": 5631977, "equity": 11779613, "fixed_assets": 10744272, "liabilities": 12214126, "long_term_liabilities": 6582149, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24708, "financing_cash_flow": 187765, "investing_cash_flow": -140973, "net_cash_flow": 3237404, "operating_cash_flow": 3858352, "quarter": 1 }, { "change_in_working_capital": -18300, "financing_cash_flow": -92114, "investing_cash_flow": -313509, "net_cash_flow": 3276729, "operating_cash_flow": 3688662, "quarter": 2 }, { "change_in_working_capital": -89225, "financing_cash_flow": 139662, "investing_cash_flow": -378534, "net_cash_flow": 3570783, "operating_cash_flow": 4050435, "quarter": 3 }, { "change_in_working_capital": -19034, "financing_cash_flow": 112249, "investing_cash_flow": -322462, "net_cash_flow": 3159787, "operating_cash_flow": 3411805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7396146198767, "current_ratio": 1.0093330208790625, "debt_to_equity_ratio": 1.0026359680369044, "profit_margin": 0.19585993828140724, "quarter": 1, "return_on_assets": 0.14486087380107693, "return_on_equity": 0.2533963758164889 }, { "asset_turnover_ratio": 0.7175393739907041, "current_ratio": 1.388183841357394, "debt_to_equity_ratio": 1.0129594166669575, "profit_margin": 0.19759799227348476, "quarter": 2, "return_on_assets": 0.14178433967773624, "return_on_equity": 0.24996499931918875 }, { "asset_turnover_ratio": 0.6961230712192118, "current_ratio": 1.726808339921121, "debt_to_equity_ratio": 1.0059643704277068, "profit_margin": 0.21331634646375822, "quarter": 3, "return_on_assets": 0.14849443024161282, "return_on_equity": 0.2593608888542655 }, { "asset_turnover_ratio": 0.6753459437534479, "current_ratio": 1.8486238491385885, "debt_to_equity_ratio": 1.0368868654683308, "profit_margin": 0.19864073258385254, "quarter": 4, "return_on_assets": 0.13415121301471816, "return_on_equity": 0.24092981662470575 } ], "income_statement": [ { "depreciation": 999341, "expenses": 10682423, "income_tax": 1055788, "marketing_expense": 1824637, "net_income": 3914799, "net_profit": 2859011, "operational_expense": 7009632, "product_revenue": 3261897, "quarter": 1, "rd_expense": 1201016, "revenue": 14597222, "salaries_expense": 4377735, "service_revenue": 11335325 }, { "depreciation": 824833, "expenses": 10574395, "income_tax": 1054985, "marketing_expense": 1906122, "net_income": 3918814, "net_profit": 2863829, "operational_expense": 5956942, "product_revenue": 3503638, "quarter": 2, "rd_expense": 1822715, "revenue": 14493209, "salaries_expense": 3966302, "service_revenue": 10989571 }, { "depreciation": 980826, "expenses": 10467460, "income_tax": 852869, "marketing_expense": 1845878, "net_income": 3922478, "net_profit": 3069609, "operational_expense": 5590588, "product_revenue": 5653763, "quarter": 3, "rd_expense": 1396803, "revenue": 14389938, "salaries_expense": 4109273, "service_revenue": 8736175 }, { "depreciation": 573745, "expenses": 10361606, "income_tax": 1087736, "marketing_expense": 2004543, "net_income": 3925796, "net_profit": 2838060, "operational_expense": 7235449, "product_revenue": 4704241, "quarter": 4, "rd_expense": 1967978, "revenue": 14287402, "salaries_expense": 4318573, "service_revenue": 9583161 } ], "market_conditions": { "gdp_growth": [ 0.0387486980984821, 0.03074311643084897, 0.038931994441142474, 0.04070140221073409 ], "inflation_rate": [ 0.0037279257065454315, 0.004787314215033594, 0.005271993846656707, 0.007782639192089273 ], "interest_rate": [ 0.015630509644650327, 0.008507684015114349, 0.007856180045404818, 0.01610167161478 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 167778, "billable_hours_per_employee": 88, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 19320906, "net_revenue": 15468647, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 17638 }, { "average_project_size": 110711, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 19019849, "net_revenue": 15288306, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 17433 }, { "average_project_size": 111703, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 18141197, "net_revenue": 15110069, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 17229 }, { "average_project_size": 135980, "billable_hours_per_employee": 160, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 17919365, "net_revenue": 14933909, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 17028 } ], "balance_sheet": [ { "assets": 18001241, "current_assets": 5510234, "current_liabilities": 5464489, "equity": 12297006, "fixed_assets": 12491007, "liabilities": 9953480, "long_term_liabilities": 4488991, "quarter": 1 }, { "assets": 18487141, "current_assets": 8205829, "current_liabilities": 4338330, "equity": 12912990, "fixed_assets": 10281312, "liabilities": 10136187, "long_term_liabilities": 5797857, "quarter": 2 }, { "assets": 18986156, "current_assets": 6826566, "current_liabilities": 5739681, "equity": 13174292, "fixed_assets": 12159590, "liabilities": 10322249, "long_term_liabilities": 4582568, "quarter": 3 }, { "assets": 19498641, "current_assets": 6930691, "current_liabilities": 4411823, "equity": 13303986, "fixed_assets": 12567950, "liabilities": 10511726, "long_term_liabilities": 6099903, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25008, "financing_cash_flow": 103849, "investing_cash_flow": -279920, "net_cash_flow": 4948104, "operating_cash_flow": 5139521, "quarter": 1 }, { "change_in_working_capital": 72771, "financing_cash_flow": -197714, "investing_cash_flow": -491765, "net_cash_flow": 5069543, "operating_cash_flow": 5326053, "quarter": 2 }, { "change_in_working_capital": -38707, "financing_cash_flow": 137939, "investing_cash_flow": -157509, "net_cash_flow": 4492544, "operating_cash_flow": 5036507, "quarter": 3 }, { "change_in_working_capital": 41543, "financing_cash_flow": 6374, "investing_cash_flow": -296977, "net_cash_flow": 4647197, "operating_cash_flow": 4943837, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8593100331249385, "current_ratio": 1.0083713225518434, "debt_to_equity_ratio": 0.8094230416737213, "profit_margin": 0.27470049578350325, "quarter": 1, "return_on_assets": 0.23605289213115918, "return_on_equity": 0.3455511853861013 }, { "asset_turnover_ratio": 0.8269697299328219, "current_ratio": 1.8914718336318352, "debt_to_equity_ratio": 0.7849604932707297, "profit_margin": 0.29840035907182916, "quarter": 2, "return_on_assets": 0.24676806435348764, "return_on_equity": 0.35329044628703343 }, { "asset_turnover_ratio": 0.7958466684883448, "current_ratio": 1.1893633113059767, "debt_to_equity_ratio": 0.783514514480171, "profit_margin": 0.2985019459540522, "quarter": 3, "return_on_assets": 0.23756177922482044, "return_on_equity": 0.34236261045375344 }, { "asset_turnover_ratio": 0.7658948641600202, "current_ratio": 1.5709358693673794, "debt_to_equity_ratio": 0.7901185404133768, "profit_margin": 0.2890784321774024, "quarter": 4, "return_on_assets": 0.22140368654410325, "return_on_equity": 0.3244945537375039 } ], "income_statement": [ { "depreciation": 890276, "expenses": 9465453, "income_tax": 1753949, "marketing_expense": 1750331, "net_income": 6003194, "net_profit": 4249245, "operational_expense": 6023461, "product_revenue": 4165904, "quarter": 1, "rd_expense": 1481790, "revenue": 15468647, "salaries_expense": 3202226, "service_revenue": 11302743 }, { "depreciation": 764017, "expenses": 9395783, "income_tax": 1330487, "marketing_expense": 1876606, "net_income": 5892523, "net_profit": 4562036, "operational_expense": 5831722, "product_revenue": 5042408, "quarter": 2, "rd_expense": 1489999, "revenue": 15288306, "salaries_expense": 4510131, "service_revenue": 10245898 }, { "depreciation": 526122, "expenses": 9326627, "income_tax": 1273057, "marketing_expense": 1178126, "net_income": 5783442, "net_profit": 4510385, "operational_expense": 5696145, "product_revenue": 3936572, "quarter": 3, "rd_expense": 1757380, "revenue": 15110069, "salaries_expense": 3697394, "service_revenue": 11173497 }, { "depreciation": 626766, "expenses": 9257979, "income_tax": 1358859, "marketing_expense": 1778602, "net_income": 5675930, "net_profit": 4317071, "operational_expense": 5978551, "product_revenue": 3884821, "quarter": 4, "rd_expense": 1539976, "revenue": 14933909, "salaries_expense": 4141323, "service_revenue": 11049088 } ], "market_conditions": { "gdp_growth": [ 0.05249466196069668, 0.0621501775326575, 0.061093515488659676, 0.06361974235717331 ], "inflation_rate": [ 0.0024857206777701467, 0.006506931168713754, 0.003062021410508802, 0.010116494988971802 ], "interest_rate": [ 0.01389618024086238, 0.015086342112188204, 0.00999709553497087, 0.012266380653051724 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2009, "industry": "Advertising", "location": "Lake Johnborough", "name": "Jordan Inc", "num_employees": 768, "region": "Latin America", "revenue_size": "Medium", "website": "www.jordaninc.com" }

[ { "advertising_kpis": [ { "average_project_size": 88016, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 15378130, "net_revenue": 13651273, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 17775 }, { "average_project_size": 199288, "billable_hours_per_employee": 81, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 17324169, "net_revenue": 14005064, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 18236 }, { "average_project_size": 172063, "billable_hours_per_employee": 116, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 18585650, "net_revenue": 14368024, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 18708 }, { "average_project_size": 162532, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 16387341, "net_revenue": 14740391, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19193 } ], "balance_sheet": [ { "assets": 14501581, "current_assets": 4899158, "current_liabilities": 3218338, "equity": 11254834, "fixed_assets": 9602423, "liabilities": 7354249, "long_term_liabilities": 4135911, "quarter": 1 }, { "assets": 14814543, "current_assets": 5583139, "current_liabilities": 4367980, "equity": 11236279, "fixed_assets": 9231404, "liabilities": 7416583, "long_term_liabilities": 3048603, "quarter": 2 }, { "assets": 15134259, "current_assets": 7007903, "current_liabilities": 4371485, "equity": 11843443, "fixed_assets": 8126356, "liabilities": 7479444, "long_term_liabilities": 3107959, "quarter": 3 }, { "assets": 15460875, "current_assets": 7161101, "current_liabilities": 4246153, "equity": 11743553, "fixed_assets": 8299774, "liabilities": 7542839, "long_term_liabilities": 3296686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75777, "financing_cash_flow": -41304, "investing_cash_flow": -334474, "net_cash_flow": 4220444, "operating_cash_flow": 4536734, "quarter": 1 }, { "change_in_working_capital": -6462, "financing_cash_flow": -26295, "investing_cash_flow": -294416, "net_cash_flow": 4400071, "operating_cash_flow": 4512622, "quarter": 2 }, { "change_in_working_capital": 33335, "financing_cash_flow": -184877, "investing_cash_flow": -134345, "net_cash_flow": 4462405, "operating_cash_flow": 4761908, "quarter": 3 }, { "change_in_working_capital": 13187, "financing_cash_flow": -106268, "investing_cash_flow": -348654, "net_cash_flow": 4332337, "operating_cash_flow": 4518707, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9413644622610459, "current_ratio": 1.5222633545637532, "debt_to_equity_ratio": 0.6534302505039168, "profit_margin": 0.30088783661421176, "quarter": 1, "return_on_assets": 0.2832451165152269, "return_on_equity": 0.364954472007317 }, { "asset_turnover_ratio": 0.9453591649772795, "current_ratio": 1.2781970155541005, "debt_to_equity_ratio": 0.6600568569007587, "profit_margin": 0.2740665090855708, "quarter": 2, "return_on_assets": 0.25909128617737315, "return_on_equity": 0.3416005423147645 }, { "asset_turnover_ratio": 0.9493708281323849, "current_ratio": 1.6030943718210173, "debt_to_equity_ratio": 0.63152615333227, "profit_margin": 0.29152429032690924, "quarter": 3, "return_on_assets": 0.27676465692836366, "return_on_equity": 0.35366641271461347 }, { "asset_turnover_ratio": 0.9533995326913903, "current_ratio": 1.6864915136124392, "debt_to_equity_ratio": 0.6422961602847111, "profit_margin": 0.2595261550388996, "quarter": 4, "return_on_assets": 0.2474321149352802, "return_on_equity": 0.3257546502323445 } ], "income_statement": [ { "depreciation": 429232, "expenses": 8411156, "income_tax": 1132615, "marketing_expense": 1605533, "net_income": 5240117, "net_profit": 4107502, "operational_expense": 4479969, "product_revenue": 4468413, "quarter": 1, "rd_expense": 1477988, "revenue": 13651273, "salaries_expense": 3772824, "service_revenue": 9182860 }, { "depreciation": 674303, "expenses": 8701803, "income_tax": 1464942, "marketing_expense": 1143853, "net_income": 5303261, "net_profit": 3838319, "operational_expense": 5666742, "product_revenue": 4646873, "quarter": 2, "rd_expense": 1260915, "revenue": 14005064, "salaries_expense": 3110443, "service_revenue": 9358191 }, { "depreciation": 573280, "expenses": 9002494, "income_tax": 1176902, "marketing_expense": 1651857, "net_income": 5365530, "net_profit": 4188628, "operational_expense": 5079641, "product_revenue": 5167287, "quarter": 3, "rd_expense": 1000042, "revenue": 14368024, "salaries_expense": 4294227, "service_revenue": 9200737 }, { "depreciation": 693190, "expenses": 9313575, "income_tax": 1601299, "marketing_expense": 1829438, "net_income": 5426816, "net_profit": 3825517, "operational_expense": 5022385, "product_revenue": 5022511, "quarter": 4, "rd_expense": 1065194, "revenue": 14740391, "salaries_expense": 3105112, "service_revenue": 9717880 } ], "market_conditions": { "gdp_growth": [ 0.03571824083595826, 0.031096004542175853, 0.042476673055849776, 0.043166464773008305 ], "inflation_rate": [ 0.00830114392891158, 0.0074501039089511, 0.009297621183240748, 0.003118740406744966 ], "interest_rate": [ 0.008570775304744795, 0.014063179254482205, 0.011524469544558345, 0.016619338617663175 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84595, "billable_hours_per_employee": 96, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 6393179, "net_revenue": 5373020, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6996 }, { "average_project_size": 84726, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 7027732, "net_revenue": 5578206, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7263 }, { "average_project_size": 179750, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 6463316, "net_revenue": 5791227, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7541 }, { "average_project_size": 58025, "billable_hours_per_employee": 104, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 6653233, "net_revenue": 6012384, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 7829 } ], "balance_sheet": [ { "assets": 6336010, "current_assets": 1952198, "current_liabilities": 1621832, "equity": 4131792, "fixed_assets": 4383812, "liabilities": 3401249, "long_term_liabilities": 1779417, "quarter": 1 }, { "assets": 6529469, "current_assets": 2997537, "current_liabilities": 1591355, "equity": 4414035, "fixed_assets": 3531932, "liabilities": 3460828, "long_term_liabilities": 1869473, "quarter": 2 }, { "assets": 6728835, "current_assets": 2866797, "current_liabilities": 1906603, "equity": 4590799, "fixed_assets": 3862038, "liabilities": 3521451, "long_term_liabilities": 1614848, "quarter": 3 }, { "assets": 6934288, "current_assets": 3174663, "current_liabilities": 1647861, "equity": 4732859, "fixed_assets": 3759625, "liabilities": 3583136, "long_term_liabilities": 1935275, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29976, "financing_cash_flow": -110468, "investing_cash_flow": -349921, "net_cash_flow": 1247937, "operating_cash_flow": 1389326, "quarter": 1 }, { "change_in_working_capital": 97485, "financing_cash_flow": -67294, "investing_cash_flow": -465315, "net_cash_flow": 1341943, "operating_cash_flow": 1623820, "quarter": 2 }, { "change_in_working_capital": 47698, "financing_cash_flow": 71611, "investing_cash_flow": -454561, "net_cash_flow": 1157933, "operating_cash_flow": 1591193, "quarter": 3 }, { "change_in_working_capital": -92676, "financing_cash_flow": 22583, "investing_cash_flow": -323254, "net_cash_flow": 1422953, "operating_cash_flow": 1718511, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8480131817973772, "current_ratio": 1.2036992734142624, "debt_to_equity_ratio": 0.8231897927097976, "profit_margin": 0.2227855098250146, "quarter": 1, "return_on_assets": 0.1889250490450615, "return_on_equity": 0.2897123088480737 }, { "asset_turnover_ratio": 0.8543123491358945, "current_ratio": 1.8836381574193062, "debt_to_equity_ratio": 0.7840508740868616, "profit_margin": 0.24118757894563234, "quarter": 2, "return_on_assets": 0.20604952715144217, "return_on_equity": 0.3047991237042751 }, { "asset_turnover_ratio": 0.8606581971470544, "current_ratio": 1.5036150682653915, "debt_to_equity_ratio": 0.7670671270948696, "profit_margin": 0.23888115592775072, "quarter": 3, "return_on_assets": 0.20559502499318233, "return_on_equity": 0.3013451471083792 }, { "asset_turnover_ratio": 0.8670513829249665, "current_ratio": 1.9265356726083085, "debt_to_equity_ratio": 0.7570764309691035, "profit_margin": 0.22981017180539368, "quarter": 4, "return_on_assets": 0.19925722727409073, "return_on_equity": 0.2919391851732748 } ], "income_statement": [ { "depreciation": 192295, "expenses": 3692570, "income_tax": 483419, "marketing_expense": 376628, "net_income": 1680450, "net_profit": 1197031, "operational_expense": 1995049, "product_revenue": 1600101, "quarter": 1, "rd_expense": 658051, "revenue": 5373020, "salaries_expense": 1298662, "service_revenue": 3772919 }, { "depreciation": 278426, "expenses": 3819264, "income_tax": 413548, "marketing_expense": 678209, "net_income": 1758942, "net_profit": 1345394, "operational_expense": 2638062, "product_revenue": 2188223, "quarter": 2, "rd_expense": 400257, "revenue": 5578206, "salaries_expense": 1325222, "service_revenue": 3389983 }, { "depreciation": 207778, "expenses": 3950306, "income_tax": 457506, "marketing_expense": 419670, "net_income": 1840921, "net_profit": 1383415, "operational_expense": 1981184, "product_revenue": 1835074, "quarter": 3, "rd_expense": 445215, "revenue": 5791227, "salaries_expense": 1785711, "service_revenue": 3956153 }, { "depreciation": 336804, "expenses": 4085843, "income_tax": 544834, "marketing_expense": 593146, "net_income": 1926541, "net_profit": 1381707, "operational_expense": 2259412, "product_revenue": 1396097, "quarter": 4, "rd_expense": 757232, "revenue": 6012384, "salaries_expense": 1398382, "service_revenue": 4616287 } ], "market_conditions": { "gdp_growth": [ 0.049333633024707946, 0.05911634443895552, 0.05811389274672464, 0.04760122224392977 ], "inflation_rate": [ 0.005512693392590556, 0.008064776885419851, 0.005283991172839294, 0.0065467715686855455 ], "interest_rate": [ 0.010415701396540753, 0.012788173759701992, 0.009617287677072397, 0.010916205380503906 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 131522, "billable_hours_per_employee": 143, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 9854526, "net_revenue": 7649884, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 9961 }, { "average_project_size": 162536, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 9534714, "net_revenue": 7845274, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10215 }, { "average_project_size": 154403, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 9733784, "net_revenue": 8045655, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 10476 }, { "average_project_size": 123819, "billable_hours_per_employee": 143, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 9195698, "net_revenue": 8251154, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 10744 } ], "balance_sheet": [ { "assets": 11178637, "current_assets": 3746895, "current_liabilities": 3129084, "equity": 7771450, "fixed_assets": 7431742, "liabilities": 5654619, "long_term_liabilities": 2525535, "quarter": 1 }, { "assets": 11319236, "current_assets": 4913311, "current_liabilities": 2526141, "equity": 7784997, "fixed_assets": 6405925, "liabilities": 5782213, "long_term_liabilities": 3256072, "quarter": 2 }, { "assets": 11461602, "current_assets": 5522469, "current_liabilities": 2430809, "equity": 7904064, "fixed_assets": 5939133, "liabilities": 5912687, "long_term_liabilities": 3481878, "quarter": 3 }, { "assets": 11605760, "current_assets": 5199183, "current_liabilities": 2750455, "equity": 7962394, "fixed_assets": 6406577, "liabilities": 6046104, "long_term_liabilities": 3295649, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57441, "financing_cash_flow": 136529, "investing_cash_flow": -152282, "net_cash_flow": 2081489, "operating_cash_flow": 2542022, "quarter": 1 }, { "change_in_working_capital": -90577, "financing_cash_flow": 6773, "investing_cash_flow": -443743, "net_cash_flow": 2519452, "operating_cash_flow": 2708100, "quarter": 2 }, { "change_in_working_capital": -39554, "financing_cash_flow": 106935, "investing_cash_flow": -206324, "net_cash_flow": 2179430, "operating_cash_flow": 2746212, "quarter": 3 }, { "change_in_working_capital": -88258, "financing_cash_flow": 112072, "investing_cash_flow": -104144, "net_cash_flow": 2355373, "operating_cash_flow": 2697153, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6843306567696938, "current_ratio": 1.1974414876685957, "debt_to_equity_ratio": 0.7276144091514454, "profit_margin": 0.2937864155848638, "quarter": 1, "return_on_assets": 0.20104705072720405, "return_on_equity": 0.28919082024590004 }, { "asset_turnover_ratio": 0.6930921839601188, "current_ratio": 1.944986839610299, "debt_to_equity_ratio": 0.7427379869253643, "profit_margin": 0.2865386218505561, "quarter": 2, "return_on_assets": 0.1985976792073246, "return_on_equity": 0.2887572082558285 }, { "asset_turnover_ratio": 0.7019660078931375, "current_ratio": 2.271864634366583, "debt_to_equity_ratio": 0.748056569380005, "profit_margin": 0.2927230909105598, "quarter": 3, "return_on_assets": 0.2054816595446256, "return_on_equity": 0.29796684338588353 }, { "asset_turnover_ratio": 0.7109533541965369, "current_ratio": 1.8902992413982413, "debt_to_equity_ratio": 0.759332431929392, "profit_margin": 0.2912002369607936, "quarter": 4, "return_on_assets": 0.20702978521010257, "return_on_equity": 0.301760751854279 } ], "income_statement": [ { "depreciation": 294590, "expenses": 4695326, "income_tax": 707126, "marketing_expense": 908289, "net_income": 2954558, "net_profit": 2247432, "operational_expense": 2627389, "product_revenue": 2367929, "quarter": 1, "rd_expense": 682443, "revenue": 7649884, "salaries_expense": 2237435, "service_revenue": 5281955 }, { "depreciation": 460126, "expenses": 4801331, "income_tax": 795969, "marketing_expense": 792818, "net_income": 3043943, "net_profit": 2247974, "operational_expense": 2949470, "product_revenue": 2651723, "quarter": 2, "rd_expense": 818181, "revenue": 7845274, "salaries_expense": 2108173, "service_revenue": 5193551 }, { "depreciation": 391063, "expenses": 4909730, "income_tax": 780776, "marketing_expense": 673498, "net_income": 3135925, "net_profit": 2355149, "operational_expense": 2869980, "product_revenue": 2811123, "quarter": 3, "rd_expense": 828592, "revenue": 8045655, "salaries_expense": 1785347, "service_revenue": 5234532 }, { "depreciation": 294415, "expenses": 5020576, "income_tax": 827840, "marketing_expense": 636776, "net_income": 3230578, "net_profit": 2402738, "operational_expense": 3234170, "product_revenue": 3201125, "quarter": 4, "rd_expense": 914331, "revenue": 8251154, "salaries_expense": 2301569, "service_revenue": 5050029 } ], "market_conditions": { "gdp_growth": [ 0.04526807873766645, 0.035121803998067885, 0.03760691726392591, 0.0490206191550619 ], "inflation_rate": [ 0.002510871114708868, 0.007520171005891106, 0.0077627906661847, 0.00815202626825215 ], "interest_rate": [ 0.007618748084734291, 0.009860842666204314, 0.009223377089306345, 0.012979322835611647 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 110366, "billable_hours_per_employee": 107, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 14809306, "net_revenue": 12859730, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16744 }, { "average_project_size": 190227, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.8, "gross_billings": 14756923, "net_revenue": 13108192, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 17068 }, { "average_project_size": 68666, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 16853265, "net_revenue": 13361454, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 17398 }, { "average_project_size": 66204, "billable_hours_per_employee": 86, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 17121880, "net_revenue": 13619610, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 17734 } ], "balance_sheet": [ { "assets": 13365524, "current_assets": 4967155, "current_liabilities": 3047802, "equity": 8803161, "fixed_assets": 8398369, "liabilities": 6632105, "long_term_liabilities": 3584303, "quarter": 1 }, { "assets": 13688122, "current_assets": 4932048, "current_liabilities": 3297063, "equity": 9180257, "fixed_assets": 8756074, "liabilities": 6750831, "long_term_liabilities": 3453768, "quarter": 2 }, { "assets": 14018507, "current_assets": 6833516, "current_liabilities": 3116906, "equity": 9282401, "fixed_assets": 7184991, "liabilities": 6871683, "long_term_liabilities": 3754777, "quarter": 3 }, { "assets": 14356866, "current_assets": 5274781, "current_liabilities": 3992764, "equity": 9813950, "fixed_assets": 9082085, "liabilities": 6994697, "long_term_liabilities": 3001933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95346, "financing_cash_flow": -119236, "investing_cash_flow": -376902, "net_cash_flow": 2114905, "operating_cash_flow": 2687850, "quarter": 1 }, { "change_in_working_capital": -47617, "financing_cash_flow": -188307, "investing_cash_flow": -492836, "net_cash_flow": 2415693, "operating_cash_flow": 3016206, "quarter": 2 }, { "change_in_working_capital": -81281, "financing_cash_flow": 66770, "investing_cash_flow": -240139, "net_cash_flow": 2626915, "operating_cash_flow": 2725986, "quarter": 3 }, { "change_in_working_capital": 42043, "financing_cash_flow": 8030, "investing_cash_flow": -377771, "net_cash_flow": 2890092, "operating_cash_flow": 3258863, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9621568148020235, "current_ratio": 1.6297498984514085, "debt_to_equity_ratio": 0.7533776787678881, "profit_margin": 0.1609475471102426, "quarter": 1, "return_on_assets": 0.15485677927778962, "return_on_equity": 0.23511350070730275 }, { "asset_turnover_ratio": 0.9576326102295114, "current_ratio": 1.495891343295533, "debt_to_equity_ratio": 0.7353640535335776, "profit_margin": 0.17111177498773286, "quarter": 2, "return_on_assets": 0.16386221572250745, "return_on_equity": 0.24432496824435307 }, { "asset_turnover_ratio": 0.9531296021751817, "current_ratio": 2.1924036207700843, "debt_to_equity_ratio": 0.7402915474132178, "profit_margin": 0.15983118304340233, "quarter": 3, "return_on_assets": 0.1523398319093467, "return_on_equity": 0.23006730693922833 }, { "asset_turnover_ratio": 0.94864784556741, "current_ratio": 1.321085092933116, "debt_to_equity_ratio": 0.7127300424395886, "profit_margin": 0.1800184439936239, "quarter": 4, "return_on_assets": 0.1707741090569488, "return_on_equity": 0.24982611486710243 } ], "income_statement": [ { "depreciation": 618108, "expenses": 10089771, "income_tax": 700217, "marketing_expense": 1442121, "net_income": 2769959, "net_profit": 2069742, "operational_expense": 5766795, "product_revenue": 3906416, "quarter": 1, "rd_expense": 1264023, "revenue": 12859730, "salaries_expense": 4335240, "service_revenue": 8953314 }, { "depreciation": 773240, "expenses": 10210493, "income_tax": 654733, "marketing_expense": 1302265, "net_income": 2897699, "net_profit": 2242966, "operational_expense": 5602053, "product_revenue": 4214194, "quarter": 2, "rd_expense": 1110494, "revenue": 13108192, "salaries_expense": 3295818, "service_revenue": 8893998 }, { "depreciation": 590409, "expenses": 10332660, "income_tax": 893217, "marketing_expense": 1843882, "net_income": 3028794, "net_profit": 2135577, "operational_expense": 5223445, "product_revenue": 4135136, "quarter": 3, "rd_expense": 1897440, "revenue": 13361454, "salaries_expense": 3213417, "service_revenue": 9226318 }, { "depreciation": 807082, "expenses": 10456289, "income_tax": 711540, "marketing_expense": 1720906, "net_income": 3163321, "net_profit": 2451781, "operational_expense": 5565526, "product_revenue": 3048061, "quarter": 4, "rd_expense": 1933921, "revenue": 13619610, "salaries_expense": 3354901, "service_revenue": 10571549 } ], "market_conditions": { "gdp_growth": [ 0.036668140478031075, 0.03000710944515859, 0.029831977031032166, 0.030276606010675364 ], "inflation_rate": [ 0.009087005193465426, 0.00993125222603353, 0.006446107878793868, 0.002875468449951327 ], "interest_rate": [ 0.012391619877276626, 0.012211817918577231, 0.008818485634779289, 0.008773186819127955 ], "year": 2012 }, "random_event": { "description": "Jordan Inc Data Privacy Regulation Impact in 2012", "impact": 0.05, "type": "Data Privacy Regulation Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 153653, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 19702791, "net_revenue": 17782349, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 23154 }, { "average_project_size": 69021, "billable_hours_per_employee": 111, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 20940481, "net_revenue": 18052692, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 23506 }, { "average_project_size": 58888, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 23682762, "net_revenue": 18327146, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 23863 }, { "average_project_size": 162636, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 23397702, "net_revenue": 18605772, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 24226 } ], "balance_sheet": [ { "assets": 21699743, "current_assets": 9009570, "current_liabilities": 5092852, "equity": 15681715, "fixed_assets": 12690173, "liabilities": 9440975, "long_term_liabilities": 4348123, "quarter": 1 }, { "assets": 22402247, "current_assets": 9598196, "current_liabilities": 4281846, "equity": 16317501, "fixed_assets": 12804051, "liabilities": 9546058, "long_term_liabilities": 5264212, "quarter": 2 }, { "assets": 23127494, "current_assets": 7181918, "current_liabilities": 5603556, "equity": 17102852, "fixed_assets": 15945576, "liabilities": 9652309, "long_term_liabilities": 4048753, "quarter": 3 }, { "assets": 23876220, "current_assets": 7493645, "current_liabilities": 4122144, "equity": 17624813, "fixed_assets": 16382575, "liabilities": 9759744, "long_term_liabilities": 5637600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65324, "financing_cash_flow": 106951, "investing_cash_flow": -114546, "net_cash_flow": 4043363, "operating_cash_flow": 4512568, "quarter": 1 }, { "change_in_working_capital": -61578, "financing_cash_flow": 44983, "investing_cash_flow": -262959, "net_cash_flow": 3520793, "operating_cash_flow": 4218674, "quarter": 2 }, { "change_in_working_capital": -42366, "financing_cash_flow": 160500, "investing_cash_flow": -240864, "net_cash_flow": 4133818, "operating_cash_flow": 4316860, "quarter": 3 }, { "change_in_working_capital": -10091, "financing_cash_flow": -59540, "investing_cash_flow": -465253, "net_cash_flow": 4179470, "operating_cash_flow": 4566683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.819472792834459, "current_ratio": 1.7690618144803736, "debt_to_equity_ratio": 0.6020371496357382, "profit_margin": 0.1924912732283007, "quarter": 1, "return_on_assets": 0.1577413612686565, "return_on_equity": 0.21827631735432 }, { "asset_turnover_ratio": 0.8058429138827011, "current_ratio": 2.241602336935985, "debt_to_equity_ratio": 0.5850196056369171, "profit_margin": 0.1917338422435834, "quarter": 2, "return_on_assets": 0.1545073581234954, "return_on_equity": 0.21212267736340265 }, { "asset_turnover_ratio": 0.7924397688742238, "current_ratio": 1.2816714957430604, "debt_to_equity_ratio": 0.5643683872140155, "profit_margin": 0.19793954825263027, "quarter": 3, "return_on_assets": 0.15685516986838263, "return_on_equity": 0.21210889271567104 }, { "asset_turnover_ratio": 0.7792595310312939, "current_ratio": 1.8178998598787428, "debt_to_equity_ratio": 0.5537502156760472, "profit_margin": 0.18856175384713947, "quarter": 4, "return_on_assets": 0.1469385438733602, "return_on_equity": 0.19905669353768463 } ], "income_statement": [ { "depreciation": 1089621, "expenses": 13253851, "income_tax": 1105551, "marketing_expense": 2131104, "net_income": 4528498, "net_profit": 3422947, "operational_expense": 8204001, "product_revenue": 4881766, "quarter": 1, "rd_expense": 2397523, "revenue": 17782349, "salaries_expense": 4491478, "service_revenue": 12900583 }, { "depreciation": 757362, "expenses": 13388651, "income_tax": 1202729, "marketing_expense": 2170921, "net_income": 4664041, "net_profit": 3461312, "operational_expense": 9028021, "product_revenue": 4200839, "quarter": 2, "rd_expense": 2232367, "revenue": 18052692, "salaries_expense": 4427319, "service_revenue": 13851853 }, { "depreciation": 689193, "expenses": 13524822, "income_tax": 1174657, "marketing_expense": 2687254, "net_income": 4802324, "net_profit": 3627667, "operational_expense": 9121559, "product_revenue": 6882325, "quarter": 3, "rd_expense": 1840307, "revenue": 18327146, "salaries_expense": 6045341, "service_revenue": 11444821 }, { "depreciation": 1058346, "expenses": 13662378, "income_tax": 1435057, "marketing_expense": 1767270, "net_income": 4943394, "net_profit": 3508337, "operational_expense": 7590687, "product_revenue": 5940554, "quarter": 4, "rd_expense": 2048528, "revenue": 18605772, "salaries_expense": 5786583, "service_revenue": 12665218 } ], "market_conditions": { "gdp_growth": [ 0.037511719957699675, 0.03743399489589053, 0.04815907376826322, 0.04549472430158763 ], "inflation_rate": [ 0.009508754411474966, 0.0008127984017748738, 0.00573088392914114, 0.008277411982810762 ], "interest_rate": [ 0.01974822632185545, 0.018783629923167424, 0.011803379664611584, 0.018356143434219402 ], "year": 2013 }, "random_event": { "description": "Jordan Inc New Ad Campaign Launch in 2013", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 193282, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 9291757, "net_revenue": 7204563, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 9381 }, { "average_project_size": 56210, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 9022862, "net_revenue": 7413948, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 9654 }, { "average_project_size": 95755, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 9826761, "net_revenue": 7629418, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 9934 }, { "average_project_size": 107994, "billable_hours_per_employee": 155, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 9232608, "net_revenue": 7851150, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10223 } ], "balance_sheet": [ { "assets": 7299872, "current_assets": 3641787, "current_liabilities": 1433436, "equity": 5560027, "fixed_assets": 3658085, "liabilities": 3215307, "long_term_liabilities": 1781871, "quarter": 1 }, { "assets": 7499544, "current_assets": 2420822, "current_liabilities": 1491865, "equity": 5756243, "fixed_assets": 5078722, "liabilities": 3244419, "long_term_liabilities": 1752554, "quarter": 2 }, { "assets": 7704677, "current_assets": 3576796, "current_liabilities": 1388440, "equity": 5925508, "fixed_assets": 4127881, "liabilities": 3273794, "long_term_liabilities": 1885354, "quarter": 3 }, { "assets": 7915421, "current_assets": 3801238, "current_liabilities": 1859839, "equity": 6031631, "fixed_assets": 4114183, "liabilities": 3303435, "long_term_liabilities": 1443596, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42117, "financing_cash_flow": 114418, "investing_cash_flow": -387247, "net_cash_flow": 1685728, "operating_cash_flow": 1763626, "quarter": 1 }, { "change_in_working_capital": -95130, "financing_cash_flow": 123368, "investing_cash_flow": -324331, "net_cash_flow": 1826183, "operating_cash_flow": 2037321, "quarter": 2 }, { "change_in_working_capital": -14573, "financing_cash_flow": 12454, "investing_cash_flow": -246982, "net_cash_flow": 1593261, "operating_cash_flow": 1907530, "quarter": 3 }, { "change_in_working_capital": 28803, "financing_cash_flow": 46572, "investing_cash_flow": -419009, "net_cash_flow": 1250175, "operating_cash_flow": 1945648, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9869437436711219, "current_ratio": 2.5405996500715764, "debt_to_equity_ratio": 0.5782898176573603, "profit_margin": 0.20479548863685418, "quarter": 1, "return_on_assets": 0.20212162624221355, "return_on_equity": 0.2653695746441519 }, { "asset_turnover_ratio": 0.9885865060595684, "current_ratio": 1.6226816769613872, "debt_to_equity_ratio": 0.5636348222269282, "profit_margin": 0.20247215113998643, "quarter": 2, "return_on_assets": 0.20016123646984404, "return_on_equity": 0.2607808600158124 }, { "asset_turnover_ratio": 0.9902320369822122, "current_ratio": 2.5761257238339432, "debt_to_equity_ratio": 0.5524917019772819, "profit_margin": 0.19590288538391787, "quarter": 3, "return_on_assets": 0.19398931324440985, "return_on_equity": 0.25223575767681017 }, { "asset_turnover_ratio": 0.9918802802782063, "current_ratio": 2.0438532582659037, "debt_to_equity_ratio": 0.5476851949331781, "profit_margin": 0.1808200072600829, "quarter": 4, "return_on_assets": 0.17935179948103835, "return_on_equity": 0.2353666860588786 } ], "income_statement": [ { "depreciation": 288164, "expenses": 5287082, "income_tax": 442019, "marketing_expense": 1052350, "net_income": 1917481, "net_profit": 1475462, "operational_expense": 3271372, "product_revenue": 2310043, "quarter": 1, "rd_expense": 532565, "revenue": 7204563, "salaries_expense": 2264177, "service_revenue": 4894520 }, { "depreciation": 536203, "expenses": 5486164, "income_tax": 426666, "marketing_expense": 617437, "net_income": 1927784, "net_profit": 1501118, "operational_expense": 3100516, "product_revenue": 1914265, "quarter": 2, "rd_expense": 929315, "revenue": 7413948, "salaries_expense": 2673370, "service_revenue": 5499683 }, { "depreciation": 412905, "expenses": 5692743, "income_tax": 442050, "marketing_expense": 1034947, "net_income": 1936675, "net_profit": 1494625, "operational_expense": 3054780, "product_revenue": 1997877, "quarter": 3, "rd_expense": 684053, "revenue": 7629418, "salaries_expense": 2068862, "service_revenue": 5631541 }, { "depreciation": 526003, "expenses": 5907100, "income_tax": 524405, "marketing_expense": 930965, "net_income": 1944050, "net_profit": 1419645, "operational_expense": 3729983, "product_revenue": 2266882, "quarter": 4, "rd_expense": 1036840, "revenue": 7851150, "salaries_expense": 2295729, "service_revenue": 5584268 } ], "market_conditions": { "gdp_growth": [ 0.0581674176170344, 0.04225546372629564, 0.045616427233628055, 0.04271507368968211 ], "inflation_rate": [ 0.004268415158435734, 0.006977060440669767, 0.009999066476139025, 0.008452065597773978 ], "interest_rate": [ 0.016069045126315202, 0.024256229087213078, 0.023936914242546313, 0.023489876047134962 ], "year": 2014 }, "random_event": { "description": "Jordan Inc New Ad Campaign Launch in 2014", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 160834, "billable_hours_per_employee": 114, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 8418714, "net_revenue": 7397709, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9632 }, { "average_project_size": 50574, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 9176404, "net_revenue": 7648810, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9959 }, { "average_project_size": 89498, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 9771248, "net_revenue": 7908435, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 10297 }, { "average_project_size": 91933, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 9931848, "net_revenue": 8176872, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 10647 } ], "balance_sheet": [ { "assets": 8629305, "current_assets": 3570171, "current_liabilities": 2725897, "equity": 5397722, "fixed_assets": 5059134, "liabilities": 5014561, "long_term_liabilities": 2288664, "quarter": 1 }, { "assets": 8747894, "current_assets": 3022460, "current_liabilities": 2734837, "equity": 5592406, "fixed_assets": 5725434, "liabilities": 5065141, "long_term_liabilities": 2330304, "quarter": 2 }, { "assets": 8868113, "current_assets": 3831991, "current_liabilities": 2879206, "equity": 5584039, "fixed_assets": 5036122, "liabilities": 5116230, "long_term_liabilities": 2237024, "quarter": 3 }, { "assets": 8989984, "current_assets": 2978816, "current_liabilities": 2359018, "equity": 5676802, "fixed_assets": 6011168, "liabilities": 5167835, "long_term_liabilities": 2808817, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68366, "financing_cash_flow": -118765, "investing_cash_flow": -198067, "net_cash_flow": 1620318, "operating_cash_flow": 2250193, "quarter": 1 }, { "change_in_working_capital": 94899, "financing_cash_flow": 25690, "investing_cash_flow": -339926, "net_cash_flow": 2367437, "operating_cash_flow": 2433212, "quarter": 2 }, { "change_in_working_capital": -21027, "financing_cash_flow": 35931, "investing_cash_flow": -246180, "net_cash_flow": 2046710, "operating_cash_flow": 2118626, "quarter": 3 }, { "change_in_working_capital": 44502, "financing_cash_flow": -135826, "investing_cash_flow": -147393, "net_cash_flow": 1786240, "operating_cash_flow": 2175465, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8572774980140347, "current_ratio": 1.3097233681243274, "debt_to_equity_ratio": 0.9290143138160876, "profit_margin": 0.24101759071626094, "quarter": 1, "return_on_assets": 0.20661895714660683, "return_on_equity": 0.3303204574077731 }, { "asset_turnover_ratio": 0.8743601602854355, "current_ratio": 1.1051700704648943, "debt_to_equity_ratio": 0.9057176821568391, "profit_margin": 0.24966668017639346, "quarter": 2, "return_on_assets": 0.21829859849696395, "return_on_equity": 0.3414725254210799 }, { "asset_turnover_ratio": 0.8917832914397911, "current_ratio": 1.3309193576284573, "debt_to_equity_ratio": 0.9162239017313454, "profit_margin": 0.2316711207716824, "quarter": 3, "return_on_assets": 0.20660043461331626, "return_on_equity": 0.3281058746187124 }, { "asset_turnover_ratio": 0.9095535653901052, "current_ratio": 1.2627355959132147, "debt_to_equity_ratio": 0.9103426541915677, "profit_margin": 0.22681692950556154, "quarter": 4, "return_on_assets": 0.20630214692261967, "return_on_equity": 0.3267073609401913 } ], "income_statement": [ { "depreciation": 467215, "expenses": 5101758, "income_tax": 512973, "marketing_expense": 729928, "net_income": 2295951, "net_profit": 1782978, "operational_expense": 3321793, "product_revenue": 2826137, "quarter": 1, "rd_expense": 828242, "revenue": 7397709, "salaries_expense": 1586689, "service_revenue": 4571572 }, { "depreciation": 523559, "expenses": 5252734, "income_tax": 486423, "marketing_expense": 634668, "net_income": 2396076, "net_profit": 1909653, "operational_expense": 3137175, "product_revenue": 2738987, "quarter": 2, "rd_expense": 747794, "revenue": 7648810, "salaries_expense": 2592541, "service_revenue": 4909823 }, { "depreciation": 286470, "expenses": 5408178, "income_tax": 668101, "marketing_expense": 801179, "net_income": 2500257, "net_profit": 1832156, "operational_expense": 3282476, "product_revenue": 2048618, "quarter": 3, "rd_expense": 1053992, "revenue": 7908435, "salaries_expense": 1923624, "service_revenue": 5859817 }, { "depreciation": 320812, "expenses": 5568223, "income_tax": 753996, "marketing_expense": 802419, "net_income": 2608649, "net_profit": 1854653, "operational_expense": 3703192, "product_revenue": 1922630, "quarter": 4, "rd_expense": 775972, "revenue": 8176872, "salaries_expense": 2242084, "service_revenue": 6254242 } ], "market_conditions": { "gdp_growth": [ 0.032650849002918064, 0.04418162251029835, 0.049735186604335166, 0.03883127763913696 ], "inflation_rate": [ 0.011443028651045274, 0.005321464104702316, 0.00686630364384869, 0.011936952618493275 ], "interest_rate": [ 0.019429154322547586, 0.02148114507167928, 0.013025267235753858, 0.013629637240142855 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 154138, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 22837208, "net_revenue": 18007994, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 23448 }, { "average_project_size": 50869, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 21909094, "net_revenue": 18375739, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 23927 }, { "average_project_size": 139495, "billable_hours_per_employee": 149, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 20687886, "net_revenue": 18750995, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 24415 }, { "average_project_size": 131600, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 23658067, "net_revenue": 19133914, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 24914 } ], "balance_sheet": [ { "assets": 19784096, "current_assets": 6523305, "current_liabilities": 6521009, "equity": 11597202, "fixed_assets": 13260791, "liabilities": 11103589, "long_term_liabilities": 4582580, "quarter": 1 }, { "assets": 20379179, "current_assets": 8990688, "current_liabilities": 4704632, "equity": 12064411, "fixed_assets": 11388491, "liabilities": 11342804, "long_term_liabilities": 6638172, "quarter": 2 }, { "assets": 20992162, "current_assets": 9356807, "current_liabilities": 6868620, "equity": 12573002, "fixed_assets": 11635355, "liabilities": 11587172, "long_term_liabilities": 4718552, "quarter": 3 }, { "assets": 21623583, "current_assets": 7782799, "current_liabilities": 4889724, "equity": 13112534, "fixed_assets": 13840784, "liabilities": 11836804, "long_term_liabilities": 6947080, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7921, "financing_cash_flow": -146079, "investing_cash_flow": -307831, "net_cash_flow": 3629867, "operating_cash_flow": 4125194, "quarter": 1 }, { "change_in_working_capital": 27069, "financing_cash_flow": -83067, "investing_cash_flow": -249351, "net_cash_flow": 3721135, "operating_cash_flow": 4070181, "quarter": 2 }, { "change_in_working_capital": 86200, "financing_cash_flow": -146639, "investing_cash_flow": -440984, "net_cash_flow": 4279944, "operating_cash_flow": 4594244, "quarter": 3 }, { "change_in_working_capital": 43891, "financing_cash_flow": 145395, "investing_cash_flow": -307401, "net_cash_flow": 3811891, "operating_cash_flow": 4136849, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9102257692239262, "current_ratio": 1.0003520927512906, "debt_to_equity_ratio": 0.9574368886564191, "profit_margin": 0.16196667990893376, "quarter": 1, "return_on_assets": 0.14742624580875466, "return_on_equity": 0.25149988764531306 }, { "asset_turnover_ratio": 0.9016918198716445, "current_ratio": 1.911028960394777, "debt_to_equity_ratio": 0.9401871338766559, "profit_margin": 0.1647844475805844, "quarter": 2, "return_on_assets": 0.14858478842548073, "return_on_equity": 0.250989128271575 }, { "asset_turnover_ratio": 0.8932379142272244, "current_ratio": 1.3622542810637361, "debt_to_equity_ratio": 0.9215915180797712, "profit_margin": 0.16895167429781727, "quarter": 3, "return_on_assets": 0.15091404115497967, "return_on_equity": 0.25196941828212543 }, { "asset_turnover_ratio": 0.8848632532360617, "current_ratio": 1.5916642738935776, "debt_to_equity_ratio": 0.9027091178562435, "profit_margin": 0.17381467273240592, "quarter": 4, "return_on_assets": 0.1538022167741581, "return_on_equity": 0.25363175416742484 } ], "income_statement": [ { "depreciation": 1208499, "expenses": 14151980, "income_tax": 939319, "marketing_expense": 2496312, "net_income": 3856014, "net_profit": 2916695, "operational_expense": 8746797, "product_revenue": 6695495, "quarter": 1, "rd_expense": 1456925, "revenue": 18007994, "salaries_expense": 6413950, "service_revenue": 11312499 }, { "depreciation": 1042145, "expenses": 14392171, "income_tax": 955532, "marketing_expense": 2392236, "net_income": 3983568, "net_profit": 3028036, "operational_expense": 8189991, "product_revenue": 5920726, "quarter": 2, "rd_expense": 1521971, "revenue": 18375739, "salaries_expense": 6808877, "service_revenue": 12455013 }, { "depreciation": 1426232, "expenses": 14636438, "income_tax": 946545, "marketing_expense": 1652726, "net_income": 4114557, "net_profit": 3168012, "operational_expense": 7809654, "product_revenue": 5698684, "quarter": 3, "rd_expense": 2670923, "revenue": 18750995, "salaries_expense": 7193893, "service_revenue": 13052311 }, { "depreciation": 811094, "expenses": 14884852, "income_tax": 923307, "marketing_expense": 2830489, "net_income": 4249062, "net_profit": 3325755, "operational_expense": 7881464, "product_revenue": 6383900, "quarter": 4, "rd_expense": 2719275, "revenue": 19133914, "salaries_expense": 7428524, "service_revenue": 12750014 } ], "market_conditions": { "gdp_growth": [ 0.03839614172085613, 0.03444505454228875, 0.053177977300747754, 0.04334084390941255 ], "inflation_rate": [ 0.007148110782663829, 0.0028401090725350153, 0.0104035207945526, 0.006847900301873938 ], "interest_rate": [ 0.01508386062497297, 0.013474984968391269, 0.0162515347605318, 0.011861255796128857 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 182926, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 22228933, "net_revenue": 19302632, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 25134 }, { "average_project_size": 123154, "billable_hours_per_employee": 152, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 22583676, "net_revenue": 19990838, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 26030 }, { "average_project_size": 54449, "billable_hours_per_employee": 92, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 23425682, "net_revenue": 20703582, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 26958 }, { "average_project_size": 123496, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 26398678, "net_revenue": 21441738, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 27919 } ], "balance_sheet": [ { "assets": 27467237, "current_assets": 13397849, "current_liabilities": 7818353, "equity": 15614609, "fixed_assets": 14069388, "liabilities": 14993629, "long_term_liabilities": 7175276, "quarter": 1 }, { "assets": 27905939, "current_assets": 12857415, "current_liabilities": 6881089, "equity": 15566824, "fixed_assets": 15048524, "liabilities": 15252026, "long_term_liabilities": 8370937, "quarter": 2 }, { "assets": 28351648, "current_assets": 8930659, "current_liabilities": 6449227, "equity": 16054809, "fixed_assets": 19420989, "liabilities": 15514876, "long_term_liabilities": 9065649, "quarter": 3 }, { "assets": 28804475, "current_assets": 9598131, "current_liabilities": 8590722, "equity": 16262629, "fixed_assets": 19206344, "liabilities": 15782256, "long_term_liabilities": 7191534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63250, "financing_cash_flow": 52544, "investing_cash_flow": -285655, "net_cash_flow": 3893055, "operating_cash_flow": 3911549, "quarter": 1 }, { "change_in_working_capital": 29710, "financing_cash_flow": 96650, "investing_cash_flow": -171960, "net_cash_flow": 3879480, "operating_cash_flow": 3943921, "quarter": 2 }, { "change_in_working_capital": -88406, "financing_cash_flow": 45373, "investing_cash_flow": -214285, "net_cash_flow": 4123209, "operating_cash_flow": 4177071, "quarter": 3 }, { "change_in_working_capital": 89602, "financing_cash_flow": 138157, "investing_cash_flow": -169057, "net_cash_flow": 4195999, "operating_cash_flow": 4712293, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7027511358350313, "current_ratio": 1.7136408397011493, "debt_to_equity_ratio": 0.9602308325491852, "profit_margin": 0.16272397463724117, "quarter": 1, "return_on_assets": 0.11435445800391209, "return_on_equity": 0.20115783879058388 }, { "asset_turnover_ratio": 0.7163650002961736, "current_ratio": 1.8685145621572399, "debt_to_equity_ratio": 0.9797776347956397, "profit_margin": 0.14571230080499878, "quarter": 2, "return_on_assets": 0.10438319240932907, "return_on_equity": 0.18712301237554943 }, { "asset_turnover_ratio": 0.7302426299875054, "current_ratio": 1.3847642515917025, "debt_to_equity_ratio": 0.9663693912521787, "profit_margin": 0.1554338278274745, "quarter": 3, "return_on_assets": 0.11350440722176008, "return_on_equity": 0.20044069038753434 }, { "asset_turnover_ratio": 0.7443891270366844, "current_ratio": 1.1172670934992426, "debt_to_equity_ratio": 0.9704615409968462, "profit_margin": 0.1511262753047351, "quarter": 4, "return_on_assets": 0.1124967561463974, "return_on_equity": 0.19925499130552632 } ], "income_statement": [ { "depreciation": 770548, "expenses": 15374873, "income_tax": 786758, "marketing_expense": 2129371, "net_income": 3927759, "net_profit": 3141001, "operational_expense": 9598736, "product_revenue": 4042782, "quarter": 1, "rd_expense": 1588390, "revenue": 19302632, "salaries_expense": 5840387, "service_revenue": 15259850 }, { "depreciation": 1031010, "expenses": 15942135, "income_tax": 1135792, "marketing_expense": 2878544, "net_income": 4048703, "net_profit": 2912911, "operational_expense": 9268496, "product_revenue": 7236011, "quarter": 2, "rd_expense": 2208773, "revenue": 19990838, "salaries_expense": 7234299, "service_revenue": 12754827 }, { "depreciation": 959034, "expenses": 16530327, "income_tax": 955218, "marketing_expense": 1757294, "net_income": 4173255, "net_profit": 3218037, "operational_expense": 10218751, "product_revenue": 6587748, "quarter": 3, "rd_expense": 2363276, "revenue": 20703582, "salaries_expense": 7019404, "service_revenue": 14115834 }, { "depreciation": 1471883, "expenses": 17140221, "income_tax": 1061107, "marketing_expense": 2469164, "net_income": 4301517, "net_profit": 3240410, "operational_expense": 11079489, "product_revenue": 6060231, "quarter": 4, "rd_expense": 2413769, "revenue": 21441738, "salaries_expense": 6702758, "service_revenue": 15381507 } ], "market_conditions": { "gdp_growth": [ 0.055212380195686056, 0.046220032308652535, 0.04830424020589231, 0.053108003399366645 ], "inflation_rate": [ 0.008459113621922934, 0.004243705591249842, 0.0119944497900326, 0.009850690843473828 ], "interest_rate": [ 0.013850102471063816, 0.012959810687135927, 0.007306133947858461, 0.01252839663426638 ], "year": 2017 }, "random_event": { "description": "Jordan Inc Technology Adoption in 2017", "impact": -0.01, "type": "Technology Adoption" }, "year": 2017 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2006, "industry": "Advertising", "location": "Mannview", "name": "Chang-Parrish", "num_employees": 498, "region": "Europe", "revenue_size": "Small", "website": "www.chang-parrish.com" }

[ { "advertising_kpis": [ { "average_project_size": 189778, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 4136033, "net_revenue": 3714704, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 7459 }, { "average_project_size": 165759, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 4446434, "net_revenue": 3792861, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 7616 }, { "average_project_size": 183807, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 4854976, "net_revenue": 3872664, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7776 }, { "average_project_size": 156932, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 4593599, "net_revenue": 3954145, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7940 } ], "balance_sheet": [ { "assets": 4631231, "current_assets": 2016543, "current_liabilities": 1079588, "equity": 3229536, "fixed_assets": 2614688, "liabilities": 2132113, "long_term_liabilities": 1052525, "quarter": 1 }, { "assets": 4721085, "current_assets": 2137818, "current_liabilities": 977814, "equity": 3312674, "fixed_assets": 2583267, "liabilities": 2152174, "long_term_liabilities": 1174360, "quarter": 2 }, { "assets": 4812683, "current_assets": 1447634, "current_liabilities": 995471, "equity": 3433974, "fixed_assets": 3365049, "liabilities": 2172423, "long_term_liabilities": 1176952, "quarter": 3 }, { "assets": 4906058, "current_assets": 2182727, "current_liabilities": 1053418, "equity": 3598186, "fixed_assets": 2723331, "liabilities": 2192863, "long_term_liabilities": 1139445, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92868, "financing_cash_flow": -79086, "investing_cash_flow": -154482, "net_cash_flow": 730377, "operating_cash_flow": 945995, "quarter": 1 }, { "change_in_working_capital": 66289, "financing_cash_flow": -22717, "investing_cash_flow": -237881, "net_cash_flow": 1050082, "operating_cash_flow": 1002502, "quarter": 2 }, { "change_in_working_capital": -48266, "financing_cash_flow": -89089, "investing_cash_flow": -260915, "net_cash_flow": 850333, "operating_cash_flow": 1064004, "quarter": 3 }, { "change_in_working_capital": -23954, "financing_cash_flow": 118621, "investing_cash_flow": -426053, "net_cash_flow": 781349, "operating_cash_flow": 1094010, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8020986212952884, "current_ratio": 1.8678820068396462, "debt_to_equity_ratio": 0.6601917427147429, "profit_margin": 0.19662885656569137, "quarter": 1, "return_on_assets": 0.15771573475821007, "return_on_equity": 0.2261680934970225 }, { "asset_turnover_ratio": 0.8033875687474383, "current_ratio": 2.1863237793690824, "debt_to_equity_ratio": 0.6496787791373374, "profit_margin": 0.1960955067955298, "quarter": 2, "return_on_assets": 0.15754069244675747, "return_on_equity": 0.22452043273802372 }, { "asset_turnover_ratio": 0.8046788039021061, "current_ratio": 1.4542201631187648, "debt_to_equity_ratio": 0.6326265137709255, "profit_margin": 0.20495297294059076, "quarter": 3, "return_on_assets": 0.1649213131220153, "return_on_equity": 0.23113570458017446 }, { "asset_turnover_ratio": 0.8059719228757589, "current_ratio": 2.072042626953403, "debt_to_equity_ratio": 0.6094356989883236, "profit_margin": 0.22381349191797467, "quarter": 4, "return_on_assets": 0.18038739044666818, "return_on_equity": 0.24595476720769854 } ], "income_statement": [ { "depreciation": 215577, "expenses": 2689947, "income_tax": 294339, "marketing_expense": 460320, "net_income": 1024757, "net_profit": 730418, "operational_expense": 1391447, "product_revenue": 967501, "quarter": 1, "rd_expense": 321770, "revenue": 3714704, "salaries_expense": 1169325, "service_revenue": 2747203 }, { "depreciation": 258739, "expenses": 2732853, "income_tax": 316245, "marketing_expense": 336577, "net_income": 1060008, "net_profit": 743763, "operational_expense": 1369328, "product_revenue": 997423, "quarter": 2, "rd_expense": 418127, "revenue": 3792861, "salaries_expense": 1230488, "service_revenue": 2795438 }, { "depreciation": 270290, "expenses": 2776445, "income_tax": 302505, "marketing_expense": 277888, "net_income": 1096219, "net_profit": 793714, "operational_expense": 1815167, "product_revenue": 1271431, "quarter": 3, "rd_expense": 434035, "revenue": 3872664, "salaries_expense": 935384, "service_revenue": 2601233 }, { "depreciation": 209019, "expenses": 2820732, "income_tax": 248422, "marketing_expense": 415482, "net_income": 1133413, "net_profit": 884991, "operational_expense": 1423890, "product_revenue": 1149341, "quarter": 4, "rd_expense": 394765, "revenue": 3954145, "salaries_expense": 907152, "service_revenue": 2804804 } ], "market_conditions": { "gdp_growth": [ 0.00445264565682678, 0.0038873303261707627, 0.011920556434440862, 0.01290503860357731 ], "inflation_rate": [ 0.025194871282936213, 0.02191892566445335, 0.02456915202461156, 0.02163457376541288 ], "interest_rate": [ 0.043111967445435426, 0.04407277244685229, 0.048029506228217694, 0.041738404208031765 ], "year": 2006 }, "random_event": { "description": "Chang-Parrish Economic Slowdown Impact in 2006", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 104516, "billable_hours_per_employee": 142, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 1617807, "net_revenue": 1343333, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2697 }, { "average_project_size": 78398, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 1657206, "net_revenue": 1381548, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2774 }, { "average_project_size": 181819, "billable_hours_per_employee": 126, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 1638841, "net_revenue": 1420851, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2853 }, { "average_project_size": 61488, "billable_hours_per_employee": 140, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 1652856, "net_revenue": 1461273, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 2934 } ], "balance_sheet": [ { "assets": 1798938, "current_assets": 869610, "current_liabilities": 435813, "equity": 1135051, "fixed_assets": 929328, "liabilities": 924527, "long_term_liabilities": 488714, "quarter": 1 }, { "assets": 1828604, "current_assets": 604018, "current_liabilities": 509039, "equity": 1159425, "fixed_assets": 1224586, "liabilities": 949073, "long_term_liabilities": 440034, "quarter": 2 }, { "assets": 1858759, "current_assets": 807410, "current_liabilities": 405149, "equity": 1142659, "fixed_assets": 1051349, "liabilities": 974271, "long_term_liabilities": 569122, "quarter": 3 }, { "assets": 1889411, "current_assets": 650834, "current_liabilities": 587412, "equity": 1162672, "fixed_assets": 1238577, "liabilities": 1000138, "long_term_liabilities": 412726, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13063, "financing_cash_flow": 85293, "investing_cash_flow": -271120, "net_cash_flow": 52901, "operating_cash_flow": 347964, "quarter": 1 }, { "change_in_working_capital": -92147, "financing_cash_flow": -57956, "investing_cash_flow": -430219, "net_cash_flow": -163756, "operating_cash_flow": 347943, "quarter": 2 }, { "change_in_working_capital": 75249, "financing_cash_flow": -162058, "investing_cash_flow": -355702, "net_cash_flow": -286458, "operating_cash_flow": 360784, "quarter": 3 }, { "change_in_working_capital": -75668, "financing_cash_flow": -83908, "investing_cash_flow": -194394, "net_cash_flow": 20598, "operating_cash_flow": 353077, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.746736685755707, "current_ratio": 1.9953741627716475, "debt_to_equity_ratio": 0.8145246336948736, "profit_margin": 0.19402486204090869, "quarter": 1, "return_on_assets": 0.14488548243463645, "return_on_equity": 0.22962844841333122 }, { "asset_turnover_ratio": 0.7555206047892272, "current_ratio": 1.186584917855017, "debt_to_equity_ratio": 0.8185721370506932, "profit_margin": 0.20259448097351668, "quarter": 2, "return_on_assets": 0.1530643047920709, "return_on_equity": 0.24140759428164824 }, { "asset_turnover_ratio": 0.7644084036714819, "current_ratio": 1.992871758291394, "debt_to_equity_ratio": 0.8526349505845576, "profit_margin": 0.18170167033700227, "quarter": 3, "return_on_assets": 0.13889428376674975, "return_on_equity": 0.22593879713895396 }, { "asset_turnover_ratio": 0.773401340417728, "current_ratio": 1.1079685127304175, "debt_to_equity_ratio": 0.8602064898784868, "profit_margin": 0.1870964563089854, "quarter": 4, "return_on_assets": 0.14470065009677618, "return_on_equity": 0.2351471438204412 } ], "income_statement": [ { "depreciation": 87324, "expenses": 988162, "income_tax": 94531, "marketing_expense": 185413, "net_income": 355171, "net_profit": 260640, "operational_expense": 554251, "product_revenue": 369610, "quarter": 1, "rd_expense": 151878, "revenue": 1343333, "salaries_expense": 319855, "service_revenue": 973723 }, { "depreciation": 68049, "expenses": 1025546, "income_tax": 76108, "marketing_expense": 179200, "net_income": 356002, "net_profit": 279894, "operational_expense": 559902, "product_revenue": 505446, "quarter": 2, "rd_expense": 125148, "revenue": 1381548, "salaries_expense": 404159, "service_revenue": 876102 }, { "depreciation": 102613, "expenses": 1064346, "income_tax": 98334, "marketing_expense": 131360, "net_income": 356505, "net_profit": 258171, "operational_expense": 680543, "product_revenue": 318345, "quarter": 3, "rd_expense": 150705, "revenue": 1420851, "salaries_expense": 436988, "service_revenue": 1102506 }, { "depreciation": 79678, "expenses": 1104613, "income_tax": 83261, "marketing_expense": 198214, "net_income": 356660, "net_profit": 273399, "operational_expense": 718100, "product_revenue": 561671, "quarter": 4, "rd_expense": 194267, "revenue": 1461273, "salaries_expense": 502886, "service_revenue": 899602 } ], "market_conditions": { "gdp_growth": [ 0.002720481845486492, 0.0033288653952931405, -0.010689099860387734, -0.012601242620565485 ], "inflation_rate": [ 0.029360859860282754, 0.033322073243568964, 0.030953077783844693, 0.033670488609331355 ], "interest_rate": [ 0.04524034756389339, 0.0457941670980209, 0.04512315583600566, 0.051626706538560115 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 101525, "billable_hours_per_employee": 136, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 3168982, "net_revenue": 2726198, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 5474 }, { "average_project_size": 104522, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 3443316, "net_revenue": 2816454, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5656 }, { "average_project_size": 158505, "billable_hours_per_employee": 118, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 3622130, "net_revenue": 2909698, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5843 }, { "average_project_size": 83581, "billable_hours_per_employee": 106, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 3829454, "net_revenue": 3006030, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6036 } ], "balance_sheet": [ { "assets": 2948634, "current_assets": 934373, "current_liabilities": 851630, "equity": 1917356, "fixed_assets": 2014261, "liabilities": 1751031, "long_term_liabilities": 899401, "quarter": 1 }, { "assets": 2985629, "current_assets": 1284239, "current_liabilities": 736198, "equity": 1914892, "fixed_assets": 1701390, "liabilities": 1788069, "long_term_liabilities": 1051871, "quarter": 2 }, { "assets": 3023089, "current_assets": 1460301, "current_liabilities": 954855, "equity": 1987706, "fixed_assets": 1562788, "liabilities": 1825891, "long_term_liabilities": 871036, "quarter": 3 }, { "assets": 3061018, "current_assets": 943553, "current_liabilities": 1063231, "equity": 1999051, "fixed_assets": 2117465, "liabilities": 1864513, "long_term_liabilities": 801282, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94025, "financing_cash_flow": -27954, "investing_cash_flow": -472077, "net_cash_flow": 476596, "operating_cash_flow": 821166, "quarter": 1 }, { "change_in_working_capital": 65307, "financing_cash_flow": 138662, "investing_cash_flow": -172588, "net_cash_flow": 575931, "operating_cash_flow": 883274, "quarter": 2 }, { "change_in_working_capital": 17634, "financing_cash_flow": 68274, "investing_cash_flow": -211659, "net_cash_flow": 538088, "operating_cash_flow": 911489, "quarter": 3 }, { "change_in_working_capital": -6942, "financing_cash_flow": 125672, "investing_cash_flow": -142665, "net_cash_flow": 540614, "operating_cash_flow": 960228, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9245630349510994, "current_ratio": 1.097158390380799, "debt_to_equity_ratio": 0.9132529378998997, "profit_margin": 0.26401347224229493, "quarter": 1, "return_on_assets": 0.24409709716431405, "return_on_equity": 0.3753882951314206 }, { "asset_turnover_ratio": 0.9433368981879531, "current_ratio": 1.7444206585728297, "debt_to_equity_ratio": 0.9337701551836866, "profit_margin": 0.2546933129388941, "quarter": 2, "return_on_assets": 0.24026159981699, "return_on_equity": 0.37460702744593427 }, { "asset_turnover_ratio": 0.9624916765599689, "current_ratio": 1.5293431987055626, "debt_to_equity_ratio": 0.918592085549875, "profit_margin": 0.27168042869053766, "quarter": 3, "return_on_assets": 0.26149015129888664, "return_on_equity": 0.39769865362382567 }, { "asset_turnover_ratio": 0.9820360416044597, "current_ratio": 0.8874393240979618, "debt_to_equity_ratio": 0.9326990657066778, "profit_margin": 0.266978706134004, "quarter": 4, "return_on_assets": 0.2621827117645176, "return_on_equity": 0.40146349442810614 } ], "income_statement": [ { "depreciation": 101413, "expenses": 1792385, "income_tax": 214060, "marketing_expense": 191803, "net_income": 933813, "net_profit": 719753, "operational_expense": 1039730, "product_revenue": 708359, "quarter": 1, "rd_expense": 201715, "revenue": 2726198, "salaries_expense": 717887, "service_revenue": 2017839 }, { "depreciation": 165942, "expenses": 1852171, "income_tax": 246951, "marketing_expense": 289082, "net_income": 964283, "net_profit": 717332, "operational_expense": 1223288, "product_revenue": 987641, "quarter": 2, "rd_expense": 274714, "revenue": 2816454, "salaries_expense": 598398, "service_revenue": 1828813 }, { "depreciation": 120981, "expenses": 1913952, "income_tax": 205238, "marketing_expense": 192943, "net_income": 995746, "net_profit": 790508, "operational_expense": 1019889, "product_revenue": 1026981, "quarter": 3, "rd_expense": 219559, "revenue": 2909698, "salaries_expense": 889082, "service_revenue": 1882717 }, { "depreciation": 157682, "expenses": 1977794, "income_tax": 225690, "marketing_expense": 380257, "net_income": 1028236, "net_profit": 802546, "operational_expense": 1167800, "product_revenue": 977242, "quarter": 4, "rd_expense": 263865, "revenue": 3006030, "salaries_expense": 948033, "service_revenue": 2028788 } ], "market_conditions": { "gdp_growth": [ 0.0048812639257074415, -0.003706544079444204, 0.006871117918573604, 0.006083915077954116 ], "inflation_rate": [ 0.027059595062758127, 0.02578357832589949, 0.02622732254093681, 0.031363557071445974 ], "interest_rate": [ 0.05682386368867769, 0.05466452944232272, 0.05371948345654186, 0.0502911186813124 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 97843, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 2470880, "net_revenue": 2138131, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4293 }, { "average_project_size": 120215, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 2750394, "net_revenue": 2236958, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4492 }, { "average_project_size": 115326, "billable_hours_per_employee": 130, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 2761610, "net_revenue": 2340353, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 4700 }, { "average_project_size": 80649, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2908184, "net_revenue": 2448527, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4917 } ], "balance_sheet": [ { "assets": 2171741, "current_assets": 675925, "current_liabilities": 476425, "equity": 1474204, "fixed_assets": 1495816, "liabilities": 1129425, "long_term_liabilities": 653000, "quarter": 1 }, { "assets": 2208940, "current_assets": 907973, "current_liabilities": 480400, "equity": 1508904, "fixed_assets": 1300967, "liabilities": 1149815, "long_term_liabilities": 669415, "quarter": 2 }, { "assets": 2246777, "current_assets": 814262, "current_liabilities": 613837, "equity": 1527249, "fixed_assets": 1432515, "liabilities": 1170573, "long_term_liabilities": 556736, "quarter": 3 }, { "assets": 2285262, "current_assets": 813273, "current_liabilities": 586145, "equity": 1568711, "fixed_assets": 1471989, "liabilities": 1191705, "long_term_liabilities": 605560, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77033, "financing_cash_flow": -19273, "investing_cash_flow": -106207, "net_cash_flow": 322026, "operating_cash_flow": 546691, "quarter": 1 }, { "change_in_working_capital": 89854, "financing_cash_flow": -67641, "investing_cash_flow": -111710, "net_cash_flow": 41660, "operating_cash_flow": 589295, "quarter": 2 }, { "change_in_working_capital": -41550, "financing_cash_flow": -89153, "investing_cash_flow": -233414, "net_cash_flow": 201606, "operating_cash_flow": 582323, "quarter": 3 }, { "change_in_working_capital": 18521, "financing_cash_flow": 59416, "investing_cash_flow": -398730, "net_cash_flow": 375797, "operating_cash_flow": 597076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9845239372466607, "current_ratio": 1.4187437686939182, "debt_to_equity_ratio": 0.7661253123719648, "profit_margin": 0.20199323614876732, "quarter": 1, "return_on_assets": 0.19886717615037888, "return_on_equity": 0.2929635247224943 }, { "asset_turnover_ratio": 1.012683911740473, "current_ratio": 1.8900353871773523, "debt_to_equity_ratio": 0.7620199827159315, "profit_margin": 0.20106725293903596, "quarter": 2, "return_on_assets": 0.203617572229214, "return_on_equity": 0.29808324452715346 }, { "asset_turnover_ratio": 1.0416489932022626, "current_ratio": 1.3265117612656128, "debt_to_equity_ratio": 0.7664585146233522, "profit_margin": 0.19272520000188006, "quarter": 3, "return_on_assets": 0.20075201054666306, "return_on_equity": 0.2953316715218016 }, { "asset_turnover_ratio": 1.0714425741993696, "current_ratio": 1.3874945619258034, "debt_to_equity_ratio": 0.7596714754980363, "profit_margin": 0.19405708003219896, "quarter": 4, "return_on_assets": 0.20792101737131236, "return_on_equity": 0.3028945420794525 } ], "income_statement": [ { "depreciation": 114803, "expenses": 1573006, "income_tax": 133237, "marketing_expense": 207120, "net_income": 565125, "net_profit": 431888, "operational_expense": 1008449, "product_revenue": 784910, "quarter": 1, "rd_expense": 166216, "revenue": 2138131, "salaries_expense": 696676, "service_revenue": 1353221 }, { "depreciation": 139516, "expenses": 1636590, "income_tax": 150589, "marketing_expense": 270232, "net_income": 600368, "net_profit": 449779, "operational_expense": 1090309, "product_revenue": 610581, "quarter": 2, "rd_expense": 221755, "revenue": 2236958, "salaries_expense": 604012, "service_revenue": 1626377 }, { "depreciation": 131278, "expenses": 1702745, "income_tax": 186563, "marketing_expense": 285565, "net_income": 637608, "net_profit": 451045, "operational_expense": 858112, "product_revenue": 859054, "quarter": 3, "rd_expense": 279685, "revenue": 2340353, "salaries_expense": 782000, "service_revenue": 1481299 }, { "depreciation": 121922, "expenses": 1771574, "income_tax": 201799, "marketing_expense": 258918, "net_income": 676953, "net_profit": 475154, "operational_expense": 1124593, "product_revenue": 873410, "quarter": 4, "rd_expense": 328243, "revenue": 2448527, "salaries_expense": 880647, "service_revenue": 1575117 } ], "market_conditions": { "gdp_growth": [ -0.009176506497973327, -0.005304031750423982, 0.0029273133766324014, -0.007588584322037838 ], "inflation_rate": [ 0.04146045488420083, 0.03173329655180324, 0.03690045454911622, 0.03558434784725187 ], "interest_rate": [ 0.05498665510754071, 0.05902046395214906, 0.05645443536563853, 0.05719940718732993 ], "year": 2009 }, "random_event": { "description": "Chang-Parrish Expansion to New Market in 2009", "impact": -0.09, "type": "Expansion to New Market" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 68275, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 2618939, "net_revenue": 2231134, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 4480 }, { "average_project_size": 64839, "billable_hours_per_employee": 121, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 2710218, "net_revenue": 2270437, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 4559 }, { "average_project_size": 173592, "billable_hours_per_employee": 135, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 2679795, "net_revenue": 2310433, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4639 }, { "average_project_size": 65193, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 2818066, "net_revenue": 2351133, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 4721 } ], "balance_sheet": [ { "assets": 2507922, "current_assets": 963954, "current_liabilities": 799688, "equity": 1625701, "fixed_assets": 1543968, "liabilities": 1447634, "long_term_liabilities": 647946, "quarter": 1 }, { "assets": 2543354, "current_assets": 1098947, "current_liabilities": 663499, "equity": 1673928, "fixed_assets": 1444407, "liabilities": 1479423, "long_term_liabilities": 815924, "quarter": 2 }, { "assets": 2579287, "current_assets": 1160197, "current_liabilities": 769019, "equity": 1720757, "fixed_assets": 1419090, "liabilities": 1511910, "long_term_liabilities": 742891, "quarter": 3 }, { "assets": 2615727, "current_assets": 1090589, "current_liabilities": 913537, "equity": 1684397, "fixed_assets": 1525138, "liabilities": 1545110, "long_term_liabilities": 631573, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73414, "financing_cash_flow": -78375, "investing_cash_flow": -472027, "net_cash_flow": 428839, "operating_cash_flow": 679749, "quarter": 1 }, { "change_in_working_capital": 15011, "financing_cash_flow": 101821, "investing_cash_flow": -476406, "net_cash_flow": 670652, "operating_cash_flow": 750018, "quarter": 2 }, { "change_in_working_capital": -15408, "financing_cash_flow": -84966, "investing_cash_flow": -173294, "net_cash_flow": 769147, "operating_cash_flow": 730310, "quarter": 3 }, { "change_in_working_capital": -10840, "financing_cash_flow": 44789, "investing_cash_flow": -174634, "net_cash_flow": 516717, "operating_cash_flow": 728827, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.889634526113651, "current_ratio": 1.2054126109182581, "debt_to_equity_ratio": 0.8904675583025415, "profit_margin": 0.25341956153238665, "quarter": 1, "return_on_assets": 0.22545079153179406, "return_on_equity": 0.34779642751034784 }, { "asset_turnover_ratio": 0.8926940567455415, "current_ratio": 1.6562903636629445, "debt_to_equity_ratio": 0.8838032460177498, "profit_margin": 0.2686694235515013, "quarter": 2, "return_on_assets": 0.23983959763367585, "return_on_equity": 0.36441053617598845 }, { "asset_turnover_ratio": 0.8957642170103598, "current_ratio": 1.508671437246674, "debt_to_equity_ratio": 0.878630742167546, "profit_margin": 0.28279547599952043, "quarter": 3, "return_on_assets": 0.25331806813278246, "return_on_equity": 0.37970497868089453 }, { "asset_turnover_ratio": 0.898844948268684, "current_ratio": 1.1938093366771132, "debt_to_equity_ratio": 0.9173074993603052, "profit_margin": 0.261057115867116, "quarter": 4, "return_on_assets": 0.2346498698067497, "return_on_equity": 0.364391530025285 } ], "income_statement": [ { "depreciation": 114336, "expenses": 1433175, "income_tax": 232546, "marketing_expense": 148424, "net_income": 797959, "net_profit": 565413, "operational_expense": 840604, "product_revenue": 852263, "quarter": 1, "rd_expense": 243653, "revenue": 2231134, "salaries_expense": 664333, "service_revenue": 1378871 }, { "depreciation": 140021, "expenses": 1457155, "income_tax": 203285, "marketing_expense": 207784, "net_income": 813282, "net_profit": 609997, "operational_expense": 1003910, "product_revenue": 870271, "quarter": 2, "rd_expense": 287568, "revenue": 2270437, "salaries_expense": 587172, "service_revenue": 1400166 }, { "depreciation": 76930, "expenses": 1481536, "income_tax": 175517, "marketing_expense": 294875, "net_income": 828897, "net_profit": 653380, "operational_expense": 875963, "product_revenue": 712256, "quarter": 3, "rd_expense": 167308, "revenue": 2310433, "salaries_expense": 494096, "service_revenue": 1598177 }, { "depreciation": 115047, "expenses": 1506325, "income_tax": 231028, "marketing_expense": 295848, "net_income": 844808, "net_profit": 613780, "operational_expense": 823598, "product_revenue": 829163, "quarter": 4, "rd_expense": 288919, "revenue": 2351133, "salaries_expense": 476176, "service_revenue": 1521970 } ], "market_conditions": { "gdp_growth": [ 0.0030802016604212657, -0.0006863334512757033, 0.005116909131965277, 0.003484666470875473 ], "inflation_rate": [ 0.03454508014341507, 0.03204466041571505, 0.03878516394236752, 0.03961251973616529 ], "interest_rate": [ 0.048967325346343515, 0.04442772326486902, 0.04256341867144448, 0.04238230171062719 ], "year": 2010 }, "random_event": { "description": "Chang-Parrish Expansion to New Market in 2010", "impact": 0.1, "type": "Expansion to New Market" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 153971, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 4602198, "net_revenue": 3793223, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7617 }, { "average_project_size": 175267, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 4593522, "net_revenue": 3940045, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7912 }, { "average_project_size": 66512, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 4721500, "net_revenue": 4092550, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 8218 }, { "average_project_size": 129560, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 5202571, "net_revenue": 4250958, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 8536 } ], "balance_sheet": [ { "assets": 4886825, "current_assets": 1651296, "current_liabilities": 1269176, "equity": 3278182, "fixed_assets": 3235529, "liabilities": 2352002, "long_term_liabilities": 1082826, "quarter": 1 }, { "assets": 4985368, "current_assets": 2066791, "current_liabilities": 974571, "equity": 3295163, "fixed_assets": 2918577, "liabilities": 2403528, "long_term_liabilities": 1428957, "quarter": 2 }, { "assets": 5085897, "current_assets": 2404664, "current_liabilities": 1166961, "equity": 3316697, "fixed_assets": 2681233, "liabilities": 2456184, "long_term_liabilities": 1289223, "quarter": 3 }, { "assets": 5188454, "current_assets": 2501252, "current_liabilities": 1488799, "equity": 3450491, "fixed_assets": 2687202, "liabilities": 2509992, "long_term_liabilities": 1021193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2103, "financing_cash_flow": -96237, "investing_cash_flow": -308916, "net_cash_flow": 561940, "operating_cash_flow": 890721, "quarter": 1 }, { "change_in_working_capital": 61984, "financing_cash_flow": -177946, "investing_cash_flow": -311152, "net_cash_flow": 526540, "operating_cash_flow": 963847, "quarter": 2 }, { "change_in_working_capital": -81246, "financing_cash_flow": 131513, "investing_cash_flow": -419614, "net_cash_flow": 742780, "operating_cash_flow": 986799, "quarter": 3 }, { "change_in_working_capital": -20455, "financing_cash_flow": 186890, "investing_cash_flow": -395259, "net_cash_flow": 284466, "operating_cash_flow": 1022991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.776214208611931, "current_ratio": 1.3010772343630828, "debt_to_equity_ratio": 0.7174714521646449, "profit_margin": 0.19597028700922672, "quarter": 1, "return_on_assets": 0.1521149212423199, "return_on_equity": 0.2267595270793385 }, { "asset_turnover_ratio": 0.790321797708815, "current_ratio": 2.1207187572788437, "debt_to_equity_ratio": 0.729410957819082, "profit_margin": 0.18104437893475836, "quarter": 2, "return_on_assets": 0.14308331902479415, "return_on_equity": 0.21647578587159422 }, { "asset_turnover_ratio": 0.8046859777144524, "current_ratio": 2.0606207062618203, "debt_to_equity_ratio": 0.7405512170692711, "profit_margin": 0.16786209087243895, "quarter": 3, "return_on_assets": 0.13507627071488076, "return_on_equity": 0.20712895992609515 }, { "asset_turnover_ratio": 0.8193111088582457, "current_ratio": 1.6800468028256332, "debt_to_equity_ratio": 0.7274303859943411, "profit_margin": 0.18161294465859226, "quarter": 4, "return_on_assets": 0.14879750307124243, "return_on_equity": 0.22374467865587824 } ], "income_statement": [ { "depreciation": 147362, "expenses": 2845333, "income_tax": 204531, "marketing_expense": 293292, "net_income": 947890, "net_profit": 743359, "operational_expense": 1752008, "product_revenue": 938273, "quarter": 1, "rd_expense": 317440, "revenue": 3793223, "salaries_expense": 1069023, "service_revenue": 2854950 }, { "depreciation": 250524, "expenses": 2978712, "income_tax": 248010, "marketing_expense": 340469, "net_income": 961333, "net_profit": 713323, "operational_expense": 1785845, "product_revenue": 1084479, "quarter": 2, "rd_expense": 406776, "revenue": 3940045, "salaries_expense": 1179437, "service_revenue": 2855566 }, { "depreciation": 299815, "expenses": 3118344, "income_tax": 287222, "marketing_expense": 359449, "net_income": 974206, "net_profit": 686984, "operational_expense": 2138085, "product_revenue": 1358991, "quarter": 3, "rd_expense": 406438, "revenue": 4092550, "salaries_expense": 1409697, "service_revenue": 2733559 }, { "depreciation": 250962, "expenses": 3264522, "income_tax": 214407, "marketing_expense": 352526, "net_income": 986436, "net_profit": 772029, "operational_expense": 1705793, "product_revenue": 931923, "quarter": 4, "rd_expense": 460483, "revenue": 4250958, "salaries_expense": 1412821, "service_revenue": 3319035 } ], "market_conditions": { "gdp_growth": [ 0.008604065646361068, 0.008777748406218451, 0.009886440553829031, 0.005147648830402083 ], "inflation_rate": [ 0.022421811529190476, 0.01631079248043436, 0.023995379651045267, 0.023379361044710514 ], "interest_rate": [ 0.03939882921117466, 0.03683782297134672, 0.03702580900855399, 0.04508635859291918 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 189189, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 5661588, "net_revenue": 4750255, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9539 }, { "average_project_size": 52334, "billable_hours_per_employee": 117, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 6054250, "net_revenue": 4927484, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 9895 }, { "average_project_size": 181680, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 6163523, "net_revenue": 5111325, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 10264 }, { "average_project_size": 180295, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 6192611, "net_revenue": 5302026, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10647 } ], "balance_sheet": [ { "assets": 7098015, "current_assets": 3255945, "current_liabilities": 1362750, "equity": 5313995, "fixed_assets": 3842070, "liabilities": 3247028, "long_term_liabilities": 1884278, "quarter": 1 }, { "assets": 7216456, "current_assets": 2845090, "current_liabilities": 1391000, "equity": 5285530, "fixed_assets": 4371366, "liabilities": 3319953, "long_term_liabilities": 1928953, "quarter": 2 }, { "assets": 7336874, "current_assets": 2465888, "current_liabilities": 1682518, "equity": 5545123, "fixed_assets": 4870986, "liabilities": 3394515, "long_term_liabilities": 1711997, "quarter": 3 }, { "assets": 7459302, "current_assets": 3533581, "current_liabilities": 1974144, "equity": 5557017, "fixed_assets": 3925721, "liabilities": 3470752, "long_term_liabilities": 1496608, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63719, "financing_cash_flow": -3229, "investing_cash_flow": -188600, "net_cash_flow": 1098846, "operating_cash_flow": 1661958, "quarter": 1 }, { "change_in_working_capital": -57771, "financing_cash_flow": -157645, "investing_cash_flow": -235681, "net_cash_flow": 1120273, "operating_cash_flow": 1683579, "quarter": 2 }, { "change_in_working_capital": -67170, "financing_cash_flow": 185416, "investing_cash_flow": -261987, "net_cash_flow": 1682074, "operating_cash_flow": 1888282, "quarter": 3 }, { "change_in_working_capital": 96820, "financing_cash_flow": -42937, "investing_cash_flow": -114292, "net_cash_flow": 1515823, "operating_cash_flow": 1881824, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6692371036127707, "current_ratio": 2.389246009906439, "debt_to_equity_ratio": 0.6110333186237473, "profit_margin": 0.3079851502708802, "quarter": 1, "return_on_assets": 0.20611508992302777, "return_on_equity": 0.27531226506611317 }, { "asset_turnover_ratio": 0.6828121726232378, "current_ratio": 2.045355859094177, "debt_to_equity_ratio": 0.6281211155740295, "profit_margin": 0.2818937616032848, "quarter": 2, "return_on_assets": 0.1924804918092759, "return_on_equity": 0.26279805431054215 }, { "asset_turnover_ratio": 0.6966625023136557, "current_ratio": 1.4655938301997364, "debt_to_equity_ratio": 0.6121622550121972, "profit_margin": 0.31357113859909125, "quarter": 3, "return_on_assets": 0.21845325406978502, "return_on_equity": 0.2890402972125235 }, { "asset_turnover_ratio": 0.7107938517571751, "current_ratio": 1.7899307244051093, "debt_to_equity_ratio": 0.6245710603368678, "profit_margin": 0.2958240868679256, "quarter": 4, "return_on_assets": 0.210269942147402, "return_on_equity": 0.2822498113646224 } ], "income_statement": [ { "depreciation": 198950, "expenses": 2866102, "income_tax": 421145, "marketing_expense": 514593, "net_income": 1884153, "net_profit": 1463008, "operational_expense": 1861854, "product_revenue": 1053120, "quarter": 1, "rd_expense": 355505, "revenue": 4750255, "salaries_expense": 903420, "service_revenue": 3697135 }, { "depreciation": 294552, "expenses": 2970577, "income_tax": 567880, "marketing_expense": 336956, "net_income": 1956907, "net_profit": 1389027, "operational_expense": 1988025, "product_revenue": 1298174, "quarter": 2, "rd_expense": 460958, "revenue": 4927484, "salaries_expense": 1041168, "service_revenue": 3629310 }, { "depreciation": 285518, "expenses": 3078861, "income_tax": 429700, "marketing_expense": 420666, "net_income": 2032464, "net_profit": 1602764, "operational_expense": 1788016, "product_revenue": 1947886, "quarter": 3, "rd_expense": 460016, "revenue": 5111325, "salaries_expense": 1517228, "service_revenue": 3163439 }, { "depreciation": 313357, "expenses": 3191091, "income_tax": 542468, "marketing_expense": 628821, "net_income": 2110935, "net_profit": 1568467, "operational_expense": 2021399, "product_revenue": 1657521, "quarter": 4, "rd_expense": 402956, "revenue": 5302026, "salaries_expense": 1337277, "service_revenue": 3644505 } ], "market_conditions": { "gdp_growth": [ -0.017629398670024953, -0.0037499715646592147, -0.02140030460523172, -0.01669378927715458 ], "inflation_rate": [ 0.024015262283602682, 0.02163114348178534, 0.029005417677612704, 0.027305996847811126 ], "interest_rate": [ 0.05836942709847257, 0.05394673630743374, 0.061867394186174096, 0.05698052587580443 ], "year": 2012 }, "random_event": { "description": "Chang-Parrish Industry Recognition in 2012", "impact": 0.08, "type": "Industry Recognition" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 180572, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 1518423, "net_revenue": 1274046, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2558 }, { "average_project_size": 154932, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 1585784, "net_revenue": 1293427, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2597 }, { "average_project_size": 193020, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 1573665, "net_revenue": 1313103, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2637 }, { "average_project_size": 196184, "billable_hours_per_employee": 96, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 1625454, "net_revenue": 1333079, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2677 } ], "balance_sheet": [ { "assets": 1656023, "current_assets": 756836, "current_liabilities": 464587, "equity": 1109992, "fixed_assets": 899187, "liabilities": 861468, "long_term_liabilities": 396881, "quarter": 1 }, { "assets": 1708732, "current_assets": 542275, "current_liabilities": 410801, "equity": 1115831, "fixed_assets": 1166457, "liabilities": 881622, "long_term_liabilities": 470821, "quarter": 2 }, { "assets": 1763118, "current_assets": 785135, "current_liabilities": 392227, "equity": 1157813, "fixed_assets": 977983, "liabilities": 902247, "long_term_liabilities": 510020, "quarter": 3 }, { "assets": 1819234, "current_assets": 894001, "current_liabilities": 397787, "equity": 1213619, "fixed_assets": 925233, "liabilities": 923355, "long_term_liabilities": 525568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43713, "financing_cash_flow": 14615, "investing_cash_flow": -382227, "net_cash_flow": -113391, "operating_cash_flow": 394222, "quarter": 1 }, { "change_in_working_capital": 28564, "financing_cash_flow": 174294, "investing_cash_flow": -467231, "net_cash_flow": -177095, "operating_cash_flow": 370918, "quarter": 2 }, { "change_in_working_capital": -83756, "financing_cash_flow": -49431, "investing_cash_flow": -382838, "net_cash_flow": 17944, "operating_cash_flow": 349682, "quarter": 3 }, { "change_in_working_capital": 52172, "financing_cash_flow": -86643, "investing_cash_flow": -101707, "net_cash_flow": -296760, "operating_cash_flow": 393774, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7693407639869736, "current_ratio": 1.6290511787889028, "debt_to_equity_ratio": 0.7761028908316456, "profit_margin": 0.24758682182589953, "quarter": 1, "return_on_assets": 0.19047863465664427, "return_on_equity": 0.28417952561820264 }, { "asset_turnover_ratio": 0.7569513534012355, "current_ratio": 1.3200430378699175, "debt_to_equity_ratio": 0.7901035192605331, "profit_margin": 0.22322172028262902, "quarter": 2, "return_on_assets": 0.16896798327648807, "return_on_equity": 0.2587497569076321 }, { "asset_turnover_ratio": 0.7447618367006632, "current_ratio": 2.00173623947357, "debt_to_equity_ratio": 0.779268327441478, "profit_margin": 0.22613762972135468, "quarter": 3, "return_on_assets": 0.1684186764584106, "return_on_equity": 0.2564680134011278 }, { "asset_turnover_ratio": 0.7327693963503321, "current_ratio": 2.247436442116007, "debt_to_equity_ratio": 0.7608277391833845, "profit_margin": 0.23835046535126575, "quarter": 4, "return_on_assets": 0.17465592661526774, "return_on_equity": 0.26181198547484835 } ], "income_statement": [ { "depreciation": 78785, "expenses": 877136, "income_tax": 81473, "marketing_expense": 97608, "net_income": 396910, "net_profit": 315437, "operational_expense": 600962, "product_revenue": 309431, "quarter": 1, "rd_expense": 99326, "revenue": 1274046, "salaries_expense": 315926, "service_revenue": 964615 }, { "depreciation": 82197, "expenses": 894284, "income_tax": 110422, "marketing_expense": 121813, "net_income": 399143, "net_profit": 288721, "operational_expense": 592264, "product_revenue": 307300, "quarter": 2, "rd_expense": 142602, "revenue": 1293427, "salaries_expense": 329186, "service_revenue": 986127 }, { "depreciation": 52740, "expenses": 911768, "income_tax": 104393, "marketing_expense": 121844, "net_income": 401335, "net_profit": 296942, "operational_expense": 623443, "product_revenue": 383779, "quarter": 3, "rd_expense": 112691, "revenue": 1313103, "salaries_expense": 306477, "service_revenue": 929324 }, { "depreciation": 76034, "expenses": 929593, "income_tax": 85746, "marketing_expense": 172731, "net_income": 403486, "net_profit": 317740, "operational_expense": 518404, "product_revenue": 361101, "quarter": 4, "rd_expense": 142243, "revenue": 1333079, "salaries_expense": 390111, "service_revenue": 971978 } ], "market_conditions": { "gdp_growth": [ 0.011455050340843027, 0.0033773070230881906, -0.002473626858273811, 0.00838089828886213 ], "inflation_rate": [ 0.026905673434436412, 0.01867087364439386, 0.0210728824148588, 0.025704650276848973 ], "interest_rate": [ 0.04463598953405117, 0.043597248459778436, 0.044271470435050087, 0.03558283022292899 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2002, "industry": "Advertising", "location": "Johnsonton", "name": "Fox-Alexander", "num_employees": 179, "region": "Latin America", "revenue_size": "Small", "website": "www.fox-alexander.com" }

[ { "advertising_kpis": [ { "average_project_size": 145088, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 3455042, "net_revenue": 2741929, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 15318 }, { "average_project_size": 152237, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 3490186, "net_revenue": 2763871, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15441 }, { "average_project_size": 129192, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 3313267, "net_revenue": 2785990, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 15564 }, { "average_project_size": 58525, "billable_hours_per_employee": 128, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 3571981, "net_revenue": 2808285, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 15689 } ], "balance_sheet": [ { "assets": 3715272, "current_assets": 1669660, "current_liabilities": 721668, "equity": 2575618, "fixed_assets": 2045612, "liabilities": 1611756, "long_term_liabilities": 890088, "quarter": 1 }, { "assets": 3847355, "current_assets": 1473598, "current_liabilities": 856687, "equity": 2652104, "fixed_assets": 2373757, "liabilities": 1646428, "long_term_liabilities": 789741, "quarter": 2 }, { "assets": 3984135, "current_assets": 1267802, "current_liabilities": 893202, "equity": 2774519, "fixed_assets": 2716333, "liabilities": 1681847, "long_term_liabilities": 788645, "quarter": 3 }, { "assets": 4125777, "current_assets": 1870598, "current_liabilities": 923800, "equity": 2896986, "fixed_assets": 2255179, "liabilities": 1718027, "long_term_liabilities": 794227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9659, "financing_cash_flow": -142640, "investing_cash_flow": -362753, "net_cash_flow": 109672, "operating_cash_flow": 654391, "quarter": 1 }, { "change_in_working_capital": -91741, "financing_cash_flow": -86867, "investing_cash_flow": -217930, "net_cash_flow": 246471, "operating_cash_flow": 588431, "quarter": 2 }, { "change_in_working_capital": 80445, "financing_cash_flow": 10421, "investing_cash_flow": -472646, "net_cash_flow": 396082, "operating_cash_flow": 610029, "quarter": 3 }, { "change_in_working_capital": -96861, "financing_cash_flow": -134491, "investing_cash_flow": -326605, "net_cash_flow": 110965, "operating_cash_flow": 604730, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7380156822972853, "current_ratio": 2.313612353603042, "debt_to_equity_ratio": 0.6257744743203378, "profit_margin": 0.1721787836227707, "quarter": 1, "return_on_assets": 0.12707064247247576, "return_on_equity": 0.18329659134234969 }, { "asset_turnover_ratio": 0.7183821092672759, "current_ratio": 1.7201124798205178, "debt_to_equity_ratio": 0.6208006925821914, "profit_margin": 0.16324097615264968, "quarter": 2, "return_on_assets": 0.11726939676738954, "return_on_equity": 0.17012040251815164 }, { "asset_turnover_ratio": 0.6992709835384594, "current_ratio": 1.4193900148006833, "debt_to_equity_ratio": 0.6061760615083192, "profit_margin": 0.16950204415665526, "quarter": 3, "return_on_assets": 0.1185278611292037, "return_on_equity": 0.17020283515809406 }, { "asset_turnover_ratio": 0.6806681505083769, "current_ratio": 2.0248949989175147, "debt_to_equity_ratio": 0.5930394554892567, "profit_margin": 0.17421166299004553, "quarter": 4, "return_on_assets": 0.11858033044442295, "return_on_equity": 0.1688775851868114 } ], "income_statement": [ { "depreciation": 182289, "expenses": 2139910, "income_tax": 129917, "marketing_expense": 253474, "net_income": 602019, "net_profit": 472102, "operational_expense": 1393729, "product_revenue": 1061271, "quarter": 1, "rd_expense": 348278, "revenue": 2741929, "salaries_expense": 1026897, "service_revenue": 1680658 }, { "depreciation": 137254, "expenses": 2155518, "income_tax": 157176, "marketing_expense": 335411, "net_income": 608353, "net_profit": 451177, "operational_expense": 1157817, "product_revenue": 661959, "quarter": 2, "rd_expense": 386029, "revenue": 2763871, "salaries_expense": 962621, "service_revenue": 2101912 }, { "depreciation": 137798, "expenses": 2171241, "income_tax": 142518, "marketing_expense": 287982, "net_income": 614749, "net_profit": 472231, "operational_expense": 1131368, "product_revenue": 900906, "quarter": 3, "rd_expense": 271780, "revenue": 2785990, "salaries_expense": 914166, "service_revenue": 1885084 }, { "depreciation": 115494, "expenses": 2187079, "income_tax": 131970, "marketing_expense": 277462, "net_income": 621206, "net_profit": 489236, "operational_expense": 1331894, "product_revenue": 890597, "quarter": 4, "rd_expense": 228290, "revenue": 2808285, "salaries_expense": 791762, "service_revenue": 1917688 } ], "market_conditions": { "gdp_growth": [ 0.04238778333694534, 0.028756630524708438, 0.02529566800897208, 0.04439270991033731 ], "inflation_rate": [ 0.00839809261365318, 0.010958611145734041, 0.009092647664745162, 0.003067429374342241 ], "interest_rate": [ 0.02298961318703704, 0.02114714935303441, 0.019062794989984144, 0.022995024583041434 ], "year": 2002 }, "random_event": { "description": "Fox-Alexander Award Nomination in 2002", "impact": -0.07, "type": "Award Nomination" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 74392, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 5261031, "net_revenue": 4622452, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 25824 }, { "average_project_size": 143592, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 5366005, "net_revenue": 4559018, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 25469 }, { "average_project_size": 102026, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 5803015, "net_revenue": 4496455, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 25120 }, { "average_project_size": 71296, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 5549011, "net_revenue": 4434750, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 24775 } ], "balance_sheet": [ { "assets": 5146536, "current_assets": 2542975, "current_liabilities": 1009603, "equity": 4246894, "fixed_assets": 2603561, "liabilities": 2153964, "long_term_liabilities": 1144361, "quarter": 1 }, { "assets": 5219874, "current_assets": 1969783, "current_liabilities": 926183, "equity": 4308241, "fixed_assets": 3250091, "liabilities": 2201926, "long_term_liabilities": 1275743, "quarter": 2 }, { "assets": 5294256, "current_assets": 2305329, "current_liabilities": 1191930, "equity": 4336533, "fixed_assets": 2988927, "liabilities": 2250955, "long_term_liabilities": 1059025, "quarter": 3 }, { "assets": 5369699, "current_assets": 2609218, "current_liabilities": 925792, "equity": 4224833, "fixed_assets": 2760481, "liabilities": 2301077, "long_term_liabilities": 1375285, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94321, "financing_cash_flow": -189334, "investing_cash_flow": -185238, "net_cash_flow": 1209707, "operating_cash_flow": 1504152, "quarter": 1 }, { "change_in_working_capital": -46868, "financing_cash_flow": 129176, "investing_cash_flow": -403152, "net_cash_flow": 1265403, "operating_cash_flow": 1516795, "quarter": 2 }, { "change_in_working_capital": 10452, "financing_cash_flow": 75493, "investing_cash_flow": -201199, "net_cash_flow": 1122745, "operating_cash_flow": 1434158, "quarter": 3 }, { "change_in_working_capital": 82991, "financing_cash_flow": -12616, "investing_cash_flow": -269680, "net_cash_flow": 731879, "operating_cash_flow": 1369150, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8981676218722652, "current_ratio": 2.5187870875977985, "debt_to_equity_ratio": 0.5071857220830094, "profit_margin": 0.27135425094733273, "quarter": 1, "return_on_assets": 0.24372160225829567, "return_on_equity": 0.2953504372842835 }, { "asset_turnover_ratio": 0.8733961777621452, "current_ratio": 2.1267751621439825, "debt_to_equity_ratio": 0.5110962919669536, "profit_margin": 0.2830199398203736, "quarter": 2, "return_on_assets": 0.24718853366958665, "return_on_equity": 0.29949415550337133 }, { "asset_turnover_ratio": 0.849308193634762, "current_ratio": 1.934114419470942, "debt_to_equity_ratio": 0.5190678821076653, "profit_margin": 0.28761146280792316, "quarter": 3, "return_on_assets": 0.2442707719460487, "return_on_equity": 0.2982179542966697 }, { "asset_turnover_ratio": 0.8258842814094421, "current_ratio": 2.818363088037054, "debt_to_equity_ratio": 0.5446551378480522, "profit_margin": 0.2607161621286431, "quarter": 4, "return_on_assets": 0.215321380211442, "return_on_equity": 0.2736702255450097 } ], "income_statement": [ { "depreciation": 249830, "expenses": 2849959, "income_tax": 518171, "marketing_expense": 360351, "net_income": 1772493, "net_profit": 1254322, "operational_expense": 1571162, "product_revenue": 1381182, "quarter": 1, "rd_expense": 378488, "revenue": 4622452, "salaries_expense": 1194458, "service_revenue": 3241270 }, { "depreciation": 226502, "expenses": 2831360, "income_tax": 437365, "marketing_expense": 459553, "net_income": 1727658, "net_profit": 1290293, "operational_expense": 1573546, "product_revenue": 1374999, "quarter": 2, "rd_expense": 329650, "revenue": 4559018, "salaries_expense": 851330, "service_revenue": 3184019 }, { "depreciation": 140926, "expenses": 2812882, "income_tax": 390341, "marketing_expense": 496815, "net_income": 1683573, "net_profit": 1293232, "operational_expense": 1410238, "product_revenue": 1396476, "quarter": 3, "rd_expense": 496398, "revenue": 4496455, "salaries_expense": 1232408, "service_revenue": 3099979 }, { "depreciation": 212939, "expenses": 2794526, "income_tax": 484013, "marketing_expense": 447383, "net_income": 1640224, "net_profit": 1156211, "operational_expense": 1410822, "product_revenue": 967698, "quarter": 4, "rd_expense": 506800, "revenue": 4434750, "salaries_expense": 1341368, "service_revenue": 3467052 } ], "market_conditions": { "gdp_growth": [ 0.03126265544144824, 0.044729397978779936, 0.04797892063114626, 0.032205649338017554 ], "inflation_rate": [ 0.010136277660004946, 0.004603651769632953, 0.0034869120654432645, 0.003995186090342239 ], "interest_rate": [ 0.010999360746450132, 0.008902352067764463, 0.015111734632018276, 0.006994594784568788 ], "year": 2003 }, "random_event": { "description": "Fox-Alexander Industry Recognition in 2003", "impact": -0.08, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 121765, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 2258306, "net_revenue": 1882671, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 10518 }, { "average_project_size": 144580, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 2249660, "net_revenue": 1883411, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10522 }, { "average_project_size": 178705, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 2371745, "net_revenue": 1884151, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10526 }, { "average_project_size": 173978, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 2438308, "net_revenue": 1884892, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 10530 } ], "balance_sheet": [ { "assets": 2711138, "current_assets": 934810, "current_liabilities": 806380, "equity": 1677715, "fixed_assets": 1776328, "liabilities": 1420038, "long_term_liabilities": 613658, "quarter": 1 }, { "assets": 2802651, "current_assets": 1112770, "current_liabilities": 709810, "equity": 1762187, "fixed_assets": 1689881, "liabilities": 1448949, "long_term_liabilities": 739139, "quarter": 2 }, { "assets": 2897254, "current_assets": 1041531, "current_liabilities": 598770, "equity": 1838343, "fixed_assets": 1855723, "liabilities": 1478448, "long_term_liabilities": 879678, "quarter": 3 }, { "assets": 2995050, "current_assets": 1155405, "current_liabilities": 726715, "equity": 1874718, "fixed_assets": 1839645, "liabilities": 1508548, "long_term_liabilities": 781833, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79243, "financing_cash_flow": 179546, "investing_cash_flow": -433772, "net_cash_flow": 414882, "operating_cash_flow": 463669, "quarter": 1 }, { "change_in_working_capital": 97533, "financing_cash_flow": 88228, "investing_cash_flow": -196003, "net_cash_flow": -236348, "operating_cash_flow": 514365, "quarter": 2 }, { "change_in_working_capital": 98639, "financing_cash_flow": -109401, "investing_cash_flow": -351342, "net_cash_flow": -87666, "operating_cash_flow": 487058, "quarter": 3 }, { "change_in_working_capital": -69390, "financing_cash_flow": -197172, "investing_cash_flow": -414261, "net_cash_flow": 225804, "operating_cash_flow": 483654, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6944209405791959, "current_ratio": 1.159267342940053, "debt_to_equity_ratio": 0.8464119352810221, "profit_margin": 0.20535452025340592, "quarter": 1, "return_on_assets": 0.14260247910655968, "return_on_equity": 0.230441403933326 }, { "asset_turnover_ratio": 0.6720105357391983, "current_ratio": 1.5677012158183177, "debt_to_equity_ratio": 0.8222447447404844, "profit_margin": 0.21688574612763756, "quarter": 2, "return_on_assets": 0.1457495064494295, "return_on_equity": 0.23180570506989326 }, { "asset_turnover_ratio": 0.6503230300139373, "current_ratio": 1.7394508742922992, "debt_to_equity_ratio": 0.8042285906384173, "profit_margin": 0.22266633619067686, "quarter": 3, "return_on_assets": 0.14480504643362302, "return_on_equity": 0.2282147564409906 }, { "asset_turnover_ratio": 0.6293357372998781, "current_ratio": 1.589901130429398, "debt_to_equity_ratio": 0.8046799571988961, "profit_margin": 0.2059619330974931, "quarter": 4, "return_on_assets": 0.129619205021619, "return_on_equity": 0.20707967811692213 } ], "income_statement": [ { "depreciation": 77054, "expenses": 1354119, "income_tax": 141937, "marketing_expense": 201923, "net_income": 528552, "net_profit": 386615, "operational_expense": 730660, "product_revenue": 659290, "quarter": 1, "rd_expense": 228389, "revenue": 1882671, "salaries_expense": 432302, "service_revenue": 1223381 }, { "depreciation": 105880, "expenses": 1350996, "income_tax": 123930, "marketing_expense": 137100, "net_income": 532415, "net_profit": 408485, "operational_expense": 878349, "product_revenue": 715424, "quarter": 2, "rd_expense": 259004, "revenue": 1883411, "salaries_expense": 505141, "service_revenue": 1167987 }, { "depreciation": 67521, "expenses": 1347880, "income_tax": 116734, "marketing_expense": 156383, "net_income": 536271, "net_profit": 419537, "operational_expense": 826191, "product_revenue": 587392, "quarter": 3, "rd_expense": 192015, "revenue": 1884151, "salaries_expense": 453358, "service_revenue": 1296759 }, { "depreciation": 95438, "expenses": 1344771, "income_tax": 151905, "marketing_expense": 218093, "net_income": 540121, "net_profit": 388216, "operational_expense": 841901, "product_revenue": 649065, "quarter": 4, "rd_expense": 150695, "revenue": 1884892, "salaries_expense": 535546, "service_revenue": 1235827 } ], "market_conditions": { "gdp_growth": [ 0.05027700772368341, 0.05433771313136842, 0.04720016217350806, 0.05558793225146493 ], "inflation_rate": [ 0.005418876691764693, 0.010303159664529295, 0.01061930588197526, 0.011601316528853033 ], "interest_rate": [ 0.009583766483118468, 0.010708741483274158, 0.013052122196451528, 0.012920385933937899 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 177572, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 4005034, "net_revenue": 3140204, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17543 }, { "average_project_size": 72395, "billable_hours_per_employee": 139, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 3871454, "net_revenue": 3136664, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 17523 }, { "average_project_size": 189683, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 3852126, "net_revenue": 3133128, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 17504 }, { "average_project_size": 180160, "billable_hours_per_employee": 127, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 3457811, "net_revenue": 3129597, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 17484 } ], "balance_sheet": [ { "assets": 4179716, "current_assets": 1545278, "current_liabilities": 834584, "equity": 3014965, "fixed_assets": 2634438, "liabilities": 1946863, "long_term_liabilities": 1112279, "quarter": 1 }, { "assets": 4268648, "current_assets": 1466771, "current_liabilities": 919775, "equity": 3100979, "fixed_assets": 2801877, "liabilities": 1973274, "long_term_liabilities": 1053499, "quarter": 2 }, { "assets": 4359472, "current_assets": 1380426, "current_liabilities": 1112693, "equity": 3183275, "fixed_assets": 2979046, "liabilities": 2000043, "long_term_liabilities": 887350, "quarter": 3 }, { "assets": 4452229, "current_assets": 1616799, "current_liabilities": 1027672, "equity": 3234406, "fixed_assets": 2835430, "liabilities": 2027176, "long_term_liabilities": 999504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91600, "financing_cash_flow": -160139, "investing_cash_flow": -274178, "net_cash_flow": 287367, "operating_cash_flow": 970796, "quarter": 1 }, { "change_in_working_capital": -64992, "financing_cash_flow": 33214, "investing_cash_flow": -311425, "net_cash_flow": 691727, "operating_cash_flow": 991451, "quarter": 2 }, { "change_in_working_capital": -66480, "financing_cash_flow": -141797, "investing_cash_flow": -305604, "net_cash_flow": 645440, "operating_cash_flow": 972641, "quarter": 3 }, { "change_in_working_capital": -40455, "financing_cash_flow": -84460, "investing_cash_flow": -402097, "net_cash_flow": 611898, "operating_cash_flow": 929603, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7512960210693741, "current_ratio": 1.8515547865763062, "debt_to_equity_ratio": 0.645733200882929, "profit_margin": 0.24906407354426655, "quarter": 1, "return_on_assets": 0.18712084744513743, "return_on_equity": 0.25940997656689213 }, { "asset_turnover_ratio": 0.7348143955650595, "current_ratio": 1.5947063140441955, "debt_to_equity_ratio": 0.6363390400257467, "profit_margin": 0.25683496861633887, "quarter": 2, "return_on_assets": 0.1887260322237861, "return_on_equity": 0.25979053711747163 }, { "asset_turnover_ratio": 0.7186943739975851, "current_ratio": 1.2406171333871967, "debt_to_equity_ratio": 0.628297272463108, "profit_margin": 0.2629468058757893, "quarter": 3, "return_on_assets": 0.1889783900435649, "return_on_equity": 0.2588045330673599 }, { "asset_turnover_ratio": 0.7029281288091875, "current_ratio": 1.5732636483235896, "debt_to_equity_ratio": 0.6267537223218111, "profit_margin": 0.2586125306229524, "quarter": 4, "return_on_assets": 0.18178602223740065, "return_on_equity": 0.250232345599161 } ], "income_statement": [ { "depreciation": 188684, "expenses": 2041532, "income_tax": 316560, "marketing_expense": 394326, "net_income": 1098672, "net_profit": 782112, "operational_expense": 1037474, "product_revenue": 943995, "quarter": 1, "rd_expense": 403962, "revenue": 3140204, "salaries_expense": 788866, "service_revenue": 2196209 }, { "depreciation": 185846, "expenses": 2022880, "income_tax": 308179, "marketing_expense": 324045, "net_income": 1113784, "net_profit": 805605, "operational_expense": 1017371, "product_revenue": 869530, "quarter": 2, "rd_expense": 276221, "revenue": 3136664, "salaries_expense": 666453, "service_revenue": 2267134 }, { "depreciation": 148795, "expenses": 2004400, "income_tax": 304882, "marketing_expense": 390153, "net_income": 1128728, "net_profit": 823846, "operational_expense": 1382462, "product_revenue": 1006879, "quarter": 3, "rd_expense": 342423, "revenue": 3133128, "salaries_expense": 710840, "service_revenue": 2126249 }, { "depreciation": 120250, "expenses": 1986088, "income_tax": 334156, "marketing_expense": 203365, "net_income": 1143509, "net_profit": 809353, "operational_expense": 1201730, "product_revenue": 1196497, "quarter": 4, "rd_expense": 395328, "revenue": 3129597, "salaries_expense": 735506, "service_revenue": 1933100 } ], "market_conditions": { "gdp_growth": [ 0.05164249621996939, 0.04321338671990522, 0.06244017024824052, 0.043532964279270676 ], "inflation_rate": [ 0.0064807648617147585, 0.007247523472707336, 0.010452376208606035, 0.006951474887411482 ], "interest_rate": [ 0.02054110839693303, 0.014078864432781075, 0.012423471043612397, 0.020201449961058843 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 102279, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 2070716, "net_revenue": 1760833, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9837 }, { "average_project_size": 183881, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 2201257, "net_revenue": 1753109, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 9794 }, { "average_project_size": 166819, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2252431, "net_revenue": 1745420, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 9751 }, { "average_project_size": 151490, "billable_hours_per_employee": 128, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 2172486, "net_revenue": 1737764, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 9708 } ], "balance_sheet": [ { "assets": 1943821, "current_assets": 794201, "current_liabilities": 503552, "equity": 1426392, "fixed_assets": 1149620, "liabilities": 1013810, "long_term_liabilities": 510258, "quarter": 1 }, { "assets": 1994371, "current_assets": 904640, "current_liabilities": 520055, "equity": 1447710, "fixed_assets": 1089731, "liabilities": 1032139, "long_term_liabilities": 512084, "quarter": 2 }, { "assets": 2046236, "current_assets": 671117, "current_liabilities": 480533, "equity": 1498964, "fixed_assets": 1375119, "liabilities": 1050799, "long_term_liabilities": 570266, "quarter": 3 }, { "assets": 2099449, "current_assets": 631651, "current_liabilities": 483842, "equity": 1486488, "fixed_assets": 1467798, "liabilities": 1069796, "long_term_liabilities": 585954, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39936, "financing_cash_flow": 16490, "investing_cash_flow": -178247, "net_cash_flow": 224546, "operating_cash_flow": 570582, "quarter": 1 }, { "change_in_working_capital": 1757, "financing_cash_flow": -193577, "investing_cash_flow": -342977, "net_cash_flow": 37553, "operating_cash_flow": 547114, "quarter": 2 }, { "change_in_working_capital": -96739, "financing_cash_flow": -96112, "investing_cash_flow": -376458, "net_cash_flow": 375021, "operating_cash_flow": 569927, "quarter": 3 }, { "change_in_working_capital": -20792, "financing_cash_flow": 70235, "investing_cash_flow": -112194, "net_cash_flow": 354191, "operating_cash_flow": 534485, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9058617022863731, "current_ratio": 1.577197588332486, "debt_to_equity_ratio": 0.7107513222171745, "profit_margin": 0.28190123651703486, "quarter": 1, "return_on_assets": 0.25536353398795464, "return_on_equity": 0.34799760514641137 }, { "asset_turnover_ratio": 0.8790285257858242, "current_ratio": 1.739508321235254, "debt_to_equity_ratio": 0.7129459629345656, "profit_margin": 0.276924024689851, "quarter": 2, "return_on_assets": 0.2434241171777969, "return_on_equity": 0.33534202291895476 }, { "asset_turnover_ratio": 0.8529905641382519, "current_ratio": 1.3966095980921185, "debt_to_equity_ratio": 0.7010168356278069, "profit_margin": 0.2884847200100835, "quarter": 3, "return_on_assets": 0.2460747440666668, "return_on_equity": 0.33591667311556517 }, { "asset_turnover_ratio": 0.8277238456375935, "current_ratio": 1.3054902220146245, "debt_to_equity_ratio": 0.719680212689238, "profit_margin": 0.2628866750605951, "quarter": 4, "return_on_assets": 0.21759756964803623, "return_on_equity": 0.30732505072358474 } ], "income_statement": [ { "depreciation": 74201, "expenses": 1103309, "income_tax": 161143, "marketing_expense": 218070, "net_income": 657524, "net_profit": 496381, "operational_expense": 663602, "product_revenue": 391036, "quarter": 1, "rd_expense": 181048, "revenue": 1760833, "salaries_expense": 432935, "service_revenue": 1369797 }, { "depreciation": 61636, "expenses": 1101441, "income_tax": 166190, "marketing_expense": 128214, "net_income": 651668, "net_profit": 485478, "operational_expense": 762861, "product_revenue": 371016, "quarter": 2, "rd_expense": 144704, "revenue": 1753109, "salaries_expense": 349059, "service_revenue": 1382093 }, { "depreciation": 66400, "expenses": 1099576, "income_tax": 142317, "marketing_expense": 162560, "net_income": 645844, "net_profit": 503527, "operational_expense": 621207, "product_revenue": 380801, "quarter": 3, "rd_expense": 116742, "revenue": 1745420, "salaries_expense": 493574, "service_revenue": 1364619 }, { "depreciation": 77650, "expenses": 1097715, "income_tax": 183214, "marketing_expense": 201275, "net_income": 640049, "net_profit": 456835, "operational_expense": 734811, "product_revenue": 597743, "quarter": 4, "rd_expense": 127392, "revenue": 1737764, "salaries_expense": 540431, "service_revenue": 1140021 } ], "market_conditions": { "gdp_growth": [ 0.05420789974325218, 0.04673315519973801, 0.05125360207567237, 0.04926931746512919 ], "inflation_rate": [ 0.0033484149771124292, 0.0047036804826559074, 0.006972552367384294, 0.009485267115781952 ], "interest_rate": [ 0.012248259928971935, 0.013899782018368091, 0.011892999301320897, 0.019392612867227932 ], "year": 2006 }, "random_event": { "description": "Fox-Alexander Award Nomination in 2006", "impact": 0.03, "type": "Award Nomination" }, "year": 2006 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "East Chelseahaven", "name": "Perry Inc", "num_employees": 228, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.perryinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 52737, "billable_hours_per_employee": 144, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.69, "gross_billings": 21656703, "net_revenue": 17184316, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 75370 }, { "average_project_size": 146158, "billable_hours_per_employee": 125, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 21536776, "net_revenue": 17169895, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 75307 }, { "average_project_size": 125725, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 20544100, "net_revenue": 17155487, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 75243 }, { "average_project_size": 125224, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 19947461, "net_revenue": 17141091, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 75180 } ], "balance_sheet": [ { "assets": 24187073, "current_assets": 11173423, "current_liabilities": 4523160, "equity": 19257837, "fixed_assets": 13013650, "liabilities": 10070234, "long_term_liabilities": 5547074, "quarter": 1 }, { "assets": 24550513, "current_assets": 7433319, "current_liabilities": 4667133, "equity": 19390033, "fixed_assets": 17117194, "liabilities": 10225212, "long_term_liabilities": 5558079, "quarter": 2 }, { "assets": 24919414, "current_assets": 7955980, "current_liabilities": 5742372, "equity": 20002142, "fixed_assets": 16963434, "liabilities": 10382575, "long_term_liabilities": 4640203, "quarter": 3 }, { "assets": 25293858, "current_assets": 8267082, "current_liabilities": 5712924, "equity": 19898959, "fixed_assets": 17026776, "liabilities": 10542360, "long_term_liabilities": 4829436, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9428, "financing_cash_flow": 172347, "investing_cash_flow": -270316, "net_cash_flow": 5673121, "operating_cash_flow": 5736655, "quarter": 1 }, { "change_in_working_capital": -29040, "financing_cash_flow": -30094, "investing_cash_flow": -467235, "net_cash_flow": 5196784, "operating_cash_flow": 5597560, "quarter": 2 }, { "change_in_working_capital": 38101, "financing_cash_flow": 192915, "investing_cash_flow": -312510, "net_cash_flow": 5347094, "operating_cash_flow": 6005057, "quarter": 3 }, { "change_in_working_capital": 38222, "financing_cash_flow": 1919, "investing_cash_flow": -497606, "net_cash_flow": 5616350, "operating_cash_flow": 6158800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7104752195521963, "current_ratio": 2.4702692365514376, "debt_to_equity_ratio": 0.5229161509675256, "profit_margin": 0.2991680320590008, "quarter": 1, "return_on_assets": 0.21255147326011709, "return_on_equity": 0.2669561488135973 }, { "asset_turnover_ratio": 0.6993701109219184, "current_ratio": 1.5926949157009238, "debt_to_equity_ratio": 0.5273437131334433, "profit_margin": 0.2949774590933724, "quarter": 2, "return_on_assets": 0.20629841828559753, "return_on_equity": 0.2612028561271659 }, { "asset_turnover_ratio": 0.6884386205871454, "current_ratio": 1.385486694348607, "debt_to_equity_ratio": 0.5190731572648569, "profit_margin": 0.3185746344595172, "quarter": 3, "return_on_assets": 0.21931908190136412, "return_on_equity": 0.27323588643656266 }, { "asset_turnover_ratio": 0.6776779959783122, "current_ratio": 1.4470841901625158, "debt_to_equity_ratio": 0.529794548548997, "profit_margin": 0.3002994966889797, "quarter": 4, "return_on_assets": 0.20350636110948359, "return_on_equity": 0.2586799138588104 } ], "income_statement": [ { "depreciation": 595657, "expenses": 10340247, "income_tax": 1703071, "marketing_expense": 1339205, "net_income": 6844069, "net_profit": 5140998, "operational_expense": 6626563, "product_revenue": 6525608, "quarter": 1, "rd_expense": 1305266, "revenue": 17184316, "salaries_expense": 3839829, "service_revenue": 10658708 }, { "depreciation": 532828, "expenses": 10303026, "income_tax": 1802137, "marketing_expense": 2040014, "net_income": 6866869, "net_profit": 5064732, "operational_expense": 7081411, "product_revenue": 4272294, "quarter": 2, "rd_expense": 1972830, "revenue": 17169895, "salaries_expense": 3341408, "service_revenue": 12897601 }, { "depreciation": 539754, "expenses": 10265939, "income_tax": 1424245, "marketing_expense": 1944805, "net_income": 6889548, "net_profit": 5465303, "operational_expense": 6998105, "product_revenue": 4055808, "quarter": 3, "rd_expense": 1924014, "revenue": 17155487, "salaries_expense": 4820562, "service_revenue": 13099679 }, { "depreciation": 1011339, "expenses": 10228986, "income_tax": 1764644, "marketing_expense": 1727614, "net_income": 6912105, "net_profit": 5147461, "operational_expense": 6328166, "product_revenue": 3722981, "quarter": 4, "rd_expense": 1813668, "revenue": 17141091, "salaries_expense": 3792669, "service_revenue": 13418110 } ], "market_conditions": { "gdp_growth": [ 0.021729370753149464, 0.013624128637645288, 0.028980073259686233, 0.020604671029069394 ], "inflation_rate": [ 0.015410908302940642, 0.016287091083025555, 0.020460194531906534, 0.015041277748193678 ], "interest_rate": [ 0.03438637370807535, 0.032413989287625955, 0.0364140344868647, 0.040104082326184405 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 55260, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 11737405, "net_revenue": 10294425, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 45151 }, { "average_project_size": 108017, "billable_hours_per_employee": 101, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.8, "gross_billings": 12224601, "net_revenue": 10326059, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 45290 }, { "average_project_size": 175303, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 12343603, "net_revenue": 10357790, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 45429 }, { "average_project_size": 154174, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 12758087, "net_revenue": 10389619, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 45569 } ], "balance_sheet": [ { "assets": 15178187, "current_assets": 4977761, "current_liabilities": 4186688, "equity": 9412867, "fixed_assets": 10200426, "liabilities": 7383218, "long_term_liabilities": 3196530, "quarter": 1 }, { "assets": 15373199, "current_assets": 4855749, "current_liabilities": 4368027, "equity": 9470988, "fixed_assets": 10517450, "liabilities": 7510896, "long_term_liabilities": 3142869, "quarter": 2 }, { "assets": 15570716, "current_assets": 4982033, "current_liabilities": 3137981, "equity": 9406280, "fixed_assets": 10588683, "liabilities": 7640782, "long_term_liabilities": 4502801, "quarter": 3 }, { "assets": 15770770, "current_assets": 6260030, "current_liabilities": 4416629, "equity": 9543412, "fixed_assets": 9510740, "liabilities": 7772915, "long_term_liabilities": 3356286, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30946, "financing_cash_flow": -115154, "investing_cash_flow": -275892, "net_cash_flow": 1900360, "operating_cash_flow": 2260092, "quarter": 1 }, { "change_in_working_capital": -51091, "financing_cash_flow": -55459, "investing_cash_flow": -208766, "net_cash_flow": 1762863, "operating_cash_flow": 2185438, "quarter": 2 }, { "change_in_working_capital": 1930, "financing_cash_flow": 51065, "investing_cash_flow": -163600, "net_cash_flow": 2035675, "operating_cash_flow": 2146591, "quarter": 3 }, { "change_in_working_capital": -37491, "financing_cash_flow": 12130, "investing_cash_flow": -266271, "net_cash_flow": 1539206, "operating_cash_flow": 2118039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6782381189532056, "current_ratio": 1.188949594524359, "debt_to_equity_ratio": 0.7843750474749085, "profit_margin": 0.15716254186125014, "quarter": 1, "return_on_assets": 0.10659362676187874, "return_on_equity": 0.17188153194982994 }, { "asset_turnover_ratio": 0.6716922743275489, "current_ratio": 1.1116572768437558, "debt_to_equity_ratio": 0.7930424998954703, "profit_margin": 0.15578886388311358, "quarter": 2, "return_on_assets": 0.10464217629655351, "return_on_equity": 0.1698539793314066 }, { "asset_turnover_ratio": 0.6652096152803764, "current_ratio": 1.5876555657921447, "debt_to_equity_ratio": 0.8123064590890341, "profit_margin": 0.14253484575377567, "quarter": 3, "return_on_assets": 0.0948155499079169, "return_on_equity": 0.1569532269930302 }, { "asset_turnover_ratio": 0.6587895835143116, "current_ratio": 1.417377370840974, "debt_to_equity_ratio": 0.8144796640865971, "profit_margin": 0.14875973796536715, "quarter": 4, "return_on_assets": 0.09800136581790236, "return_on_equity": 0.16195014948532035 } ], "income_statement": [ { "depreciation": 642194, "expenses": 8129778, "income_tax": 546749, "marketing_expense": 1125959, "net_income": 2164647, "net_profit": 1617898, "operational_expense": 5187584, "product_revenue": 2717555, "quarter": 1, "rd_expense": 1065796, "revenue": 10294425, "salaries_expense": 3708802, "service_revenue": 7576870 }, { "depreciation": 576753, "expenses": 8210910, "income_tax": 506464, "marketing_expense": 1366950, "net_income": 2115149, "net_profit": 1608685, "operational_expense": 5654656, "product_revenue": 2697938, "quarter": 2, "rd_expense": 1007207, "revenue": 10326059, "salaries_expense": 3470905, "service_revenue": 7628121 }, { "depreciation": 670245, "expenses": 8292851, "income_tax": 588593, "marketing_expense": 1435705, "net_income": 2064939, "net_profit": 1476346, "operational_expense": 5750201, "product_revenue": 3014886, "quarter": 3, "rd_expense": 1487302, "revenue": 10357790, "salaries_expense": 4014001, "service_revenue": 7342904 }, { "depreciation": 572482, "expenses": 8375611, "income_tax": 468451, "marketing_expense": 1506544, "net_income": 2014008, "net_profit": 1545557, "operational_expense": 5333060, "product_revenue": 3348264, "quarter": 4, "rd_expense": 1120148, "revenue": 10389619, "salaries_expense": 3326589, "service_revenue": 7041355 } ], "market_conditions": { "gdp_growth": [ 0.02044911150016311, 0.014153084328698945, 0.026182137750101843, 0.024337473763510534 ], "inflation_rate": [ 0.010004971610582225, 0.01380814630228519, 0.009972407828228842, 0.012434467103010834 ], "interest_rate": [ 0.03752735756528841, 0.03500901793310155, 0.03328158105162998, 0.04176855690935668 ], "year": 2008 }, "random_event": { "description": "Perry Inc Award Nomination in 2008", "impact": -0.02, "type": "Award Nomination" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 178340, "billable_hours_per_employee": 83, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 20492348, "net_revenue": 18281842, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 80184 }, { "average_project_size": 195678, "billable_hours_per_employee": 94, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 21331894, "net_revenue": 18259522, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 80086 }, { "average_project_size": 165898, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 23194884, "net_revenue": 18237229, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 79988 }, { "average_project_size": 150223, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 20906068, "net_revenue": 18214964, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 79890 } ], "balance_sheet": [ { "assets": 21324064, "current_assets": 10002675, "current_liabilities": 6317289, "equity": 13102071, "fixed_assets": 11321389, "liabilities": 12282800, "long_term_liabilities": 5965511, "quarter": 1 }, { "assets": 21996317, "current_assets": 8551111, "current_liabilities": 7065112, "equity": 13776338, "fixed_assets": 13445206, "liabilities": 12553980, "long_term_liabilities": 5488868, "quarter": 2 }, { "assets": 22689763, "current_assets": 11299572, "current_liabilities": 5834950, "equity": 14124927, "fixed_assets": 11390191, "liabilities": 12831147, "long_term_liabilities": 6996197, "quarter": 3 }, { "assets": 23405070, "current_assets": 9285824, "current_liabilities": 5699797, "equity": 14674218, "fixed_assets": 14119246, "liabilities": 13114433, "long_term_liabilities": 7414636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56341, "financing_cash_flow": -191587, "investing_cash_flow": -320092, "net_cash_flow": 4734225, "operating_cash_flow": 4965255, "quarter": 1 }, { "change_in_working_capital": -84260, "financing_cash_flow": 148011, "investing_cash_flow": -432787, "net_cash_flow": 5077082, "operating_cash_flow": 5378017, "quarter": 2 }, { "change_in_working_capital": -76365, "financing_cash_flow": -184621, "investing_cash_flow": -458563, "net_cash_flow": 4937467, "operating_cash_flow": 5331106, "quarter": 3 }, { "change_in_working_capital": 6545, "financing_cash_flow": -194878, "investing_cash_flow": -190830, "net_cash_flow": 5309777, "operating_cash_flow": 5604301, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8573338553101323, "current_ratio": 1.5833809407801354, "debt_to_equity_ratio": 0.9374701144574777, "profit_margin": 0.22212242070574725, "quarter": 1, "return_on_assets": 0.19043307129447745, "return_on_equity": 0.309936268853985 }, { "asset_turnover_ratio": 0.8301172419000872, "current_ratio": 1.2103291497714403, "debt_to_equity_ratio": 0.9112711955818737, "profit_margin": 0.2373556657178649, "quarter": 2, "return_on_assets": 0.1970330305750731, "return_on_equity": 0.31459746414468054 }, { "asset_turnover_ratio": 0.8037646316534907, "current_ratio": 1.9365327894840574, "debt_to_equity_ratio": 0.908404482373608, "profit_margin": 0.23393416839806092, "quarter": 3, "return_on_assets": 0.18802801069363306, "return_on_equity": 0.3020412778062499 }, { "asset_turnover_ratio": 0.7782486444176412, "current_ratio": 1.629149950428059, "debt_to_equity_ratio": 0.8937057497714699, "profit_margin": 0.2406582302331204, "quarter": 4, "return_on_assets": 0.18729194144687455, "return_on_equity": 0.2987267192023452 } ], "income_statement": [ { "depreciation": 904448, "expenses": 12760944, "income_tax": 1460091, "marketing_expense": 2003841, "net_income": 5520898, "net_profit": 4060807, "operational_expense": 8446608, "product_revenue": 6318595, "quarter": 1, "rd_expense": 2171843, "revenue": 18281842, "salaries_expense": 4264878, "service_revenue": 11963247 }, { "depreciation": 1044016, "expenses": 12707260, "income_tax": 1218261, "marketing_expense": 2110327, "net_income": 5552262, "net_profit": 4334001, "operational_expense": 8795713, "product_revenue": 5459305, "quarter": 2, "rd_expense": 1899566, "revenue": 18259522, "salaries_expense": 5064021, "service_revenue": 12800217 }, { "depreciation": 1064795, "expenses": 12653802, "income_tax": 1317116, "marketing_expense": 1851299, "net_income": 5583427, "net_profit": 4266311, "operational_expense": 6877365, "product_revenue": 6648712, "quarter": 3, "rd_expense": 2333729, "revenue": 18237229, "salaries_expense": 5150593, "service_revenue": 11588517 }, { "depreciation": 1220720, "expenses": 12600569, "income_tax": 1230814, "marketing_expense": 1466910, "net_income": 5614395, "net_profit": 4383581, "operational_expense": 8335135, "product_revenue": 6566262, "quarter": 4, "rd_expense": 1805785, "revenue": 18214964, "salaries_expense": 4926376, "service_revenue": 11648702 } ], "market_conditions": { "gdp_growth": [ 0.03611522078500527, 0.029884579916915094, 0.037611683922526215, 0.03742547614029872 ], "inflation_rate": [ 0.015172533008137996, 0.007171783601610563, 0.01374182047582696, 0.01036408982793564 ], "interest_rate": [ 0.02386010860824441, 0.020103377511555436, 0.02054437817714633, 0.02408661209869023 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 169927, "billable_hours_per_employee": 83, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 17973749, "net_revenue": 15897344, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 69725 }, { "average_project_size": 126814, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 19242768, "net_revenue": 15626647, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 68538 }, { "average_project_size": 181342, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 18387524, "net_revenue": 15360560, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 67371 }, { "average_project_size": 140512, "billable_hours_per_employee": 139, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 19283380, "net_revenue": 15099004, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 66224 } ], "balance_sheet": [ { "assets": 23725118, "current_assets": 9023188, "current_liabilities": 5820803, "equity": 14726943, "fixed_assets": 14701930, "liabilities": 13113807, "long_term_liabilities": 7293004, "quarter": 1 }, { "assets": 24091653, "current_assets": 11718557, "current_liabilities": 6038582, "equity": 15184406, "fixed_assets": 12373096, "liabilities": 13218846, "long_term_liabilities": 7180264, "quarter": 2 }, { "assets": 24463852, "current_assets": 7548324, "current_liabilities": 5617766, "equity": 15585149, "fixed_assets": 16915528, "liabilities": 13324726, "long_term_liabilities": 7706960, "quarter": 3 }, { "assets": 24841800, "current_assets": 11284333, "current_liabilities": 7639889, "equity": 15372999, "fixed_assets": 13557467, "liabilities": 13431454, "long_term_liabilities": 5791565, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2664, "financing_cash_flow": -151800, "investing_cash_flow": -290814, "net_cash_flow": 4493685, "operating_cash_flow": 4872058, "quarter": 1 }, { "change_in_working_capital": 40116, "financing_cash_flow": -53954, "investing_cash_flow": -308218, "net_cash_flow": 5107495, "operating_cash_flow": 5250821, "quarter": 2 }, { "change_in_working_capital": -87470, "financing_cash_flow": -182799, "investing_cash_flow": -116933, "net_cash_flow": 5015358, "operating_cash_flow": 5406480, "quarter": 3 }, { "change_in_working_capital": 61898, "financing_cash_flow": -50567, "investing_cash_flow": -143972, "net_cash_flow": 4416165, "operating_cash_flow": 4657828, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.670063853844689, "current_ratio": 1.5501620652683143, "debt_to_equity_ratio": 0.8904636216762705, "profit_margin": 0.2588880255720704, "quarter": 1, "return_on_assets": 0.1734715081290639, "return_on_equity": 0.2794627506876342 }, { "asset_turnover_ratio": 0.6486332423931226, "current_ratio": 1.9406140381963846, "debt_to_equity_ratio": 0.8705540407705116, "profit_margin": 0.2759132525358767, "quarter": 2, "return_on_assets": 0.17896650761157817, "return_on_equity": 0.28394913834627444 }, { "asset_turnover_ratio": 0.6278880366019219, "current_ratio": 1.3436522631950139, "debt_to_equity_ratio": 0.854963016394646, "profit_margin": 0.2894440697474571, "quarter": 3, "return_on_assets": 0.1817384686598006, "return_on_equity": 0.2852730506458424 }, { "asset_turnover_ratio": 0.6078063586374578, "current_ratio": 1.4770283966167572, "debt_to_equity_ratio": 0.8737042134719452, "profit_margin": 0.262444661912799, "quarter": 4, "return_on_assets": 0.15951553430105708, "return_on_equity": 0.2577670758971623 } ], "income_statement": [ { "depreciation": 756426, "expenses": 10030596, "income_tax": 1751116, "marketing_expense": 1186159, "net_income": 5866748, "net_profit": 4115632, "operational_expense": 5558670, "product_revenue": 4029725, "quarter": 1, "rd_expense": 1862522, "revenue": 15897344, "salaries_expense": 4650612, "service_revenue": 11867619 }, { "depreciation": 939222, "expenses": 9864019, "income_tax": 1451029, "marketing_expense": 1145259, "net_income": 5762628, "net_profit": 4311599, "operational_expense": 5522841, "product_revenue": 3590031, "quarter": 2, "rd_expense": 1378566, "revenue": 15626647, "salaries_expense": 4521633, "service_revenue": 12036616 }, { "depreciation": 960457, "expenses": 9700210, "income_tax": 1214327, "marketing_expense": 1904431, "net_income": 5660350, "net_profit": 4446023, "operational_expense": 4895142, "product_revenue": 3372152, "quarter": 3, "rd_expense": 1693875, "revenue": 15360560, "salaries_expense": 4225338, "service_revenue": 11988408 }, { "depreciation": 695175, "expenses": 9539120, "income_tax": 1597231, "marketing_expense": 1146866, "net_income": 5559884, "net_profit": 3962653, "operational_expense": 6404712, "product_revenue": 5074594, "quarter": 4, "rd_expense": 1431199, "revenue": 15099004, "salaries_expense": 3912104, "service_revenue": 10024410 } ], "market_conditions": { "gdp_growth": [ 0.032220163264913726, 0.03631175311021223, 0.02685928754639364, 0.028870726447941725 ], "inflation_rate": [ 0.012314736220089897, 0.010692206588781897, 0.014421623528391788, 0.01609909365145626 ], "interest_rate": [ 0.02970424180413233, 0.029098594524627125, 0.03340739257753466, 0.02967088746933144 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 116160, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 18560825, "net_revenue": 15068706, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 66091 }, { "average_project_size": 191676, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 16887854, "net_revenue": 15175831, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 66561 }, { "average_project_size": 100651, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 19436737, "net_revenue": 15283719, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 67034 }, { "average_project_size": 101623, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 18237300, "net_revenue": 15392373, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 67510 } ], "balance_sheet": [ { "assets": 21811259, "current_assets": 7364744, "current_liabilities": 5078366, "equity": 12598388, "fixed_assets": 14446515, "liabilities": 12461025, "long_term_liabilities": 7382659, "quarter": 1 }, { "assets": 22320062, "current_assets": 10335840, "current_liabilities": 7169562, "equity": 12537223, "fixed_assets": 11984222, "liabilities": 12800802, "long_term_liabilities": 5631240, "quarter": 2 }, { "assets": 22840733, "current_assets": 9792660, "current_liabilities": 7055387, "equity": 12705772, "fixed_assets": 13048073, "liabilities": 13149845, "long_term_liabilities": 6094458, "quarter": 3 }, { "assets": 23373551, "current_assets": 9168240, "current_liabilities": 5440829, "equity": 13365945, "fixed_assets": 14205311, "liabilities": 13508404, "long_term_liabilities": 8067575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67398, "financing_cash_flow": 118013, "investing_cash_flow": -174499, "net_cash_flow": 3701106, "operating_cash_flow": 3821886, "quarter": 1 }, { "change_in_working_capital": -43631, "financing_cash_flow": -82492, "investing_cash_flow": -241736, "net_cash_flow": 3218457, "operating_cash_flow": 3685164, "quarter": 2 }, { "change_in_working_capital": 9034, "financing_cash_flow": 142153, "investing_cash_flow": -106345, "net_cash_flow": 3431294, "operating_cash_flow": 4044636, "quarter": 3 }, { "change_in_working_capital": -76797, "financing_cash_flow": 52104, "investing_cash_flow": -153134, "net_cash_flow": 4002847, "operating_cash_flow": 4067076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6908682346122248, "current_ratio": 1.450219224057502, "debt_to_equity_ratio": 0.9890967796832421, "profit_margin": 0.21555626607885242, "quarter": 1, "return_on_assets": 0.14892097700549978, "return_on_equity": 0.2578229849723631 }, { "asset_turnover_ratio": 0.6799188550641123, "current_ratio": 1.4416278149209114, "debt_to_equity_ratio": 1.0210237147412948, "profit_margin": 0.1988664080405218, "quarter": 2, "return_on_assets": 0.13521302046562417, "return_on_equity": 0.24072021371877966 }, { "asset_turnover_ratio": 0.6691431049957985, "current_ratio": 1.387969221248955, "debt_to_equity_ratio": 1.034950493366322, "profit_margin": 0.19726115090181912, "quarter": 3, "return_on_assets": 0.131995939009488, "return_on_equity": 0.23728459789771136 }, { "asset_turnover_ratio": 0.6585380629584268, "current_ratio": 1.6850814462281392, "debt_to_equity_ratio": 1.0106583559935343, "profit_margin": 0.22743718593617762, "quarter": 4, "return_on_assets": 0.14977604387112595, "return_on_equity": 0.2619192283074635 } ], "income_statement": [ { "depreciation": 573732, "expenses": 11007212, "income_tax": 813340, "marketing_expense": 1251457, "net_income": 4061494, "net_profit": 3248154, "operational_expense": 7087866, "product_revenue": 5959709, "quarter": 1, "rd_expense": 1111677, "revenue": 15068706, "salaries_expense": 3864465, "service_revenue": 9108997 }, { "depreciation": 667201, "expenses": 10997903, "income_tax": 1159965, "marketing_expense": 1731505, "net_income": 4177928, "net_profit": 3017963, "operational_expense": 6106851, "product_revenue": 5836261, "quarter": 2, "rd_expense": 1629796, "revenue": 15175831, "salaries_expense": 3675021, "service_revenue": 9339570 }, { "depreciation": 1029752, "expenses": 10988602, "income_tax": 1280233, "marketing_expense": 1166215, "net_income": 4295117, "net_profit": 3014884, "operational_expense": 5563900, "product_revenue": 5561424, "quarter": 3, "rd_expense": 2195308, "revenue": 15283719, "salaries_expense": 4056444, "service_revenue": 9722295 }, { "depreciation": 566278, "expenses": 10979310, "income_tax": 912265, "marketing_expense": 1861134, "net_income": 4413063, "net_profit": 3500798, "operational_expense": 6475921, "product_revenue": 4803886, "quarter": 4, "rd_expense": 1933241, "revenue": 15392373, "salaries_expense": 3554901, "service_revenue": 10588487 } ], "market_conditions": { "gdp_growth": [ 0.03952635992657855, 0.02431500974127353, 0.03583972056502093, 0.020454990894838737 ], "inflation_rate": [ 0.01494197063403662, 0.007700619270588116, 0.016445444379646436, 0.013190180067894321 ], "interest_rate": [ 0.03265143680394216, 0.03288255266702416, 0.02602713555429317, 0.032285655138475526 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 131417, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 10222599, "net_revenue": 8814413, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 38660 }, { "average_project_size": 111111, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 9914131, "net_revenue": 8663857, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 37999 }, { "average_project_size": 192700, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 9391510, "net_revenue": 8515873, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 37350 }, { "average_project_size": 75694, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 9346746, "net_revenue": 8370417, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 36712 } ], "balance_sheet": [ { "assets": 11472814, "current_assets": 4488036, "current_liabilities": 2165628, "equity": 7638849, "fixed_assets": 6984778, "liabilities": 5342816, "long_term_liabilities": 3177188, "quarter": 1 }, { "assets": 11664109, "current_assets": 4370560, "current_liabilities": 3138222, "equity": 7859488, "fixed_assets": 7293549, "liabilities": 5398851, "long_term_liabilities": 2260629, "quarter": 2 }, { "assets": 11858595, "current_assets": 5760010, "current_liabilities": 2737892, "equity": 7842456, "fixed_assets": 6098585, "liabilities": 5455474, "long_term_liabilities": 2717582, "quarter": 3 }, { "assets": 12056323, "current_assets": 5048963, "current_liabilities": 2879537, "equity": 7982494, "fixed_assets": 7007360, "liabilities": 5512691, "long_term_liabilities": 2633154, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77294, "financing_cash_flow": -112345, "investing_cash_flow": -331699, "net_cash_flow": 2080186, "operating_cash_flow": 2116790, "quarter": 1 }, { "change_in_working_capital": 81070, "financing_cash_flow": -115172, "investing_cash_flow": -409085, "net_cash_flow": 1959824, "operating_cash_flow": 2002131, "quarter": 2 }, { "change_in_working_capital": 79341, "financing_cash_flow": 55659, "investing_cash_flow": -472635, "net_cash_flow": 1710203, "operating_cash_flow": 1958411, "quarter": 3 }, { "change_in_working_capital": -80624, "financing_cash_flow": 104484, "investing_cash_flow": -335123, "net_cash_flow": 1836254, "operating_cash_flow": 2028101, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7682869259451082, "current_ratio": 2.0723947049077682, "debt_to_equity_ratio": 0.6994268377343236, "profit_margin": 0.17117997534265753, "quarter": 1, "return_on_assets": 0.13151533703936977, "return_on_equity": 0.1975233441582626 }, { "asset_turnover_ratio": 0.7427791526982472, "current_ratio": 1.3926866869201733, "debt_to_equity_ratio": 0.6869214635864321, "profit_margin": 0.18400926977442034, "quarter": 2, "return_on_assets": 0.13667824949166713, "return_on_equity": 0.20284145735701867 }, { "asset_turnover_ratio": 0.7181182087759975, "current_ratio": 2.1038119838182077, "debt_to_equity_ratio": 0.695633357713451, "profit_margin": 0.1690179033905273, "quarter": 3, "return_on_assets": 0.12137483403388007, "return_on_equity": 0.18353115401603784 }, { "asset_turnover_ratio": 0.6942761072343533, "current_ratio": 1.7533940352216346, "debt_to_equity_ratio": 0.6905975751438085, "profit_margin": 0.1718984848664051, "quarter": 4, "return_on_assets": 0.11934501091253112, "return_on_equity": 0.18025218684786984 } ], "income_statement": [ { "depreciation": 607939, "expenses": 6700136, "income_tax": 605426, "marketing_expense": 1016343, "net_income": 2114277, "net_profit": 1508851, "operational_expense": 4103843, "product_revenue": 3331409, "quarter": 1, "rd_expense": 1196099, "revenue": 8814413, "salaries_expense": 2362445, "service_revenue": 5483004 }, { "depreciation": 407901, "expenses": 6614973, "income_tax": 454654, "marketing_expense": 1239493, "net_income": 2048884, "net_profit": 1594230, "operational_expense": 3801550, "product_revenue": 3049209, "quarter": 2, "rd_expense": 849323, "revenue": 8663857, "salaries_expense": 2343589, "service_revenue": 5614648 }, { "depreciation": 519076, "expenses": 6530892, "income_tax": 545646, "marketing_expense": 811287, "net_income": 1984981, "net_profit": 1439335, "operational_expense": 3607097, "product_revenue": 2569796, "quarter": 3, "rd_expense": 823886, "revenue": 8515873, "salaries_expense": 2804504, "service_revenue": 5946077 }, { "depreciation": 589239, "expenses": 6447880, "income_tax": 483675, "marketing_expense": 779006, "net_income": 1922537, "net_profit": 1438862, "operational_expense": 4349147, "product_revenue": 3333745, "quarter": 4, "rd_expense": 816632, "revenue": 8370417, "salaries_expense": 2315661, "service_revenue": 5036672 } ], "market_conditions": { "gdp_growth": [ 0.02050278033033711, 0.022602524426549826, 0.01783015867807374, 0.017713031219261995 ], "inflation_rate": [ 0.006412004324212006, 0.009974598451588455, 0.01368848909859446, 0.005244613276497546 ], "interest_rate": [ 0.028323583506987375, 0.025624456698049195, 0.02511056203488954, 0.021831007872235388 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 174858, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 12042309, "net_revenue": 10262039, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 45009 }, { "average_project_size": 138908, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 11461197, "net_revenue": 10060410, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 44125 }, { "average_project_size": 165916, "billable_hours_per_employee": 92, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 11177923, "net_revenue": 9862742, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 43258 }, { "average_project_size": 178110, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 12092668, "net_revenue": 9668959, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 42408 } ], "balance_sheet": [ { "assets": 12991818, "current_assets": 6237637, "current_liabilities": 4330256, "equity": 7740141, "fixed_assets": 6754181, "liabilities": 7768366, "long_term_liabilities": 3438110, "quarter": 1 }, { "assets": 13336536, "current_assets": 4475270, "current_liabilities": 4536933, "equity": 7814193, "fixed_assets": 8861266, "liabilities": 7928733, "long_term_liabilities": 3391800, "quarter": 2 }, { "assets": 13690401, "current_assets": 6308180, "current_liabilities": 3830280, "equity": 8140784, "fixed_assets": 7382221, "liabilities": 8092411, "long_term_liabilities": 4262131, "quarter": 3 }, { "assets": 14053655, "current_assets": 6002515, "current_liabilities": 4648235, "equity": 8191403, "fixed_assets": 8051140, "liabilities": 8259468, "long_term_liabilities": 3611233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14255, "financing_cash_flow": 11380, "investing_cash_flow": -183593, "net_cash_flow": 2596028, "operating_cash_flow": 3097994, "quarter": 1 }, { "change_in_working_capital": -69868, "financing_cash_flow": -31226, "investing_cash_flow": -429902, "net_cash_flow": 2737617, "operating_cash_flow": 2897961, "quarter": 2 }, { "change_in_working_capital": 21533, "financing_cash_flow": -198373, "investing_cash_flow": -272443, "net_cash_flow": 2665072, "operating_cash_flow": 3164435, "quarter": 3 }, { "change_in_working_capital": 37702, "financing_cash_flow": -37379, "investing_cash_flow": -209637, "net_cash_flow": 2482466, "operating_cash_flow": 2872315, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7898847566984082, "current_ratio": 1.4404776530533068, "debt_to_equity_ratio": 1.0036465743970298, "profit_margin": 0.24524258775473373, "quarter": 1, "return_on_assets": 0.19371338176073588, "return_on_equity": 0.325147694337868 }, { "asset_turnover_ratio": 0.7543495552368321, "current_ratio": 0.9864086597708187, "debt_to_equity_ratio": 1.0146579435649976, "profit_margin": 0.23919402887158675, "quarter": 2, "return_on_assets": 0.18043590929458744, "return_on_equity": 0.307951185746244 }, { "asset_turnover_ratio": 0.7204129375027072, "current_ratio": 1.646923984669528, "debt_to_equity_ratio": 0.9940579433135678, "profit_margin": 0.25781816050749373, "quarter": 3, "return_on_assets": 0.18573553835274803, "return_on_equity": 0.31235247121161797 }, { "asset_turnover_ratio": 0.688003156474241, "current_ratio": 1.2913535998072387, "debt_to_equity_ratio": 1.008309321370222, "profit_margin": 0.24792906868257483, "quarter": 4, "return_on_assets": 0.17057598183533038, "return_on_equity": 0.29265023342155183 } ], "income_statement": [ { "depreciation": 581305, "expenses": 6879511, "income_tax": 865839, "marketing_expense": 944518, "net_income": 3382528, "net_profit": 2516689, "operational_expense": 3676661, "product_revenue": 3241750, "quarter": 1, "rd_expense": 1127022, "revenue": 10262039, "salaries_expense": 2588876, "service_revenue": 7020289 }, { "depreciation": 491571, "expenses": 6774429, "income_tax": 879591, "marketing_expense": 797574, "net_income": 3285981, "net_profit": 2406390, "operational_expense": 3631864, "product_revenue": 2320664, "quarter": 2, "rd_expense": 1107162, "revenue": 10060410, "salaries_expense": 2082137, "service_revenue": 7739746 }, { "depreciation": 621641, "expenses": 6670952, "income_tax": 648996, "marketing_expense": 1028322, "net_income": 3191790, "net_profit": 2542794, "operational_expense": 4498896, "product_revenue": 2563015, "quarter": 3, "rd_expense": 1157624, "revenue": 9862742, "salaries_expense": 2555348, "service_revenue": 7299727 }, { "depreciation": 475099, "expenses": 6569055, "income_tax": 702688, "marketing_expense": 793964, "net_income": 3099904, "net_profit": 2397216, "operational_expense": 3477680, "product_revenue": 3498950, "quarter": 4, "rd_expense": 1057234, "revenue": 9668959, "salaries_expense": 2289435, "service_revenue": 6170009 } ], "market_conditions": { "gdp_growth": [ 0.024396152150466463, 0.008482766101440343, 0.023968882602910718, 0.020762977972956606 ], "inflation_rate": [ 0.01651281702888651, 0.015976730652418177, 0.024161855693246595, 0.022976009895042757 ], "interest_rate": [ 0.01865058525912224, 0.02195342887784385, 0.018244644830947804, 0.01878814985120549 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 198250, "billable_hours_per_employee": 94, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 19547671, "net_revenue": 17413864, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 76377 }, { "average_project_size": 106179, "billable_hours_per_employee": 116, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 20872130, "net_revenue": 17124665, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 75108 }, { "average_project_size": 95946, "billable_hours_per_employee": 103, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 21427478, "net_revenue": 16840268, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 73861 }, { "average_project_size": 51574, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 18251012, "net_revenue": 16560595, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 72634 } ], "balance_sheet": [ { "assets": 19766894, "current_assets": 9388886, "current_liabilities": 5778987, "equity": 13603995, "fixed_assets": 10378008, "liabilities": 10754456, "long_term_liabilities": 4975469, "quarter": 1 }, { "assets": 20227501, "current_assets": 9022927, "current_liabilities": 4471837, "equity": 13514788, "fixed_assets": 11204574, "liabilities": 10888256, "long_term_liabilities": 6416419, "quarter": 2 }, { "assets": 20698841, "current_assets": 7210446, "current_liabilities": 5413111, "equity": 14124195, "fixed_assets": 13488395, "liabilities": 11023721, "long_term_liabilities": 5610610, "quarter": 3 }, { "assets": 21181164, "current_assets": 8513581, "current_liabilities": 5706227, "equity": 13840921, "fixed_assets": 12667583, "liabilities": 11160872, "long_term_liabilities": 5454645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55243, "financing_cash_flow": -36684, "investing_cash_flow": -486649, "net_cash_flow": 5092475, "operating_cash_flow": 5416725, "quarter": 1 }, { "change_in_working_capital": -87648, "financing_cash_flow": -147472, "investing_cash_flow": -347584, "net_cash_flow": 4876930, "operating_cash_flow": 5196123, "quarter": 2 }, { "change_in_working_capital": -64671, "financing_cash_flow": 81821, "investing_cash_flow": -174923, "net_cash_flow": 4620774, "operating_cash_flow": 5128782, "quarter": 3 }, { "change_in_working_capital": 54287, "financing_cash_flow": 103790, "investing_cash_flow": -379958, "net_cash_flow": 4634259, "operating_cash_flow": 4716556, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8809610655068014, "current_ratio": 1.6246594775174266, "debt_to_equity_ratio": 0.7905366034021624, "profit_margin": 0.26367249681058724, "quarter": 1, "return_on_assets": 0.23228520373509365, "return_on_equity": 0.33751534016294477 }, { "asset_turnover_ratio": 0.8466030974365049, "current_ratio": 2.0177226942753057, "debt_to_equity_ratio": 0.8056549610693117, "profit_margin": 0.24383209832133942, "quarter": 2, "return_on_assets": 0.20642900969328837, "return_on_equity": 0.3089610432660875 }, { "asset_turnover_ratio": 0.8135850698113967, "current_ratio": 1.332033649411586, "debt_to_equity_ratio": 0.7804849055114291, "profit_margin": 0.2641926482405149, "quarter": 3, "return_on_assets": 0.2149431941624171, "return_on_equity": 0.3149967130870113 }, { "asset_turnover_ratio": 0.7818548121340263, "current_ratio": 1.4919807781919647, "debt_to_equity_ratio": 0.8063677265407411, "profit_margin": 0.23070602233796553, "quarter": 4, "return_on_assets": 0.1803786137532385, "return_on_equity": 0.2760386393362118 } ], "income_statement": [ { "depreciation": 825168, "expenses": 11453511, "income_tax": 1368796, "marketing_expense": 1767946, "net_income": 5960353, "net_profit": 4591557, "operational_expense": 7583074, "product_revenue": 4028828, "quarter": 1, "rd_expense": 1630575, "revenue": 17413864, "salaries_expense": 3516778, "service_revenue": 13385036 }, { "depreciation": 1020580, "expenses": 11346150, "income_tax": 1602972, "marketing_expense": 1625058, "net_income": 5778515, "net_profit": 4175543, "operational_expense": 6465095, "product_revenue": 4472289, "quarter": 2, "rd_expense": 1286302, "revenue": 17124665, "salaries_expense": 5276733, "service_revenue": 12652376 }, { "depreciation": 679707, "expenses": 11239797, "income_tax": 1151396, "marketing_expense": 1700653, "net_income": 5600471, "net_profit": 4449075, "operational_expense": 7157998, "product_revenue": 5337621, "quarter": 3, "rd_expense": 1320987, "revenue": 16840268, "salaries_expense": 4123614, "service_revenue": 11502647 }, { "depreciation": 895927, "expenses": 11134440, "income_tax": 1605526, "marketing_expense": 1239829, "net_income": 5426155, "net_profit": 3820629, "operational_expense": 7523855, "product_revenue": 4306708, "quarter": 4, "rd_expense": 1223907, "revenue": 16560595, "salaries_expense": 3891744, "service_revenue": 12253887 } ], "market_conditions": { "gdp_growth": [ 0.013189551637485739, 0.011531583537417154, 0.021970783178804243, 0.010912142493200876 ], "inflation_rate": [ 0.009745097256213395, 0.013343250726548362, 0.011109981642057069, 0.011827054657327356 ], "interest_rate": [ 0.03486106499543748, 0.03172015447432524, 0.034634045848979646, 0.032527241687662 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 154695, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 11121106, "net_revenue": 9024179, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 39580 }, { "average_project_size": 105261, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 10162797, "net_revenue": 9006848, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 39504 }, { "average_project_size": 64745, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 10285177, "net_revenue": 8989551, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 39428 }, { "average_project_size": 118902, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 11255152, "net_revenue": 8972287, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 39352 } ], "balance_sheet": [ { "assets": 9267358, "current_assets": 2838780, "current_liabilities": 2600558, "equity": 5407977, "fixed_assets": 6428578, "liabilities": 5470942, "long_term_liabilities": 2870384, "quarter": 1 }, { "assets": 9449936, "current_assets": 4606183, "current_liabilities": 2329328, "equity": 5492833, "fixed_assets": 4843753, "liabilities": 5558797, "long_term_liabilities": 3229469, "quarter": 2 }, { "assets": 9636112, "current_assets": 4482792, "current_liabilities": 2960098, "equity": 5743637, "fixed_assets": 5153320, "liabilities": 5648064, "long_term_liabilities": 2687966, "quarter": 3 }, { "assets": 9825955, "current_assets": 4292518, "current_liabilities": 2786337, "equity": 5805278, "fixed_assets": 5533437, "liabilities": 5738764, "long_term_liabilities": 2952427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7732, "financing_cash_flow": -160383, "investing_cash_flow": -488533, "net_cash_flow": 2033745, "operating_cash_flow": 2066231, "quarter": 1 }, { "change_in_working_capital": -31690, "financing_cash_flow": -178888, "investing_cash_flow": -309332, "net_cash_flow": 1987027, "operating_cash_flow": 2030650, "quarter": 2 }, { "change_in_working_capital": -23562, "financing_cash_flow": -179095, "investing_cash_flow": -348480, "net_cash_flow": 1747565, "operating_cash_flow": 2318810, "quarter": 3 }, { "change_in_working_capital": -70650, "financing_cash_flow": 95191, "investing_cash_flow": -269557, "net_cash_flow": 2060793, "operating_cash_flow": 2368413, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9737596195161555, "current_ratio": 1.091604186486131, "debt_to_equity_ratio": 1.0116429859076694, "profit_margin": 0.17858256136098363, "quarter": 1, "return_on_assets": 0.17389648700309193, "return_on_equity": 0.29799701441037935 }, { "asset_turnover_ratio": 0.9531120634044505, "current_ratio": 1.977472902055872, "debt_to_equity_ratio": 1.0120091034990506, "profit_margin": 0.1778306906034164, "quarter": 2, "return_on_assets": 0.16949257645766067, "return_on_equity": 0.29159706839803795 }, { "asset_turnover_ratio": 0.9329022950335156, "current_ratio": 1.514406617618741, "debt_to_equity_ratio": 0.9833601949426818, "profit_margin": 0.1952921786638732, "quarter": 3, "return_on_assets": 0.18218852167762267, "return_on_equity": 0.30565806996507616 }, { "asset_turnover_ratio": 0.9131211164716305, "current_ratio": 1.5405595231301885, "debt_to_equity_ratio": 0.988542495294799, "profit_margin": 0.19148819024625494, "quarter": 4, "return_on_assets": 0.1748519100687923, "return_on_equity": 0.2959525797041933 } ], "income_statement": [ { "depreciation": 454670, "expenses": 6766767, "income_tax": 645851, "marketing_expense": 828042, "net_income": 2257412, "net_profit": 1611561, "operational_expense": 3848093, "product_revenue": 3206565, "quarter": 1, "rd_expense": 821320, "revenue": 9024179, "salaries_expense": 3269425, "service_revenue": 5817614 }, { "depreciation": 428956, "expenses": 6743343, "income_tax": 661811, "marketing_expense": 1120677, "net_income": 2263505, "net_profit": 1601694, "operational_expense": 3587944, "product_revenue": 1824346, "quarter": 2, "rd_expense": 830881, "revenue": 9006848, "salaries_expense": 2679970, "service_revenue": 7182502 }, { "depreciation": 563221, "expenses": 6720000, "income_tax": 513962, "marketing_expense": 779468, "net_income": 2269551, "net_profit": 1755589, "operational_expense": 4200924, "product_revenue": 3465535, "quarter": 3, "rd_expense": 801936, "revenue": 8989551, "salaries_expense": 3339609, "service_revenue": 5524016 }, { "depreciation": 650326, "expenses": 6696738, "income_tax": 557462, "marketing_expense": 889085, "net_income": 2275549, "net_profit": 1718087, "operational_expense": 3814185, "product_revenue": 2880916, "quarter": 4, "rd_expense": 823355, "revenue": 8972287, "salaries_expense": 3335367, "service_revenue": 6091371 } ], "market_conditions": { "gdp_growth": [ 0.03376948169925281, 0.036025604492614764, 0.021704161172692988, 0.025127828829000828 ], "inflation_rate": [ 0.01906749658379884, 0.01932916497023715, 0.02287223588309196, 0.02064065470095031 ], "interest_rate": [ 0.020398713843023695, 0.022831724744296657, 0.02576129272313245, 0.028026620244067036 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 100124, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 8945369, "net_revenue": 8111242, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 35576 }, { "average_project_size": 71655, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 9165305, "net_revenue": 7964921, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 34934 }, { "average_project_size": 108583, "billable_hours_per_employee": 154, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 9358553, "net_revenue": 7821239, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 34304 }, { "average_project_size": 150577, "billable_hours_per_employee": 82, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 9414379, "net_revenue": 7680150, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 33685 } ], "balance_sheet": [ { "assets": 10116318, "current_assets": 3803123, "current_liabilities": 1947520, "equity": 7351034, "fixed_assets": 6313195, "liabilities": 4784393, "long_term_liabilities": 2836873, "quarter": 1 }, { "assets": 10285571, "current_assets": 3323494, "current_liabilities": 2343550, "equity": 7336093, "fixed_assets": 6962077, "liabilities": 4920454, "long_term_liabilities": 2576904, "quarter": 2 }, { "assets": 10457655, "current_assets": 4948634, "current_liabilities": 2179252, "equity": 7205928, "fixed_assets": 5509021, "liabilities": 5060383, "long_term_liabilities": 2881131, "quarter": 3 }, { "assets": 10632618, "current_assets": 4569950, "current_liabilities": 2153744, "equity": 7349444, "fixed_assets": 6062668, "liabilities": 5204292, "long_term_liabilities": 3050548, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92910, "financing_cash_flow": -66721, "investing_cash_flow": -313649, "net_cash_flow": 2668469, "operating_cash_flow": 2554878, "quarter": 1 }, { "change_in_working_capital": -51458, "financing_cash_flow": 154116, "investing_cash_flow": -180190, "net_cash_flow": 1910599, "operating_cash_flow": 2392846, "quarter": 2 }, { "change_in_working_capital": -76417, "financing_cash_flow": 139102, "investing_cash_flow": -333986, "net_cash_flow": 1966900, "operating_cash_flow": 2183846, "quarter": 3 }, { "change_in_working_capital": 4949, "financing_cash_flow": -172024, "investing_cash_flow": -452619, "net_cash_flow": 2346974, "operating_cash_flow": 2289951, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8017978477940294, "current_ratio": 1.9528030520867565, "debt_to_equity_ratio": 0.6508462619000266, "profit_margin": 0.24892722964004774, "quarter": 1, "return_on_assets": 0.1995893169827204, "return_on_equity": 0.27467006682325235 }, { "asset_turnover_ratio": 0.7743781069616845, "current_ratio": 1.418145121717053, "debt_to_equity_ratio": 0.6707185963972921, "profit_margin": 0.2474570683124164, "quarter": 2, "return_on_assets": 0.19162533611405724, "return_on_equity": 0.2686683497605606 }, { "asset_turnover_ratio": 0.7478960627406431, "current_ratio": 2.2707947497581737, "debt_to_equity_ratio": 0.7022527840966493, "profit_margin": 0.23124929438929048, "quarter": 3, "return_on_assets": 0.17295043678530225, "return_on_equity": 0.25099556920357796 }, { "asset_turnover_ratio": 0.722319752294308, "current_ratio": 2.121863136937352, "debt_to_equity_ratio": 0.7081205054423164, "profit_margin": 0.25014068735636674, "quarter": 4, "return_on_assets": 0.18068155932997876, "return_on_equity": 0.2613963722970064 } ], "income_statement": [ { "depreciation": 535769, "expenses": 5520954, "income_tax": 571179, "marketing_expense": 901972, "net_income": 2590288, "net_profit": 2019109, "operational_expense": 3592763, "product_revenue": 1915126, "quarter": 1, "rd_expense": 996451, "revenue": 8111242, "salaries_expense": 2434292, "service_revenue": 6196116 }, { "depreciation": 421870, "expenses": 5419018, "income_tax": 574927, "marketing_expense": 985172, "net_income": 2545903, "net_profit": 1970976, "operational_expense": 2971133, "product_revenue": 1910192, "quarter": 2, "rd_expense": 612771, "revenue": 7964921, "salaries_expense": 2242656, "service_revenue": 6054729 }, { "depreciation": 375190, "expenses": 5318965, "income_tax": 693618, "marketing_expense": 733770, "net_income": 2502274, "net_profit": 1808656, "operational_expense": 3567547, "product_revenue": 2762635, "quarter": 3, "rd_expense": 722352, "revenue": 7821239, "salaries_expense": 2124261, "service_revenue": 5058604 }, { "depreciation": 368833, "expenses": 5220760, "income_tax": 538272, "marketing_expense": 759179, "net_income": 2459390, "net_profit": 1921118, "operational_expense": 2782642, "product_revenue": 2864481, "quarter": 4, "rd_expense": 765251, "revenue": 7680150, "salaries_expense": 2076751, "service_revenue": 4815669 } ], "market_conditions": { "gdp_growth": [ 0.024035719409437516, 0.022273654460388037, 0.011344964760324707, 0.01798134746256137 ], "inflation_rate": [ 0.01923928054391919, 0.01635355503907236, 0.014916327999749198, 0.017056498441469316 ], "interest_rate": [ 0.043240480796735786, 0.04172930656503739, 0.03801384059999761, 0.04255225983143974 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1990, "industry": "Advertising", "location": "East Amber", "name": "Pena-Gutierrez", "num_employees": 362, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.pena-gutierrez.com" }

[ { "advertising_kpis": [ { "average_project_size": 178120, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 30645238, "net_revenue": 27195481, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 75126 }, { "average_project_size": 180301, "billable_hours_per_employee": 120, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 36178109, "net_revenue": 28065527, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 77529 }, { "average_project_size": 80006, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 34366395, "net_revenue": 28963408, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 80009 }, { "average_project_size": 194054, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 36365246, "net_revenue": 29890015, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 82569 } ], "balance_sheet": [ { "assets": 30899234, "current_assets": 14364747, "current_liabilities": 8793255, "equity": 21924752, "fixed_assets": 16534487, "liabilities": 15528023, "long_term_liabilities": 6734768, "quarter": 1 }, { "assets": 31342758, "current_assets": 11050409, "current_liabilities": 8169731, "equity": 23067717, "fixed_assets": 20292349, "liabilities": 15736103, "long_term_liabilities": 7566372, "quarter": 2 }, { "assets": 31792647, "current_assets": 10738713, "current_liabilities": 6735851, "equity": 23419419, "fixed_assets": 21053934, "liabilities": 15946971, "long_term_liabilities": 9211120, "quarter": 3 }, { "assets": 32248994, "current_assets": 14573301, "current_liabilities": 7500145, "equity": 24258859, "fixed_assets": 17675693, "liabilities": 16160666, "long_term_liabilities": 8660521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56346, "financing_cash_flow": -26743, "investing_cash_flow": -482809, "net_cash_flow": 8097727, "operating_cash_flow": 8074426, "quarter": 1 }, { "change_in_working_capital": -93565, "financing_cash_flow": -139307, "investing_cash_flow": -125315, "net_cash_flow": 8100593, "operating_cash_flow": 8536529, "quarter": 2 }, { "change_in_working_capital": 82500, "financing_cash_flow": -136825, "investing_cash_flow": -416942, "net_cash_flow": 8236621, "operating_cash_flow": 8602306, "quarter": 3 }, { "change_in_working_capital": -40495, "financing_cash_flow": -94182, "investing_cash_flow": -321637, "net_cash_flow": 9336608, "operating_cash_flow": 9809281, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8801344719419258, "current_ratio": 1.6336097383733328, "debt_to_equity_ratio": 0.7082416713311056, "profit_margin": 0.2409790435403588, "quarter": 1, "return_on_assets": 0.21209396323546403, "return_on_equity": 0.2989106102545653 }, { "asset_turnover_ratio": 0.8954389718990269, "current_ratio": 1.3526037760606806, "debt_to_equity_ratio": 0.682169934718724, "profit_margin": 0.26584435774179477, "quarter": 2, "return_on_assets": 0.23804739838146982, "return_on_equity": 0.32344171727093757 }, { "asset_turnover_ratio": 0.9110096432046064, "current_ratio": 1.5942622543164924, "debt_to_equity_ratio": 0.6809294030735775, "profit_margin": 0.2614935024220907, "quarter": 3, "return_on_assets": 0.2382231023418717, "return_on_equity": 0.32339585367169016 }, { "asset_turnover_ratio": 0.9268510825484975, "current_ratio": 1.9430692339948095, "debt_to_equity_ratio": 0.6661758494082513, "profit_margin": 0.273353191692945, "quarter": 4, "return_on_assets": 0.253357701638693, "return_on_equity": 0.33680607154689346 } ], "income_statement": [ { "depreciation": 1520885, "expenses": 18028945, "income_tax": 2612995, "marketing_expense": 2735991, "net_income": 9166536, "net_profit": 6553541, "operational_expense": 12004230, "product_revenue": 10062481, "quarter": 1, "rd_expense": 3558718, "revenue": 27195481, "salaries_expense": 7506927, "service_revenue": 17133000 }, { "depreciation": 1075467, "expenses": 18505213, "income_tax": 2099252, "marketing_expense": 3421826, "net_income": 9560314, "net_profit": 7461062, "operational_expense": 11013989, "product_revenue": 10134283, "quarter": 2, "rd_expense": 2786273, "revenue": 28065527, "salaries_expense": 7611530, "service_revenue": 17931244 }, { "depreciation": 1028563, "expenses": 18994063, "income_tax": 2395602, "marketing_expense": 2526497, "net_income": 9969345, "net_profit": 7573743, "operational_expense": 11771101, "product_revenue": 8568663, "quarter": 3, "rd_expense": 2067684, "revenue": 28963408, "salaries_expense": 9345350, "service_revenue": 20394745 }, { "depreciation": 1638750, "expenses": 19495827, "income_tax": 2223657, "marketing_expense": 2507268, "net_income": 10394188, "net_profit": 8170531, "operational_expense": 12478181, "product_revenue": 8817003, "quarter": 4, "rd_expense": 2147325, "revenue": 29890015, "salaries_expense": 7202501, "service_revenue": 21073012 } ], "market_conditions": { "gdp_growth": [ 0.014852113464027972, 0.022681422620932035, 0.015943629957589772, 0.021679837607407756 ], "inflation_rate": [ 0.01288371528945255, 0.01862871381603501, 0.018721933522634453, 0.020798704437171963 ], "interest_rate": [ 0.0327632134482305, 0.03356690054715766, 0.032364451829364045, 0.03502779491496972 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 59026, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 66260878, "net_revenue": 52407552, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 144772 }, { "average_project_size": 137548, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 64744323, "net_revenue": 53887324, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 148860 }, { "average_project_size": 158664, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 68143148, "net_revenue": 55408879, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 153063 }, { "average_project_size": 116249, "billable_hours_per_employee": 95, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 65247535, "net_revenue": 56973397, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 157385 } ], "balance_sheet": [ { "assets": 62035871, "current_assets": 21710025, "current_liabilities": 19719130, "equity": 40919389, "fixed_assets": 40325846, "liabilities": 36299727, "long_term_liabilities": 16580597, "quarter": 1 }, { "assets": 63242316, "current_assets": 23927026, "current_liabilities": 18817324, "equity": 40816827, "fixed_assets": 39315290, "liabilities": 37069862, "long_term_liabilities": 18252538, "quarter": 2 }, { "assets": 64472223, "current_assets": 23427103, "current_liabilities": 21409986, "equity": 42919264, "fixed_assets": 41045120, "liabilities": 37856337, "long_term_liabilities": 16446351, "quarter": 3 }, { "assets": 65726050, "current_assets": 26309078, "current_liabilities": 16276055, "equity": 43771366, "fixed_assets": 39416972, "liabilities": 38659497, "long_term_liabilities": 22383442, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91459, "financing_cash_flow": -77979, "investing_cash_flow": -403451, "net_cash_flow": 17550167, "operating_cash_flow": 17902596, "quarter": 1 }, { "change_in_working_capital": 81968, "financing_cash_flow": 19447, "investing_cash_flow": -498861, "net_cash_flow": 17504492, "operating_cash_flow": 17641884, "quarter": 2 }, { "change_in_working_capital": -18587, "financing_cash_flow": -58660, "investing_cash_flow": -438439, "net_cash_flow": 18765592, "operating_cash_flow": 19372232, "quarter": 3 }, { "change_in_working_capital": 63189, "financing_cash_flow": 2851, "investing_cash_flow": -413682, "net_cash_flow": 19080957, "operating_cash_flow": 19643656, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8447943287521505, "current_ratio": 1.1009626185333734, "debt_to_equity_ratio": 0.8871033484884147, "profit_margin": 0.2897148296489788, "quarter": 1, "return_on_assets": 0.2447494450428527, "return_on_equity": 0.3710525834097865 }, { "asset_turnover_ratio": 0.8520770175462897, "current_ratio": 1.2715424361083436, "debt_to_equity_ratio": 0.9082004830997765, "profit_margin": 0.2717591432077793, "quarter": 2, "return_on_assets": 0.2315597202354196, "return_on_equity": 0.35878273928544224 }, { "asset_turnover_ratio": 0.859422498895377, "current_ratio": 1.0942138402145616, "debt_to_equity_ratio": 0.8820360246624919, "profit_margin": 0.2942376437538107, "quarter": 3, "return_on_assets": 0.25287445106398765, "return_on_equity": 0.3798615465540136 }, { "asset_turnover_ratio": 0.866831294441093, "current_ratio": 1.6164284281418317, "debt_to_equity_ratio": 0.8832143141249007, "profit_margin": 0.29320373857995513, "quarter": 4, "return_on_assets": 0.25415817624823034, "return_on_equity": 0.3816379182683035 } ], "income_statement": [ { "depreciation": 2719351, "expenses": 32250992, "income_tax": 4973315, "marketing_expense": 3468251, "net_income": 20156560, "net_profit": 15183245, "operational_expense": 19108859, "product_revenue": 11831261, "quarter": 1, "rd_expense": 5847370, "revenue": 52407552, "salaries_expense": 14572434, "service_revenue": 40576291 }, { "depreciation": 2997511, "expenses": 33360960, "income_tax": 5881991, "marketing_expense": 5256867, "net_income": 20526364, "net_profit": 14644373, "operational_expense": 21360501, "product_revenue": 15894033, "quarter": 2, "rd_expense": 5221664, "revenue": 53887324, "salaries_expense": 11795941, "service_revenue": 37993291 }, { "depreciation": 3068854, "expenses": 34509131, "income_tax": 4596370, "marketing_expense": 6700789, "net_income": 20899748, "net_profit": 16303378, "operational_expense": 20372188, "product_revenue": 15590044, "quarter": 3, "rd_expense": 4024947, "revenue": 55408879, "salaries_expense": 12399938, "service_revenue": 39818835 }, { "depreciation": 2938843, "expenses": 35696817, "income_tax": 4571767, "marketing_expense": 6370509, "net_income": 21276580, "net_profit": 16704813, "operational_expense": 22418412, "product_revenue": 14630231, "quarter": 4, "rd_expense": 6941608, "revenue": 56973397, "salaries_expense": 11877057, "service_revenue": 42343166 } ], "market_conditions": { "gdp_growth": [ 0.027641603336063247, 0.02004516672606346, 0.03262924229715849, 0.033741412338313514 ], "inflation_rate": [ 0.020276537754077062, 0.022432454791099884, 0.018118279523960466, 0.023777102333735325 ], "interest_rate": [ 0.0416595485430301, 0.03627848474888959, 0.03757883234107054, 0.04321035736440566 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 50682, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 39448316, "net_revenue": 32447019, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 89633 }, { "average_project_size": 88073, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 41434209, "net_revenue": 33573750, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 92745 }, { "average_project_size": 168102, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 44176202, "net_revenue": 34739607, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 95966 }, { "average_project_size": 101970, "billable_hours_per_employee": 141, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 44390827, "net_revenue": 35945949, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 99298 } ], "balance_sheet": [ { "assets": 46011683, "current_assets": 15265130, "current_liabilities": 11152398, "equity": 33038127, "fixed_assets": 30746553, "liabilities": 21079881, "long_term_liabilities": 9927483, "quarter": 1 }, { "assets": 47239400, "current_assets": 22023707, "current_liabilities": 11118741, "equity": 33904040, "fixed_assets": 25215693, "liabilities": 21280241, "long_term_liabilities": 10161500, "quarter": 2 }, { "assets": 48499875, "current_assets": 21165461, "current_liabilities": 10313504, "equity": 35569489, "fixed_assets": 27334414, "liabilities": 21482505, "long_term_liabilities": 11169001, "quarter": 3 }, { "assets": 49793983, "current_assets": 24481575, "current_liabilities": 12022890, "equity": 36311882, "fixed_assets": 25312408, "liabilities": 21686692, "long_term_liabilities": 9663802, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49387, "financing_cash_flow": -96742, "investing_cash_flow": -208468, "net_cash_flow": 9391525, "operating_cash_flow": 9963353, "quarter": 1 }, { "change_in_working_capital": -58986, "financing_cash_flow": -173666, "investing_cash_flow": -181481, "net_cash_flow": 9001035, "operating_cash_flow": 9618669, "quarter": 2 }, { "change_in_working_capital": -18142, "financing_cash_flow": -72404, "investing_cash_flow": -345697, "net_cash_flow": 9993039, "operating_cash_flow": 10326006, "quarter": 3 }, { "change_in_working_capital": 67168, "financing_cash_flow": 53471, "investing_cash_flow": -425646, "net_cash_flow": 9194332, "operating_cash_flow": 9663715, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7051908751088284, "current_ratio": 1.368775576337932, "debt_to_equity_ratio": 0.6380470963139042, "profit_margin": 0.24983265797082932, "quarter": 1, "return_on_assets": 0.1761797107052137, "return_on_equity": 0.24536272894646843 }, { "asset_turnover_ratio": 0.7107149963801404, "current_ratio": 1.9807734526777807, "debt_to_equity_ratio": 0.6276609218252456, "profit_margin": 0.2366396664060464, "quarter": 2, "return_on_assets": 0.16818335965317088, "return_on_equity": 0.2343343448155441 }, { "asset_turnover_ratio": 0.7162824027896979, "current_ratio": 2.052208541345405, "debt_to_equity_ratio": 0.6039587748927178, "profit_margin": 0.24617777051997164, "quarter": 3, "return_on_assets": 0.17633280498145615, "return_on_equity": 0.2404341260005169 }, { "asset_turnover_ratio": 0.7218934263603697, "current_ratio": 2.0362471086402687, "debt_to_equity_ratio": 0.5972340403617747, "profit_margin": 0.22824800090825256, "quarter": 4, "return_on_assets": 0.1647707314355632, "return_on_equity": 0.2259478316216163 } ], "income_statement": [ { "depreciation": 1857028, "expenses": 22287434, "income_tax": 2053260, "marketing_expense": 2262320, "net_income": 10159585, "net_profit": 8106325, "operational_expense": 14460578, "product_revenue": 12462923, "quarter": 1, "rd_expense": 3787451, "revenue": 32447019, "salaries_expense": 9928936, "service_revenue": 19984096 }, { "depreciation": 1673788, "expenses": 23130132, "income_tax": 2498737, "marketing_expense": 3795594, "net_income": 10443618, "net_profit": 7944881, "operational_expense": 11991185, "product_revenue": 11704166, "quarter": 2, "rd_expense": 2424333, "revenue": 33573750, "salaries_expense": 10654927, "service_revenue": 21869584 }, { "depreciation": 1773887, "expenses": 24004692, "income_tax": 2182796, "marketing_expense": 3998827, "net_income": 10734915, "net_profit": 8552119, "operational_expense": 12334139, "product_revenue": 7526037, "quarter": 3, "rd_expense": 3196369, "revenue": 34739607, "salaries_expense": 8126930, "service_revenue": 27213570 }, { "depreciation": 1459124, "expenses": 24912321, "income_tax": 2829037, "marketing_expense": 3462008, "net_income": 11033628, "net_profit": 8204591, "operational_expense": 12689793, "product_revenue": 7649811, "quarter": 4, "rd_expense": 4954253, "revenue": 35945949, "salaries_expense": 11208010, "service_revenue": 28296138 } ], "market_conditions": { "gdp_growth": [ 0.020628903600230925, 0.01442856308395088, 0.010554858789154128, 0.006874858250405505 ], "inflation_rate": [ 0.012384762800245289, 0.010064540473026577, 0.015097835640946217, 0.006500946312398721 ], "interest_rate": [ 0.04100827391621945, 0.03440280117917563, 0.03849732886559729, 0.03910272004099774 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 188416, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 49193793, "net_revenue": 42010966, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 116052 }, { "average_project_size": 165317, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 49802536, "net_revenue": 43379816, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 119834 }, { "average_project_size": 121327, "billable_hours_per_employee": 155, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 52521111, "net_revenue": 44793268, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 123738 }, { "average_project_size": 161010, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 55727558, "net_revenue": 46252775, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 127770 } ], "balance_sheet": [ { "assets": 44301507, "current_assets": 17982356, "current_liabilities": 9999919, "equity": 32868052, "fixed_assets": 26319151, "liabilities": 19612084, "long_term_liabilities": 9612165, "quarter": 1 }, { "assets": 45159771, "current_assets": 17728432, "current_liabilities": 9875488, "equity": 32789418, "fixed_assets": 27431339, "liabilities": 19983173, "long_term_liabilities": 10107685, "quarter": 2 }, { "assets": 46034662, "current_assets": 22155596, "current_liabilities": 9027877, "equity": 34159204, "fixed_assets": 23879066, "liabilities": 20361283, "long_term_liabilities": 11333406, "quarter": 3 }, { "assets": 46926503, "current_assets": 15708798, "current_liabilities": 11014216, "equity": 34295213, "fixed_assets": 31217705, "liabilities": 20746548, "long_term_liabilities": 9732332, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54895, "financing_cash_flow": -129502, "investing_cash_flow": -433261, "net_cash_flow": 10038343, "operating_cash_flow": 10399228, "quarter": 1 }, { "change_in_working_capital": -92878, "financing_cash_flow": -99360, "investing_cash_flow": -100200, "net_cash_flow": 9176203, "operating_cash_flow": 9400844, "quarter": 2 }, { "change_in_working_capital": -97852, "financing_cash_flow": -142012, "investing_cash_flow": -279702, "net_cash_flow": 10929095, "operating_cash_flow": 11313684, "quarter": 3 }, { "change_in_working_capital": 42128, "financing_cash_flow": -177400, "investing_cash_flow": -357151, "net_cash_flow": 11047136, "operating_cash_flow": 11257099, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9482965444042344, "current_ratio": 1.7982501658263432, "debt_to_equity_ratio": 0.5966914011210643, "profit_margin": 0.1946784322931303, "quarter": 1, "return_on_assets": 0.1846128846136092, "return_on_equity": 0.24883217904121607 }, { "asset_turnover_ratio": 0.9605853847221679, "current_ratio": 1.7951955386913538, "debt_to_equity_ratio": 0.6094396978927775, "profit_margin": 0.17549221508915575, "quarter": 2, "return_on_assets": 0.1685752569471621, "return_on_equity": 0.23217307486213998 }, { "asset_turnover_ratio": 0.9730334937617224, "current_ratio": 2.4541313533624796, "debt_to_equity_ratio": 0.596070183602639, "profit_margin": 0.18944420398172332, "quarter": 3, "return_on_assets": 0.18433555567324464, "return_on_equity": 0.24841986950281394 }, { "asset_turnover_ratio": 0.985642910574436, "current_ratio": 1.4262293385203269, "debt_to_equity_ratio": 0.6049400538786565, "profit_margin": 0.1754545105672038, "quarter": 4, "return_on_assets": 0.17293549446887188, "return_on_equity": 0.23662946779190436 } ], "income_statement": [ { "depreciation": 2220599, "expenses": 31680315, "income_tax": 2152022, "marketing_expense": 3211948, "net_income": 10330651, "net_profit": 8178629, "operational_expense": 17948753, "product_revenue": 10165095, "quarter": 1, "rd_expense": 6047487, "revenue": 42010966, "salaries_expense": 9574683, "service_revenue": 31845871 }, { "depreciation": 1788024, "expenses": 32704095, "income_tax": 3062901, "marketing_expense": 4854686, "net_income": 10675721, "net_profit": 7612820, "operational_expense": 20247285, "product_revenue": 9909688, "quarter": 2, "rd_expense": 4985181, "revenue": 43379816, "salaries_expense": 11020977, "service_revenue": 33470128 }, { "depreciation": 2827859, "expenses": 33760961, "income_tax": 2546482, "marketing_expense": 3992262, "net_income": 11032307, "net_profit": 8485825, "operational_expense": 21971623, "product_revenue": 16321060, "quarter": 3, "rd_expense": 6325927, "revenue": 44793268, "salaries_expense": 12719616, "service_revenue": 28472208 }, { "depreciation": 3141841, "expenses": 34851980, "income_tax": 3285537, "marketing_expense": 5521362, "net_income": 11400795, "net_profit": 8115258, "operational_expense": 17785301, "product_revenue": 11573341, "quarter": 4, "rd_expense": 5214297, "revenue": 46252775, "salaries_expense": 12925416, "service_revenue": 34679434 } ], "market_conditions": { "gdp_growth": [ 0.023132075005228382, 0.016613809167588246, 0.005747307316241991, 0.022704526208760206 ], "inflation_rate": [ 0.015142733133537103, 0.00594445631083316, 0.010140148828069784, 0.009397020280021571 ], "interest_rate": [ 0.032428414710342135, 0.033045902500026175, 0.03511240904730179, 0.02863706247804832 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 129447, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 75245629, "net_revenue": 67282657, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 185864 }, { "average_project_size": 148931, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 77027769, "net_revenue": 67873371, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 187496 }, { "average_project_size": 62661, "billable_hours_per_employee": 143, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 85332652, "net_revenue": 68469272, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 189142 }, { "average_project_size": 177173, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 84714556, "net_revenue": 69070404, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 190802 } ], "balance_sheet": [ { "assets": 84605985, "current_assets": 26519085, "current_liabilities": 17134384, "equity": 63006811, "fixed_assets": 58086900, "liabilities": 36856923, "long_term_liabilities": 19722539, "quarter": 1 }, { "assets": 86863386, "current_assets": 30506829, "current_liabilities": 20051911, "equity": 64801109, "fixed_assets": 56356557, "liabilities": 37764191, "long_term_liabilities": 17712280, "quarter": 2 }, { "assets": 89181017, "current_assets": 41015031, "current_liabilities": 22944800, "equity": 66018037, "fixed_assets": 48165986, "liabilities": 38693792, "long_term_liabilities": 15748992, "quarter": 3 }, { "assets": 91560486, "current_assets": 35008118, "current_liabilities": 23441270, "equity": 66243922, "fixed_assets": 56552368, "liabilities": 39646277, "long_term_liabilities": 16205007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17741, "financing_cash_flow": -173239, "investing_cash_flow": -228351, "net_cash_flow": 18792033, "operating_cash_flow": 18811760, "quarter": 1 }, { "change_in_working_capital": 10203, "financing_cash_flow": -64765, "investing_cash_flow": -255175, "net_cash_flow": 18781501, "operating_cash_flow": 18948467, "quarter": 2 }, { "change_in_working_capital": -62604, "financing_cash_flow": 53014, "investing_cash_flow": -182883, "net_cash_flow": 19310289, "operating_cash_flow": 19654813, "quarter": 3 }, { "change_in_working_capital": -76819, "financing_cash_flow": 119067, "investing_cash_flow": -376548, "net_cash_flow": 17928170, "operating_cash_flow": 18092950, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7952470147354233, "current_ratio": 1.5477116072570802, "debt_to_equity_ratio": 0.5849672823466656, "profit_margin": 0.22677090472214853, "quarter": 1, "return_on_assets": 0.18033888500913972, "return_on_equity": 0.24216031184311168 }, { "asset_turnover_ratio": 0.7813806728648593, "current_ratio": 1.5213925994385273, "debt_to_equity_ratio": 0.5827707516548829, "profit_margin": 0.2313413017308364, "quarter": 2, "return_on_assets": 0.18076562200787338, "return_on_equity": 0.24230934072440025 }, { "asset_turnover_ratio": 0.7677561246021672, "current_ratio": 1.7875523430145392, "debt_to_equity_ratio": 0.5861093991631409, "profit_margin": 0.22682893429917, "quarter": 3, "return_on_assets": 0.1741493035451704, "return_on_equity": 0.235251042075062 }, { "asset_turnover_ratio": 0.7543691281848373, "current_ratio": 1.4934394766153882, "debt_to_equity_ratio": 0.5984892772502208, "profit_margin": 0.20746531321866887, "quarter": 4, "return_on_assets": 0.15650542746136145, "return_on_equity": 0.21631740040995762 } ], "income_statement": [ { "depreciation": 3554011, "expenses": 47527409, "income_tax": 4497499, "marketing_expense": 7082916, "net_income": 19755248, "net_profit": 15257749, "operational_expense": 29223743, "product_revenue": 26335516, "quarter": 1, "rd_expense": 6346876, "revenue": 67282657, "salaries_expense": 22768306, "service_revenue": 40947141 }, { "depreciation": 3246553, "expenses": 48234881, "income_tax": 3936576, "marketing_expense": 7278707, "net_income": 19638490, "net_profit": 15701914, "operational_expense": 26342951, "product_revenue": 16317760, "quarter": 2, "rd_expense": 9173721, "revenue": 67873371, "salaries_expense": 23306008, "service_revenue": 51555611 }, { "depreciation": 4124001, "expenses": 48952884, "income_tax": 3985576, "marketing_expense": 7634815, "net_income": 19516388, "net_profit": 15530812, "operational_expense": 25084886, "product_revenue": 25244681, "quarter": 3, "rd_expense": 6091065, "revenue": 68469272, "salaries_expense": 16182925, "service_revenue": 43224591 }, { "depreciation": 3763237, "expenses": 49681576, "income_tax": 5059115, "marketing_expense": 6815892, "net_income": 19388828, "net_profit": 14329713, "operational_expense": 33037933, "product_revenue": 23713562, "quarter": 4, "rd_expense": 7045219, "revenue": 69070404, "salaries_expense": 21201058, "service_revenue": 45356842 } ], "market_conditions": { "gdp_growth": [ 0.014250282205064024, 0.024391637119951785, 0.01810807441298969, 0.013716470606928991 ], "inflation_rate": [ 0.01356212212735253, 0.008094346178605145, 0.007863568055032842, 0.010635938130908757 ], "interest_rate": [ 0.024751558604264767, 0.02523000632873627, 0.022045716670405113, 0.021567628895255233 ], "year": 1994 }, "random_event": { "description": "Pena-Gutierrez New Ad Campaign Launch in 1994", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 72414, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 23686707, "net_revenue": 20010446, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 55277 }, { "average_project_size": 197000, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 25286548, "net_revenue": 20559308, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 56794 }, { "average_project_size": 106981, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 25310977, "net_revenue": 21123226, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 58351 }, { "average_project_size": 88909, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 26232643, "net_revenue": 21702611, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 59952 } ], "balance_sheet": [ { "assets": 28165061, "current_assets": 9133376, "current_liabilities": 5662065, "equity": 21406838, "fixed_assets": 19031685, "liabilities": 11770833, "long_term_liabilities": 6108768, "quarter": 1 }, { "assets": 28698798, "current_assets": 8875027, "current_liabilities": 5795824, "equity": 21902471, "fixed_assets": 19823771, "liabilities": 12053364, "long_term_liabilities": 6257540, "quarter": 2 }, { "assets": 29242649, "current_assets": 10703842, "current_liabilities": 5292911, "equity": 21855992, "fixed_assets": 18538807, "liabilities": 12342676, "long_term_liabilities": 7049765, "quarter": 3 }, { "assets": 29796807, "current_assets": 9186672, "current_liabilities": 7166756, "equity": 22379953, "fixed_assets": 20610135, "liabilities": 12638932, "long_term_liabilities": 5472176, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55814, "financing_cash_flow": 93874, "investing_cash_flow": -435367, "net_cash_flow": 5741750, "operating_cash_flow": 6189983, "quarter": 1 }, { "change_in_working_capital": -37366, "financing_cash_flow": 157584, "investing_cash_flow": -105663, "net_cash_flow": 6480717, "operating_cash_flow": 6480987, "quarter": 2 }, { "change_in_working_capital": -4331, "financing_cash_flow": 136063, "investing_cash_flow": -443249, "net_cash_flow": 5990986, "operating_cash_flow": 6216994, "quarter": 3 }, { "change_in_working_capital": -35397, "financing_cash_flow": -18977, "investing_cash_flow": -191082, "net_cash_flow": 5707500, "operating_cash_flow": 5982930, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7104705365275084, "current_ratio": 1.6130821528894494, "debt_to_equity_ratio": 0.5498632259467746, "profit_margin": 0.2504996640254795, "quarter": 1, "return_on_assets": 0.177972630700143, "return_on_equity": 0.23415929059677099 }, { "asset_turnover_ratio": 0.7163821983067026, "current_ratio": 1.531279590270512, "debt_to_equity_ratio": 0.5503198246444431, "profit_margin": 0.2557010673705555, "quarter": 2, "return_on_assets": 0.1831796927522888, "return_on_equity": 0.24002026985904923 }, { "asset_turnover_ratio": 0.7223431092032736, "current_ratio": 2.022297748819128, "debt_to_equity_ratio": 0.5647273296952159, "profit_margin": 0.23462415257972433, "quarter": 3, "return_on_assets": 0.16947913986862134, "return_on_equity": 0.22675790693920458 }, { "asset_turnover_ratio": 0.7283535782877676, "current_ratio": 1.28184523095247, "debt_to_equity_ratio": 0.5647434558955509, "profit_margin": 0.24061980376462538, "quarter": 4, "return_on_assets": 0.17525629507886534, "return_on_equity": 0.23333730861722543 } ], "income_statement": [ { "depreciation": 1177373, "expenses": 13432083, "income_tax": 1565753, "marketing_expense": 2597683, "net_income": 6578363, "net_profit": 5012610, "operational_expense": 7478856, "product_revenue": 5277426, "quarter": 1, "rd_expense": 2371593, "revenue": 20010446, "salaries_expense": 5387845, "service_revenue": 14733020 }, { "depreciation": 1223950, "expenses": 13761748, "income_tax": 1540523, "marketing_expense": 2232141, "net_income": 6797560, "net_profit": 5257037, "operational_expense": 7131727, "product_revenue": 6780636, "quarter": 2, "rd_expense": 1969060, "revenue": 20559308, "salaries_expense": 5568758, "service_revenue": 13778672 }, { "depreciation": 1260975, "expenses": 14099505, "income_tax": 2067702, "marketing_expense": 2350462, "net_income": 7023721, "net_profit": 4956019, "operational_expense": 7331996, "product_revenue": 6137881, "quarter": 3, "rd_expense": 2489782, "revenue": 21123226, "salaries_expense": 6216464, "service_revenue": 14985345 }, { "depreciation": 760852, "expenses": 14445552, "income_tax": 2034981, "marketing_expense": 2242926, "net_income": 7257059, "net_profit": 5222078, "operational_expense": 9682006, "product_revenue": 4454549, "quarter": 4, "rd_expense": 1748113, "revenue": 21702611, "salaries_expense": 5024755, "service_revenue": 17248062 } ], "market_conditions": { "gdp_growth": [ 0.032106689292358534, 0.016875204722574626, 0.02378341272612162, 0.016107049922395686 ], "inflation_rate": [ 0.013080789438015297, 0.013096318329751572, 0.015378265601552522, 0.010470804795209836 ], "interest_rate": [ 0.028440961124786723, 0.023704066450454784, 0.03005987289634371, 0.02631285465897145 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 85708, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 51743298, "net_revenue": 42308929, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 116875 }, { "average_project_size": 80745, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 47990373, "net_revenue": 42805249, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 118247 }, { "average_project_size": 133958, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 48531770, "net_revenue": 43307391, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 119634 }, { "average_project_size": 67688, "billable_hours_per_employee": 135, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 53605126, "net_revenue": 43815424, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 121037 } ], "balance_sheet": [ { "assets": 42470738, "current_assets": 19029057, "current_liabilities": 12698012, "equity": 24392416, "fixed_assets": 23441681, "liabilities": 24617452, "long_term_liabilities": 11919440, "quarter": 1 }, { "assets": 43250373, "current_assets": 13827781, "current_liabilities": 10847810, "equity": 24531137, "fixed_assets": 29422592, "liabilities": 25138410, "long_term_liabilities": 14290600, "quarter": 2 }, { "assets": 44044321, "current_assets": 18475776, "current_liabilities": 12505946, "equity": 24696294, "fixed_assets": 25568545, "liabilities": 25670392, "long_term_liabilities": 13164446, "quarter": 3 }, { "assets": 44852842, "current_assets": 22074762, "current_liabilities": 12077383, "equity": 24786950, "fixed_assets": 22778080, "liabilities": 26213633, "long_term_liabilities": 14136250, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5287, "financing_cash_flow": -24749, "investing_cash_flow": -459274, "net_cash_flow": 7980090, "operating_cash_flow": 8270210, "quarter": 1 }, { "change_in_working_capital": -40814, "financing_cash_flow": -88568, "investing_cash_flow": -300595, "net_cash_flow": 8696502, "operating_cash_flow": 9143335, "quarter": 2 }, { "change_in_working_capital": 37526, "financing_cash_flow": 70781, "investing_cash_flow": -181826, "net_cash_flow": 8184643, "operating_cash_flow": 8260884, "quarter": 3 }, { "change_in_working_capital": -95315, "financing_cash_flow": 52348, "investing_cash_flow": -336248, "net_cash_flow": 8352134, "operating_cash_flow": 8708220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9961901062326725, "current_ratio": 1.4985855266162924, "debt_to_equity_ratio": 1.0092256544001217, "profit_margin": 0.15455673671153433, "quarter": 1, "return_on_assets": 0.15396789196363858, "return_on_equity": 0.26808045582692586 }, { "asset_turnover_ratio": 0.9897082043662375, "current_ratio": 1.2747071528723308, "debt_to_equity_ratio": 1.0247551917385647, "profit_margin": 0.1499623095289085, "quarter": 2, "return_on_assets": 0.14841892808646992, "return_on_equity": 0.2616745404014498 }, { "asset_turnover_ratio": 0.9832684445288644, "current_ratio": 1.4773593297140417, "debt_to_equity_ratio": 1.0394430840513966, "profit_margin": 0.14598812937034236, "quarter": 3, "return_on_assets": 0.14354552088565517, "return_on_equity": 0.2560046053873508 }, { "asset_turnover_ratio": 0.9768706295132871, "current_ratio": 1.8277769281639904, "debt_to_equity_ratio": 1.0575578278085846, "profit_margin": 0.14030997394889982, "quarter": 4, "return_on_assets": 0.13706469257845466, "return_on_equity": 0.2480232945158642 } ], "income_statement": [ { "depreciation": 1731080, "expenses": 33489233, "income_tax": 2280566, "marketing_expense": 4702053, "net_income": 8819696, "net_profit": 6539130, "operational_expense": 17785585, "product_revenue": 15361981, "quarter": 1, "rd_expense": 6514903, "revenue": 42308929, "salaries_expense": 14095684, "service_revenue": 26946948 }, { "depreciation": 2724161, "expenses": 34179597, "income_tax": 2206478, "marketing_expense": 3772522, "net_income": 8625652, "net_profit": 6419174, "operational_expense": 21493293, "product_revenue": 10969191, "quarter": 2, "rd_expense": 5051532, "revenue": 42805249, "salaries_expense": 14482367, "service_revenue": 31836058 }, { "depreciation": 1938519, "expenses": 34884193, "income_tax": 2100833, "marketing_expense": 3820104, "net_income": 8423198, "net_profit": 6322365, "operational_expense": 24407658, "product_revenue": 10568094, "quarter": 3, "rd_expense": 6062979, "revenue": 43307391, "salaries_expense": 15764927, "service_revenue": 32739297 }, { "depreciation": 2560479, "expenses": 35603314, "income_tax": 2064369, "marketing_expense": 6092265, "net_income": 8212110, "net_profit": 6147741, "operational_expense": 18167876, "product_revenue": 9422902, "quarter": 4, "rd_expense": 4142576, "revenue": 43815424, "salaries_expense": 11802626, "service_revenue": 34392522 } ], "market_conditions": { "gdp_growth": [ 0.01734856787540465, 0.014088699043792724, 0.01631088314675819, 0.03204335662476741 ], "inflation_rate": [ 0.011474621220794953, 0.010405533450935464, 0.011436004514361898, 0.013412853897442591 ], "interest_rate": [ 0.01773548495245787, 0.020495198826981826, 0.022816226316799765, 0.020910799760058177 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 160005, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 125559094, "net_revenue": 99262215, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 274205 }, { "average_project_size": 91955, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 110605015, "net_revenue": 100075389, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 276451 }, { "average_project_size": 194734, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 122596748, "net_revenue": 100895226, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 278716 }, { "average_project_size": 189496, "billable_hours_per_employee": 154, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 119738458, "net_revenue": 101721779, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 280999 } ], "balance_sheet": [ { "assets": 119007250, "current_assets": 36735203, "current_liabilities": 28774727, "equity": 77039919, "fixed_assets": 82272047, "liabilities": 63018043, "long_term_liabilities": 34243316, "quarter": 1 }, { "assets": 120870460, "current_assets": 44971955, "current_liabilities": 37143227, "equity": 77459650, "fixed_assets": 75898505, "liabilities": 64503056, "long_term_liabilities": 27359829, "quarter": 2 }, { "assets": 122762841, "current_assets": 52204849, "current_liabilities": 30359244, "equity": 79641426, "fixed_assets": 70557992, "liabilities": 66023064, "long_term_liabilities": 35663820, "quarter": 3 }, { "assets": 124684850, "current_assets": 47264707, "current_liabilities": 32498063, "equity": 78653163, "fixed_assets": 77420143, "liabilities": 67578890, "long_term_liabilities": 35080827, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36671, "financing_cash_flow": 152593, "investing_cash_flow": -376612, "net_cash_flow": 26431153, "operating_cash_flow": 26803221, "quarter": 1 }, { "change_in_working_capital": 99357, "financing_cash_flow": -58800, "investing_cash_flow": -299551, "net_cash_flow": 25642534, "operating_cash_flow": 25989037, "quarter": 2 }, { "change_in_working_capital": -98720, "financing_cash_flow": -89806, "investing_cash_flow": -116667, "net_cash_flow": 29879798, "operating_cash_flow": 30041108, "quarter": 3 }, { "change_in_working_capital": 96476, "financing_cash_flow": 25606, "investing_cash_flow": -226575, "net_cash_flow": 27707497, "operating_cash_flow": 28024993, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8340854443741873, "current_ratio": 1.276648185054892, "debt_to_equity_ratio": 0.8179920723956109, "profit_margin": 0.21207175358720334, "quarter": 1, "return_on_assets": 0.17688596282999566, "return_on_equity": 0.27324421252312064 }, { "asset_turnover_ratio": 0.8279557221838983, "current_ratio": 1.2107713473576218, "debt_to_equity_ratio": 0.8327310541682024, "profit_margin": 0.210763567454132, "quarter": 2, "return_on_assets": 0.17450290170154065, "return_on_equity": 0.2722997844684297 }, { "asset_turnover_ratio": 0.8218710578716568, "current_ratio": 1.7195701250004776, "debt_to_equity_ratio": 0.8290040411883133, "profit_margin": 0.22698446604401282, "quarter": 3, "return_on_assets": 0.18655196322802597, "return_on_equity": 0.2875595045221817 }, { "asset_turnover_ratio": 0.8158311053828914, "current_ratio": 1.4543853582904311, "debt_to_equity_ratio": 0.859201174147313, "profit_margin": 0.21182487380603127, "quarter": 4, "return_on_assets": 0.17281332094476595, "return_on_equity": 0.27395214862497014 } ], "income_statement": [ { "depreciation": 5752509, "expenses": 70311163, "income_tax": 7900340, "marketing_expense": 9221611, "net_income": 28951052, "net_profit": 21050712, "operational_expense": 44242237, "product_revenue": 25552075, "quarter": 1, "rd_expense": 12621474, "revenue": 99262215, "salaries_expense": 31058474, "service_revenue": 73710140 }, { "depreciation": 4896791, "expenses": 71009364, "income_tax": 7973779, "marketing_expense": 10071312, "net_income": 29066025, "net_profit": 21092246, "operational_expense": 46186341, "product_revenue": 22323138, "quarter": 2, "rd_expense": 9675410, "revenue": 100075389, "salaries_expense": 32571988, "service_revenue": 77752251 }, { "depreciation": 7139459, "expenses": 71714498, "income_tax": 6279079, "marketing_expense": 8938182, "net_income": 29180728, "net_profit": 22901649, "operational_expense": 48840113, "product_revenue": 40032875, "quarter": 3, "rd_expense": 13345446, "revenue": 100895226, "salaries_expense": 26443744, "service_revenue": 60862351 }, { "depreciation": 6477790, "expenses": 72426634, "income_tax": 7747942, "marketing_expense": 11729069, "net_income": 29295145, "net_profit": 21547203, "operational_expense": 37771595, "product_revenue": 20617822, "quarter": 4, "rd_expense": 12577976, "revenue": 101721779, "salaries_expense": 23338415, "service_revenue": 81103957 } ], "market_conditions": { "gdp_growth": [ 0.011036704850359904, 0.01345642169852132, 0.00894846947315413, 0.011071472501126566 ], "inflation_rate": [ 0.00770094917671014, 0.01414352690911927, 0.01004578531722972, 0.014405095022354864 ], "interest_rate": [ 0.02074184345544185, 0.023938396975088302, 0.017808679041087003, 0.01733794491435009 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 197763, "billable_hours_per_employee": 157, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 97316769, "net_revenue": 78033281, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 215562 }, { "average_project_size": 131534, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 101684290, "net_revenue": 78841654, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 217795 }, { "average_project_size": 182469, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 94200868, "net_revenue": 79658403, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 220051 }, { "average_project_size": 191931, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 102510474, "net_revenue": 80483612, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 222330 } ], "balance_sheet": [ { "assets": 115647519, "current_assets": 51242405, "current_liabilities": 31330225, "equity": 72424363, "fixed_assets": 64405114, "liabilities": 64783410, "long_term_liabilities": 33453185, "quarter": 1 }, { "assets": 117232729, "current_assets": 47443178, "current_liabilities": 32493633, "equity": 71739382, "fixed_assets": 69789551, "liabilities": 65991964, "long_term_liabilities": 33498331, "quarter": 2 }, { "assets": 118839668, "current_assets": 49475483, "current_liabilities": 36068099, "equity": 71820585, "fixed_assets": 69364185, "liabilities": 67223065, "long_term_liabilities": 31154966, "quarter": 3 }, { "assets": 120468634, "current_assets": 51415948, "current_liabilities": 34538316, "equity": 74662486, "fixed_assets": 69052686, "liabilities": 68477132, "long_term_liabilities": 33938816, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48156, "financing_cash_flow": -185873, "investing_cash_flow": -246749, "net_cash_flow": 25882560, "operating_cash_flow": 25786055, "quarter": 1 }, { "change_in_working_capital": 91585, "financing_cash_flow": 41443, "investing_cash_flow": -257806, "net_cash_flow": 23363265, "operating_cash_flow": 23555545, "quarter": 2 }, { "change_in_working_capital": -30621, "financing_cash_flow": -79590, "investing_cash_flow": -154624, "net_cash_flow": 23640175, "operating_cash_flow": 23674357, "quarter": 3 }, { "change_in_working_capital": -95704, "financing_cash_flow": -153494, "investing_cash_flow": -357966, "net_cash_flow": 25309382, "operating_cash_flow": 25703190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.674751016491759, "current_ratio": 1.6355581551042164, "debt_to_equity_ratio": 0.8944974773198903, "profit_margin": 0.2762956231457191, "quarter": 1, "return_on_assets": 0.18643075256979788, "return_on_equity": 0.2976933880661125 }, { "asset_turnover_ratio": 0.6725225512749089, "current_ratio": 1.4600761324533948, "debt_to_equity_ratio": 0.9198847573010874, "profit_margin": 0.2599972978750547, "quarter": 2, "return_on_assets": 0.17485404609151425, "return_on_equity": 0.2857372955903077 }, { "asset_turnover_ratio": 0.6703014602834467, "current_ratio": 1.371724165446036, "debt_to_equity_ratio": 0.9359860407709015, "profit_margin": 0.25363277744847584, "quarter": 3, "return_on_assets": 0.17001042109945982, "return_on_equity": 0.28131185509001355 }, { "asset_turnover_ratio": 0.6680876949264652, "current_ratio": 1.4886640101387687, "debt_to_equity_ratio": 0.9171557989644223, "profit_margin": 0.2816844750953772, "quarter": 4, "return_on_assets": 0.18818993166304185, "return_on_equity": 0.3036462514789556 } ], "income_statement": [ { "depreciation": 4225801, "expenses": 49174014, "income_tax": 7299013, "marketing_expense": 6085227, "net_income": 28859267, "net_profit": 21560254, "operational_expense": 34419874, "product_revenue": 17558739, "quarter": 1, "rd_expense": 5339039, "revenue": 78033281, "salaries_expense": 19762734, "service_revenue": 60474542 }, { "depreciation": 3056928, "expenses": 50043141, "income_tax": 8299896, "marketing_expense": 9789799, "net_income": 28798513, "net_profit": 20498617, "operational_expense": 29424776, "product_revenue": 22635665, "quarter": 2, "rd_expense": 8106750, "revenue": 78841654, "salaries_expense": 20212284, "service_revenue": 56205989 }, { "depreciation": 3470375, "expenses": 50927629, "income_tax": 8526792, "marketing_expense": 6927205, "net_income": 28730774, "net_profit": 20203982, "operational_expense": 25610107, "product_revenue": 18833399, "quarter": 3, "rd_expense": 6855426, "revenue": 79658403, "salaries_expense": 24222673, "service_revenue": 60825004 }, { "depreciation": 3032206, "expenses": 51827750, "income_tax": 5984878, "marketing_expense": 9716258, "net_income": 28655862, "net_profit": 22670984, "operational_expense": 33380268, "product_revenue": 16713752, "quarter": 4, "rd_expense": 9907291, "revenue": 80483612, "salaries_expense": 20147016, "service_revenue": 63769860 } ], "market_conditions": { "gdp_growth": [ 0.026424407864313045, 0.024768268225473667, 0.030799113772405788, 0.026539606657536092 ], "inflation_rate": [ 0.021443871139516735, 0.018155181989076976, 0.019305887035535693, 0.021603793496580887 ], "interest_rate": [ 0.02494722326271429, 0.02995690397473122, 0.03067131366682912, 0.022900082388643623 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "Smithland", "name": "Kelly, Fernandez and Howard", "num_employees": 636, "region": "North America", "revenue_size": "Large", "website": "www.kelly,fernandezandhoward.com" }

[ { "advertising_kpis": [ { "average_project_size": 122195, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 104202996, "net_revenue": 82508763, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 129731 }, { "average_project_size": 86588, "billable_hours_per_employee": 152, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 100991773, "net_revenue": 80283236, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 126232 }, { "average_project_size": 155030, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 99655712, "net_revenue": 78117739, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 122827 }, { "average_project_size": 154119, "billable_hours_per_employee": 110, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 84910653, "net_revenue": 76010653, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 119514 } ], "balance_sheet": [ { "assets": 87854570, "current_assets": 30101620, "current_liabilities": 29729929, "equity": 50729827, "fixed_assets": 57752950, "liabilities": 52309106, "long_term_liabilities": 22579177, "quarter": 1 }, { "assets": 90924156, "current_assets": 37727329, "current_liabilities": 30434422, "equity": 52434351, "fixed_assets": 53196827, "liabilities": 53516707, "long_term_liabilities": 23082285, "quarter": 2 }, { "assets": 94100992, "current_assets": 30326296, "current_liabilities": 25776307, "equity": 53994827, "fixed_assets": 63774696, "liabilities": 54752186, "long_term_liabilities": 28975879, "quarter": 3 }, { "assets": 97388825, "current_assets": 34283984, "current_liabilities": 23307207, "equity": 55035366, "fixed_assets": 63104841, "liabilities": 56016188, "long_term_liabilities": 32708981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28271, "financing_cash_flow": 168892, "investing_cash_flow": -296966, "net_cash_flow": 20085849, "operating_cash_flow": 20436327, "quarter": 1 }, { "change_in_working_capital": -90136, "financing_cash_flow": -170506, "investing_cash_flow": -418219, "net_cash_flow": 19874959, "operating_cash_flow": 20279713, "quarter": 2 }, { "change_in_working_capital": 46018, "financing_cash_flow": -53136, "investing_cash_flow": -276241, "net_cash_flow": 18689157, "operating_cash_flow": 18826876, "quarter": 3 }, { "change_in_working_capital": -57576, "financing_cash_flow": -87374, "investing_cash_flow": -118508, "net_cash_flow": 17322684, "operating_cash_flow": 17161187, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.939151634342983, "current_ratio": 1.0125022498371927, "debt_to_equity_ratio": 1.031131172593985, "profit_margin": 0.18403333716201756, "quarter": 1, "return_on_assets": 0.17283520936930202, "return_on_equity": 0.2993182492027816 }, { "asset_turnover_ratio": 0.8829692738638124, "current_ratio": 1.2396269263796105, "debt_to_equity_ratio": 1.0206421168443565, "profit_margin": 0.18717359624118787, "quarter": 2, "return_on_assets": 0.16526853435956007, "return_on_equity": 0.28658506710610376 }, { "asset_turnover_ratio": 0.8301478798438172, "current_ratio": 1.1765182653977546, "debt_to_equity_ratio": 1.0140265103544086, "profit_margin": 0.18748649394473643, "quarter": 3, "return_on_assets": 0.1556415154475736, "return_on_equity": 0.27124859572195686 }, { "asset_turnover_ratio": 0.780486395641389, "current_ratio": 1.470960634622587, "debt_to_equity_ratio": 1.0178216676164196, "profit_margin": 0.1797475545960643, "quarter": 4, "return_on_assets": 0.14029052101203604, "return_on_equity": 0.24825362295219405 } ], "income_statement": [ { "depreciation": 5251964, "expenses": 62179715, "income_tax": 5144685, "marketing_expense": 6833461, "net_income": 20329048, "net_profit": 15184363, "operational_expense": 36696414, "product_revenue": 19692705, "quarter": 1, "rd_expense": 11268559, "revenue": 82508763, "salaries_expense": 22581642, "service_revenue": 62816058 }, { "depreciation": 5252811, "expenses": 60576018, "income_tax": 4680316, "marketing_expense": 11730474, "net_income": 19707218, "net_profit": 15026902, "operational_expense": 32233895, "product_revenue": 24706307, "quarter": 2, "rd_expense": 10250096, "revenue": 80283236, "salaries_expense": 19433950, "service_revenue": 55576929 }, { "depreciation": 4180855, "expenses": 59013682, "income_tax": 4458036, "marketing_expense": 6221584, "net_income": 19104057, "net_profit": 14646021, "operational_expense": 31091961, "product_revenue": 17691933, "quarter": 3, "rd_expense": 9565174, "revenue": 78117739, "salaries_expense": 20044587, "service_revenue": 60425806 }, { "depreciation": 3498458, "expenses": 57491642, "income_tax": 4856282, "marketing_expense": 6065423, "net_income": 18519011, "net_profit": 13662729, "operational_expense": 35417645, "product_revenue": 16345438, "quarter": 4, "rd_expense": 11123236, "revenue": 76010653, "salaries_expense": 19988501, "service_revenue": 59665215 } ], "market_conditions": { "gdp_growth": [ 0.03670156424702368, 0.027986092117166857, 0.03843323481171849, 0.019955752562926116 ], "inflation_rate": [ 0.023291311523431602, 0.02376654208191887, 0.02242966051862154, 0.01563931318416163 ], "interest_rate": [ 0.03920299783584491, 0.03583730204557583, 0.037215772982923126, 0.03774304523371395 ], "year": 1991 }, "random_event": { "description": "Kelly, Fernandez and Howard Economic Slowdown Impact in 1991", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 66580, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 94850328, "net_revenue": 80719157, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 126917 }, { "average_project_size": 172860, "billable_hours_per_employee": 120, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 90349210, "net_revenue": 81552326, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 128227 }, { "average_project_size": 150641, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 104987976, "net_revenue": 82394095, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 129550 }, { "average_project_size": 197516, "billable_hours_per_employee": 111, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 107613130, "net_revenue": 83244553, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 130888 } ], "balance_sheet": [ { "assets": 108338841, "current_assets": 52707103, "current_liabilities": 24458208, "equity": 70397759, "fixed_assets": 55631738, "liabilities": 58456824, "long_term_liabilities": 33998616, "quarter": 1 }, { "assets": 110468953, "current_assets": 41738305, "current_liabilities": 31573517, "equity": 71421833, "fixed_assets": 68730648, "liabilities": 59623974, "long_term_liabilities": 28050457, "quarter": 2 }, { "assets": 112640946, "current_assets": 37136154, "current_liabilities": 26420087, "equity": 73363881, "fixed_assets": 75504792, "liabilities": 60814427, "long_term_liabilities": 34394340, "quarter": 3 }, { "assets": 114855643, "current_assets": 44097979, "current_liabilities": 33954554, "equity": 74510666, "fixed_assets": 70757664, "liabilities": 62028649, "long_term_liabilities": 28074095, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77109, "financing_cash_flow": 107683, "investing_cash_flow": -264650, "net_cash_flow": 24724421, "operating_cash_flow": 25411081, "quarter": 1 }, { "change_in_working_capital": 56799, "financing_cash_flow": 143493, "investing_cash_flow": -472786, "net_cash_flow": 25416197, "operating_cash_flow": 25524118, "quarter": 2 }, { "change_in_working_capital": -36955, "financing_cash_flow": -179093, "investing_cash_flow": -497911, "net_cash_flow": 24523290, "operating_cash_flow": 24540567, "quarter": 3 }, { "change_in_working_capital": -52376, "financing_cash_flow": 169504, "investing_cash_flow": -105199, "net_cash_flow": 26508788, "operating_cash_flow": 26444243, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7450620318155333, "current_ratio": 2.154986293353953, "debt_to_equity_ratio": 0.8303790465830028, "profit_margin": 0.25416199527455424, "quarter": 1, "return_on_assets": 0.18936645260954932, "return_on_equity": 0.29142606655987446 }, { "asset_turnover_ratio": 0.7382375209077975, "current_ratio": 1.3219403147264208, "debt_to_equity_ratio": 0.8348143907199918, "profit_margin": 0.25231474084503736, "quarter": 2, "return_on_assets": 0.18626820876993375, "return_on_equity": 0.28810313507355656 }, { "asset_turnover_ratio": 0.7314755240070516, "current_ratio": 1.405603017128596, "debt_to_equity_ratio": 0.8289423374425897, "profit_margin": 0.2613944846411627, "quarter": 3, "return_on_assets": 0.1912036676254477, "return_on_equity": 0.2935690111595923 }, { "asset_turnover_ratio": 0.7247754731563342, "current_ratio": 1.298735333116141, "debt_to_equity_ratio": 0.83248013109962, "profit_margin": 0.26048157168914104, "quarter": 4, "return_on_assets": 0.18879065436950276, "return_on_equity": 0.2910143361220258 } ], "income_statement": [ { "depreciation": 4895339, "expenses": 54529312, "income_tax": 5674103, "marketing_expense": 5579721, "net_income": 26189845, "net_profit": 20515742, "operational_expense": 31044630, "product_revenue": 26817275, "quarter": 1, "rd_expense": 7635083, "revenue": 80719157, "salaries_expense": 21692905, "service_revenue": 53901882 }, { "depreciation": 4947264, "expenses": 54894223, "income_tax": 6081249, "marketing_expense": 10507870, "net_income": 26658103, "net_profit": 20576854, "operational_expense": 37793962, "product_revenue": 24623240, "quarter": 2, "rd_expense": 8919197, "revenue": 81552326, "salaries_expense": 24678433, "service_revenue": 56929086 }, { "depreciation": 3003205, "expenses": 55261577, "income_tax": 5595156, "marketing_expense": 8143592, "net_income": 27132518, "net_profit": 21537362, "operational_expense": 38628158, "product_revenue": 29500888, "quarter": 3, "rd_expense": 8646191, "revenue": 82394095, "salaries_expense": 22393723, "service_revenue": 52893207 }, { "depreciation": 4760571, "expenses": 55631389, "income_tax": 5929492, "marketing_expense": 10550147, "net_income": 27613164, "net_profit": 21683672, "operational_expense": 36685731, "product_revenue": 28994566, "quarter": 4, "rd_expense": 6648086, "revenue": 83244553, "salaries_expense": 19497543, "service_revenue": 54249987 } ], "market_conditions": { "gdp_growth": [ 0.019657284729697883, 0.02092271280078741, 0.02824664446328256, 0.038964999779827106 ], "inflation_rate": [ 0.021715890972946204, 0.014467551194185892, 0.01827168721783405, 0.014855137416467688 ], "interest_rate": [ 0.027816202034338013, 0.025394756598723416, 0.02692258348774426, 0.03152140529825885 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 54925, "billable_hours_per_employee": 111, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 72008695, "net_revenue": 65357791, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 102764 }, { "average_project_size": 144350, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 75833709, "net_revenue": 64124397, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 100825 }, { "average_project_size": 139452, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 70348567, "net_revenue": 62914279, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 98922 }, { "average_project_size": 84634, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 79615146, "net_revenue": 61726997, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 97055 } ], "balance_sheet": [ { "assets": 72596188, "current_assets": 27441876, "current_liabilities": 16641759, "equity": 54929434, "fixed_assets": 45154312, "liabilities": 29975757, "long_term_liabilities": 13333998, "quarter": 1 }, { "assets": 74832959, "current_assets": 24172748, "current_liabilities": 17855602, "equity": 56523276, "fixed_assets": 50660211, "liabilities": 30675386, "long_term_liabilities": 12819784, "quarter": 2 }, { "assets": 77138648, "current_assets": 28232179, "current_liabilities": 16058065, "equity": 58229614, "fixed_assets": 48906469, "liabilities": 31391344, "long_term_liabilities": 15333279, "quarter": 3 }, { "assets": 79515377, "current_assets": 39536777, "current_liabilities": 16048410, "equity": 60232568, "fixed_assets": 39978600, "liabilities": 32124013, "long_term_liabilities": 16075603, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52801, "financing_cash_flow": -163128, "investing_cash_flow": -342517, "net_cash_flow": 14737824, "operating_cash_flow": 14814919, "quarter": 1 }, { "change_in_working_capital": -43516, "financing_cash_flow": -157600, "investing_cash_flow": -484987, "net_cash_flow": 14649327, "operating_cash_flow": 14765702, "quarter": 2 }, { "change_in_working_capital": 19978, "financing_cash_flow": -103860, "investing_cash_flow": -193615, "net_cash_flow": 16756703, "operating_cash_flow": 16890557, "quarter": 3 }, { "change_in_working_capital": 97375, "financing_cash_flow": -182635, "investing_cash_flow": -174378, "net_cash_flow": 15355197, "operating_cash_flow": 15732650, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9002923266439279, "current_ratio": 1.648976890003034, "debt_to_equity_ratio": 0.5457139245235988, "profit_margin": 0.18833260444802977, "quarter": 1, "return_on_assets": 0.1695543986414273, "return_on_equity": 0.22408756296305546 }, { "asset_turnover_ratio": 0.8569004601301413, "current_ratio": 1.3537907038922574, "debt_to_equity_ratio": 0.5427036111636558, "profit_margin": 0.19283928705013786, "quarter": 2, "return_on_assets": 0.16524407380443154, "return_on_equity": 0.21877187373215948 }, { "asset_turnover_ratio": 0.815599970069478, "current_ratio": 1.758130820867894, "debt_to_equity_ratio": 0.5390958628027313, "profit_margin": 0.19840186041073443, "quarter": 3, "return_on_assets": 0.16181655141272375, "return_on_equity": 0.21436360543279576 }, { "asset_turnover_ratio": 0.776290062738431, "current_ratio": 2.4635946489403002, "debt_to_equity_ratio": 0.5333329470528303, "profit_margin": 0.20803221643845723, "quarter": 4, "return_on_assets": 0.16149334235062485, "return_on_equity": 0.21319369946172642 } ], "income_statement": [ { "depreciation": 2505916, "expenses": 48167302, "income_tax": 4881486, "marketing_expense": 7179198, "net_income": 17190489, "net_profit": 12309003, "operational_expense": 31184013, "product_revenue": 21416052, "quarter": 1, "rd_expense": 8900845, "revenue": 65357791, "salaries_expense": 20234242, "service_revenue": 43941739 }, { "depreciation": 2399999, "expenses": 47310879, "income_tax": 4447815, "marketing_expense": 7706072, "net_income": 16813518, "net_profit": 12365703, "operational_expense": 30528977, "product_revenue": 20203643, "quarter": 2, "rd_expense": 9116581, "revenue": 64124397, "salaries_expense": 22717224, "service_revenue": 43920754 }, { "depreciation": 4408247, "expenses": 46469683, "income_tax": 3962286, "marketing_expense": 4767145, "net_income": 16444596, "net_profit": 12482310, "operational_expense": 32472174, "product_revenue": 15893156, "quarter": 3, "rd_expense": 8999445, "revenue": 62914279, "salaries_expense": 15955064, "service_revenue": 47021123 }, { "depreciation": 2891446, "expenses": 45643444, "income_tax": 3242349, "marketing_expense": 8422024, "net_income": 16083553, "net_profit": 12841204, "operational_expense": 29956672, "product_revenue": 13206931, "quarter": 4, "rd_expense": 5446824, "revenue": 61726997, "salaries_expense": 20717808, "service_revenue": 48520066 } ], "market_conditions": { "gdp_growth": [ 0.016703743913940708, 0.01714745920215246, 0.026836192858504734, 0.02690502034457054 ], "inflation_rate": [ 0.015471813606928638, 0.018002683847004583, 0.01806284695373504, 0.01447406150725015 ], "interest_rate": [ 0.029665929786229808, 0.028577589551347267, 0.030626595296840933, 0.029831354736042183 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 161855, "billable_hours_per_employee": 99, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 25076818, "net_revenue": 22710675, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 35709 }, { "average_project_size": 89507, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 29440545, "net_revenue": 22973075, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 36121 }, { "average_project_size": 104105, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 26782928, "net_revenue": 23238507, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 36539 }, { "average_project_size": 69802, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 26306630, "net_revenue": 23507007, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 36961 } ], "balance_sheet": [ { "assets": 26163661, "current_assets": 7954867, "current_liabilities": 5352702, "equity": 19261881, "fixed_assets": 18208794, "liabilities": 13083998, "long_term_liabilities": 7731296, "quarter": 1 }, { "assets": 27015319, "current_assets": 10672134, "current_liabilities": 5836973, "equity": 20019948, "fixed_assets": 16343185, "liabilities": 13432288, "long_term_liabilities": 7595315, "quarter": 2 }, { "assets": 27894700, "current_assets": 8916448, "current_liabilities": 7129950, "equity": 20051437, "fixed_assets": 18978252, "liabilities": 13789849, "long_term_liabilities": 6659899, "quarter": 3 }, { "assets": 28802705, "current_assets": 12018928, "current_liabilities": 6607655, "equity": 21251591, "fixed_assets": 16783777, "liabilities": 14156929, "long_term_liabilities": 7549274, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37066, "financing_cash_flow": -6694, "investing_cash_flow": -226164, "net_cash_flow": 7372042, "operating_cash_flow": 7636318, "quarter": 1 }, { "change_in_working_capital": 37653, "financing_cash_flow": -14285, "investing_cash_flow": -259157, "net_cash_flow": 6957138, "operating_cash_flow": 7194620, "quarter": 2 }, { "change_in_working_capital": 56539, "financing_cash_flow": -181173, "investing_cash_flow": -202243, "net_cash_flow": 6576167, "operating_cash_flow": 7116610, "quarter": 3 }, { "change_in_working_capital": 88874, "financing_cash_flow": -9569, "investing_cash_flow": -341827, "net_cash_flow": 7398562, "operating_cash_flow": 7803476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8680235919583272, "current_ratio": 1.4861404576604489, "debt_to_equity_ratio": 0.6792689665147449, "profit_margin": 0.27221639163080796, "quarter": 1, "return_on_assets": 0.23629025005330867, "return_on_equity": 0.32095608938711645 }, { "asset_turnover_ratio": 0.8503721536658516, "current_ratio": 1.8283678886299457, "debt_to_equity_ratio": 0.6709451992582598, "profit_margin": 0.2801939661973854, "quarter": 2, "return_on_assets": 0.23826914647944747, "return_on_equity": 0.32152516080461346 }, { "asset_turnover_ratio": 0.8330796531240702, "current_ratio": 1.250562486412948, "debt_to_equity_ratio": 0.6877237277308355, "profit_margin": 0.2558936337863702, "quarter": 3, "return_on_assets": 0.2131797796714071, "return_on_equity": 0.29656657525343444 }, { "asset_turnover_ratio": 0.8161388661238589, "current_ratio": 1.8189400021641566, "debt_to_equity_ratio": 0.6661585478470765, "profit_margin": 0.2810147204193201, "quarter": 4, "return_on_assets": 0.2293470352871371, "return_on_equity": 0.31083860968338795 } ], "income_statement": [ { "depreciation": 1454100, "expenses": 14593448, "income_tax": 1935009, "marketing_expense": 1822376, "net_income": 8117227, "net_profit": 6182218, "operational_expense": 9897022, "product_revenue": 8570095, "quarter": 1, "rd_expense": 2804646, "revenue": 22710675, "salaries_expense": 6737528, "service_revenue": 14140580 }, { "depreciation": 757703, "expenses": 14764589, "income_tax": 1771569, "marketing_expense": 2473739, "net_income": 8208486, "net_profit": 6436917, "operational_expense": 7653037, "product_revenue": 6950875, "quarter": 2, "rd_expense": 1574778, "revenue": 22973075, "salaries_expense": 7280126, "service_revenue": 16022200 }, { "depreciation": 1170024, "expenses": 14937738, "income_tax": 2354183, "marketing_expense": 1613471, "net_income": 8300769, "net_profit": 5946586, "operational_expense": 7742778, "product_revenue": 6251150, "quarter": 3, "rd_expense": 1747574, "revenue": 23238507, "salaries_expense": 5068214, "service_revenue": 16987357 }, { "depreciation": 1197661, "expenses": 15112917, "income_tax": 1788275, "marketing_expense": 2608259, "net_income": 8394090, "net_profit": 6605815, "operational_expense": 8400054, "product_revenue": 7695738, "quarter": 4, "rd_expense": 2460746, "revenue": 23507007, "salaries_expense": 4602781, "service_revenue": 15811269 } ], "market_conditions": { "gdp_growth": [ 0.014703200808416856, 0.009526331461874732, 0.020157115653747105, 0.01344437574845443 ], "inflation_rate": [ 0.014345570959555128, 0.023028214844731845, 0.01830729748769212, 0.019353184828872095 ], "interest_rate": [ 0.02976047808011979, 0.03166881115616435, 0.030254429795638783, 0.03324776722053189 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 167861, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 58700971, "net_revenue": 50078532, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 78740 }, { "average_project_size": 145424, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 54742533, "net_revenue": 48773603, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 76688 }, { "average_project_size": 147593, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 60290036, "net_revenue": 47502678, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 74690 }, { "average_project_size": 51720, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 60051032, "net_revenue": 46264870, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 72744 } ], "balance_sheet": [ { "assets": 55586498, "current_assets": 23605517, "current_liabilities": 14444944, "equity": 42352095, "fixed_assets": 31980981, "liabilities": 26298816, "long_term_liabilities": 11853872, "quarter": 1 }, { "assets": 56388550, "current_assets": 23350403, "current_liabilities": 15927742, "equity": 42264921, "fixed_assets": 33038147, "liabilities": 26892923, "long_term_liabilities": 10965181, "quarter": 2 }, { "assets": 57202175, "current_assets": 25530283, "current_liabilities": 12606162, "equity": 42969858, "fixed_assets": 31671892, "liabilities": 27500452, "long_term_liabilities": 14894290, "quarter": 3 }, { "assets": 58027540, "current_assets": 24846259, "current_liabilities": 15163104, "equity": 42598381, "fixed_assets": 33181281, "liabilities": 28121704, "long_term_liabilities": 12958600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90130, "financing_cash_flow": 128788, "investing_cash_flow": -273150, "net_cash_flow": 14991432, "operating_cash_flow": 15158400, "quarter": 1 }, { "change_in_working_capital": -97840, "financing_cash_flow": 67873, "investing_cash_flow": -145122, "net_cash_flow": 15465978, "operating_cash_flow": 15642529, "quarter": 2 }, { "change_in_working_capital": 18434, "financing_cash_flow": -136976, "investing_cash_flow": -339425, "net_cash_flow": 15828386, "operating_cash_flow": 16267590, "quarter": 3 }, { "change_in_working_capital": 85713, "financing_cash_flow": -85250, "investing_cash_flow": -297655, "net_cash_flow": 14832745, "operating_cash_flow": 14957567, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9009118005599129, "current_ratio": 1.6341715828043362, "debt_to_equity_ratio": 0.6209566728635266, "profit_margin": 0.2608785137711305, "quarter": 1, "return_on_assets": 0.23502853156894324, "return_on_equity": 0.3084714699473544 }, { "asset_turnover_ratio": 0.8649557933303835, "current_ratio": 1.466020921232903, "debt_to_equity_ratio": 0.6362941740740506, "profit_margin": 0.2618074781147499, "quarter": 2, "return_on_assets": 0.22645189493257054, "return_on_equity": 0.30212511221776567 }, { "asset_turnover_ratio": 0.8304348217528442, "current_ratio": 2.0252225062632068, "debt_to_equity_ratio": 0.6399940162706612, "profit_margin": 0.27931341049866704, "quarter": 3, "return_on_assets": 0.23195158226063955, "return_on_equity": 0.3087777250741671 }, { "asset_turnover_ratio": 0.7972915963695859, "current_ratio": 1.6385997880117422, "debt_to_equity_ratio": 0.6601589858544155, "profit_margin": 0.27434519971632904, "quarter": 4, "return_on_assets": 0.21873312223816485, "return_on_equity": 0.2979583895453679 } ], "income_statement": [ { "depreciation": 2093987, "expenses": 31578601, "income_tax": 5435518, "marketing_expense": 5749965, "net_income": 18499931, "net_profit": 13064413, "operational_expense": 20327718, "product_revenue": 19744442, "quarter": 1, "rd_expense": 5830528, "revenue": 50078532, "salaries_expense": 12779878, "service_revenue": 30334090 }, { "depreciation": 2873235, "expenses": 30959318, "income_tax": 5044991, "marketing_expense": 4661005, "net_income": 17814285, "net_profit": 12769294, "operational_expense": 16833182, "product_revenue": 17252991, "quarter": 2, "rd_expense": 4097177, "revenue": 48773603, "salaries_expense": 13373054, "service_revenue": 31520612 }, { "depreciation": 2999455, "expenses": 30352180, "income_tax": 3882363, "marketing_expense": 4970279, "net_income": 17150498, "net_profit": 13268135, "operational_expense": 20003825, "product_revenue": 16033675, "quarter": 3, "rd_expense": 5766022, "revenue": 47502678, "salaries_expense": 11176633, "service_revenue": 31469003 }, { "depreciation": 2265022, "expenses": 29756948, "income_tax": 3815377, "marketing_expense": 4545752, "net_income": 16507922, "net_profit": 12692545, "operational_expense": 16213859, "product_revenue": 14137472, "quarter": 4, "rd_expense": 3118639, "revenue": 46264870, "salaries_expense": 14206859, "service_revenue": 32127398 } ], "market_conditions": { "gdp_growth": [ 0.01370939222348593, 0.011516278177440291, 0.010748828554705141, 0.008760629311569425 ], "inflation_rate": [ 0.01663103400974875, 0.016490556748224028, 0.010158739473493564, 0.014180883743835523 ], "interest_rate": [ 0.024436798479755367, 0.02805248319942295, 0.024398155791848043, 0.029778697494663896 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 133965, "billable_hours_per_employee": 138, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 27274499, "net_revenue": 21266073, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 33437 }, { "average_project_size": 89130, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 26097393, "net_revenue": 21361054, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 33587 }, { "average_project_size": 99779, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 26996894, "net_revenue": 21456460, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 33737 }, { "average_project_size": 76810, "billable_hours_per_employee": 152, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 24997042, "net_revenue": 21552292, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 33887 } ], "balance_sheet": [ { "assets": 24438503, "current_assets": 9954935, "current_liabilities": 5810570, "equity": 17072654, "fixed_assets": 14483568, "liabilities": 10568876, "long_term_liabilities": 4758306, "quarter": 1 }, { "assets": 24776203, "current_assets": 7742529, "current_liabilities": 6400661, "equity": 17511438, "fixed_assets": 17033674, "liabilities": 10691488, "long_term_liabilities": 4290827, "quarter": 2 }, { "assets": 25118570, "current_assets": 9450269, "current_liabilities": 4890956, "equity": 17336335, "fixed_assets": 15668301, "liabilities": 10815523, "long_term_liabilities": 5924567, "quarter": 3 }, { "assets": 25465667, "current_assets": 12266356, "current_liabilities": 5715209, "equity": 17945927, "fixed_assets": 13199311, "liabilities": 10940996, "long_term_liabilities": 5225787, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73639, "financing_cash_flow": -168960, "investing_cash_flow": -195690, "net_cash_flow": 3985117, "operating_cash_flow": 4144261, "quarter": 1 }, { "change_in_working_capital": -41963, "financing_cash_flow": 110708, "investing_cash_flow": -376015, "net_cash_flow": 4477799, "operating_cash_flow": 4810247, "quarter": 2 }, { "change_in_working_capital": -58609, "financing_cash_flow": 139430, "investing_cash_flow": -469022, "net_cash_flow": 4115530, "operating_cash_flow": 4334209, "quarter": 3 }, { "change_in_working_capital": -63761, "financing_cash_flow": -169530, "investing_cash_flow": -334789, "net_cash_flow": 4839054, "operating_cash_flow": 5102116, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8701872205511115, "current_ratio": 1.7132458605610121, "debt_to_equity_ratio": 0.6190529017925391, "profit_margin": 0.15061675938006985, "quarter": 1, "return_on_assets": 0.13106477921335852, "return_on_equity": 0.18761154534028512 }, { "asset_turnover_ratio": 0.8621601138802423, "current_ratio": 1.2096452225793555, "debt_to_equity_ratio": 0.6105431204450485, "profit_margin": 0.1604191909256912, "quarter": 2, "return_on_assets": 0.13830702791707025, "return_on_equity": 0.19568484324359883 }, { "asset_turnover_ratio": 0.8542070667239416, "current_ratio": 1.93219260201891, "debt_to_equity_ratio": 0.6238644442438381, "profit_margin": 0.14136945237005547, "quarter": 3, "return_on_assets": 0.12075878523339506, "return_on_equity": 0.17496708502691025 }, { "asset_turnover_ratio": 0.8463274101557992, "current_ratio": 2.1462655171490668, "debt_to_equity_ratio": 0.6096645773717903, "profit_margin": 0.15874209573626785, "quarter": 4, "return_on_assets": 0.1343477867671795, "return_on_equity": 0.19064247837406226 } ], "income_statement": [ { "depreciation": 941234, "expenses": 16878677, "income_tax": 1184369, "marketing_expense": 2167579, "net_income": 4387396, "net_profit": 3203027, "operational_expense": 9890403, "product_revenue": 7829647, "quarter": 1, "rd_expense": 2262570, "revenue": 21266073, "salaries_expense": 6313744, "service_revenue": 13436426 }, { "depreciation": 1383524, "expenses": 17009982, "income_tax": 924349, "marketing_expense": 2960800, "net_income": 4351072, "net_profit": 3426723, "operational_expense": 10704678, "product_revenue": 5730568, "quarter": 2, "rd_expense": 1923012, "revenue": 21361054, "salaries_expense": 8451859, "service_revenue": 15630486 }, { "depreciation": 1300921, "expenses": 17142310, "income_tax": 1280862, "marketing_expense": 3018515, "net_income": 4314150, "net_profit": 3033288, "operational_expense": 9184643, "product_revenue": 7967315, "quarter": 3, "rd_expense": 2669113, "revenue": 21456460, "salaries_expense": 8206363, "service_revenue": 13489145 }, { "depreciation": 1680860, "expenses": 17275666, "income_tax": 855370, "marketing_expense": 2616289, "net_income": 4276626, "net_profit": 3421256, "operational_expense": 10228261, "product_revenue": 5880003, "quarter": 4, "rd_expense": 2567057, "revenue": 21552292, "salaries_expense": 6033319, "service_revenue": 15672289 } ], "market_conditions": { "gdp_growth": [ 0.01706418580309265, 0.012737612626869333, 0.0064968481968360765, 0.006269514062701829 ], "inflation_rate": [ 0.014850090048129368, 0.01925964378073418, 0.01563579994838076, 0.021664286463875873 ], "interest_rate": [ 0.026647587939455267, 0.028660216883287133, 0.027422328289175867, 0.026301037941324587 ], "year": 1996 }, "random_event": { "description": "Kelly, Fernandez and Howard Industry Recognition in 1996", "impact": -0.03, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 193102, "billable_hours_per_employee": 109, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 43860412, "net_revenue": 35250128, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 55425 }, { "average_project_size": 175970, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 43270122, "net_revenue": 34778046, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 54682 }, { "average_project_size": 141794, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 44460514, "net_revenue": 34312287, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 53950 }, { "average_project_size": 73277, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 39785857, "net_revenue": 33852765, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 53228 } ], "balance_sheet": [ { "assets": 43904946, "current_assets": 19760389, "current_liabilities": 9831231, "equity": 28554234, "fixed_assets": 24144557, "liabilities": 22176330, "long_term_liabilities": 12345099, "quarter": 1 }, { "assets": 44815898, "current_assets": 16099668, "current_liabilities": 12363110, "equity": 28861995, "fixed_assets": 28716230, "liabilities": 22778469, "long_term_liabilities": 10415359, "quarter": 2 }, { "assets": 45745751, "current_assets": 22529734, "current_liabilities": 13799237, "equity": 28878004, "fixed_assets": 23216017, "liabilities": 23396958, "long_term_liabilities": 9597721, "quarter": 3 }, { "assets": 46694896, "current_assets": 19824220, "current_liabilities": 11643112, "equity": 28928543, "fixed_assets": 26870676, "liabilities": 24032239, "long_term_liabilities": 12389127, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67262, "financing_cash_flow": -51136, "investing_cash_flow": -417126, "net_cash_flow": 8688756, "operating_cash_flow": 9203562, "quarter": 1 }, { "change_in_working_capital": -63041, "financing_cash_flow": -177958, "investing_cash_flow": -431566, "net_cash_flow": 8803408, "operating_cash_flow": 9148891, "quarter": 2 }, { "change_in_working_capital": -8133, "financing_cash_flow": 133591, "investing_cash_flow": -345764, "net_cash_flow": 8057690, "operating_cash_flow": 8592168, "quarter": 3 }, { "change_in_working_capital": 71787, "financing_cash_flow": -161620, "investing_cash_flow": -143427, "net_cash_flow": 7777769, "operating_cash_flow": 7800192, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.802873735455682, "current_ratio": 2.009960807552991, "debt_to_equity_ratio": 0.7766389390799276, "profit_margin": 0.19363385006715436, "quarter": 1, "return_on_assets": 0.15546353251408168, "return_on_equity": 0.23904048695545466 }, { "asset_turnover_ratio": 0.7760202863724832, "current_ratio": 1.3022344701292798, "debt_to_equity_ratio": 0.7892201838438403, "profit_margin": 0.19623201372498042, "quarter": 2, "return_on_assets": 0.15228002348630837, "return_on_equity": 0.2364551029823129 }, { "asset_turnover_ratio": 0.7500650060373913, "current_ratio": 1.6326796909133454, "debt_to_equity_ratio": 0.8101999708844143, "profit_margin": 0.190287840621058, "quarter": 3, "return_on_assets": 0.14272825032427602, "return_on_equity": 0.22609633962236447 }, { "asset_turnover_ratio": 0.7249778434028421, "current_ratio": 1.7026564719123203, "debt_to_equity_ratio": 0.830744880583858, "profit_margin": 0.18509229600595403, "quarter": 4, "return_on_assets": 0.13418781358887705, "return_on_equity": 0.21659874125012102 } ], "income_statement": [ { "depreciation": 2377944, "expenses": 26672633, "income_tax": 1751877, "marketing_expense": 3773883, "net_income": 8577495, "net_profit": 6825618, "operational_expense": 14288480, "product_revenue": 9793846, "quarter": 1, "rd_expense": 3266490, "revenue": 35250128, "salaries_expense": 12752158, "service_revenue": 25456282 }, { "depreciation": 2324325, "expenses": 26174388, "income_tax": 1779092, "marketing_expense": 4726234, "net_income": 8603658, "net_profit": 6824566, "operational_expense": 14127090, "product_revenue": 9669901, "quarter": 2, "rd_expense": 3879058, "revenue": 34778046, "salaries_expense": 8734708, "service_revenue": 25108145 }, { "depreciation": 2062957, "expenses": 25685450, "income_tax": 2097626, "marketing_expense": 4636117, "net_income": 8626837, "net_profit": 6529211, "operational_expense": 12992487, "product_revenue": 8389670, "quarter": 3, "rd_expense": 4818252, "revenue": 34312287, "salaries_expense": 12458687, "service_revenue": 25922617 }, { "depreciation": 1534306, "expenses": 25205646, "income_tax": 2381233, "marketing_expense": 3582680, "net_income": 8647119, "net_profit": 6265886, "operational_expense": 13187331, "product_revenue": 13118722, "quarter": 4, "rd_expense": 3060028, "revenue": 33852765, "salaries_expense": 8603046, "service_revenue": 20734043 } ], "market_conditions": { "gdp_growth": [ 0.020148248328664808, 0.016319259118305035, 0.016994967265975807, 0.033127769985594274 ], "inflation_rate": [ 0.013150208295820417, 0.013787396256377468, 0.015195670456414116, 0.02001773960048634 ], "interest_rate": [ 0.01666688457011928, 0.022158151687064333, 0.018108481604606364, 0.02408512683784354 ], "year": 1997 }, "random_event": { "description": "Kelly, Fernandez and Howard Economic Slowdown Impact in 1997", "impact": 0.06, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 151296, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 104547452, "net_revenue": 84508923, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 132876 }, { "average_project_size": 83477, "billable_hours_per_employee": 109, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 108304371, "net_revenue": 85070751, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 133759 }, { "average_project_size": 182776, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 102990836, "net_revenue": 85636315, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 134648 }, { "average_project_size": 117345, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 100243499, "net_revenue": 86205639, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 135543 } ], "balance_sheet": [ { "assets": 116053824, "current_assets": 50539767, "current_liabilities": 26217768, "equity": 85230933, "fixed_assets": 65514057, "liabilities": 50523632, "long_term_liabilities": 24305864, "quarter": 1 }, { "assets": 117978924, "current_assets": 41944163, "current_liabilities": 23834391, "equity": 86169502, "fixed_assets": 76034761, "liabilities": 50989020, "long_term_liabilities": 27154629, "quarter": 2 }, { "assets": 119935957, "current_assets": 58889354, "current_liabilities": 27426194, "equity": 89042650, "fixed_assets": 61046603, "liabilities": 51458694, "long_term_liabilities": 24032500, "quarter": 3 }, { "assets": 121925454, "current_assets": 38863018, "current_liabilities": 25174323, "equity": 88538123, "fixed_assets": 83062436, "liabilities": 51932695, "long_term_liabilities": 26758372, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90528, "financing_cash_flow": 18690, "investing_cash_flow": -345258, "net_cash_flow": 23767577, "operating_cash_flow": 24087276, "quarter": 1 }, { "change_in_working_capital": -21139, "financing_cash_flow": 58093, "investing_cash_flow": -476399, "net_cash_flow": 24662144, "operating_cash_flow": 24937709, "quarter": 2 }, { "change_in_working_capital": 45664, "financing_cash_flow": 67576, "investing_cash_flow": -484339, "net_cash_flow": 24041349, "operating_cash_flow": 24265496, "quarter": 3 }, { "change_in_working_capital": 75917, "financing_cash_flow": 123699, "investing_cash_flow": -299100, "net_cash_flow": 24364104, "operating_cash_flow": 24318671, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7281873193596792, "current_ratio": 1.9276914419259488, "debt_to_equity_ratio": 0.5927851570039718, "profit_margin": 0.23312024695901046, "quarter": 1, "return_on_assets": 0.16975520772154823, "return_on_equity": 0.23114543401748283 }, { "asset_turnover_ratio": 0.7210673577595944, "current_ratio": 1.7598168545611255, "debt_to_equity_ratio": 0.5917293104467518, "profit_margin": 0.2254546689025938, "quarter": 2, "return_on_assets": 0.1625680024001575, "return_on_equity": 0.22257988679103657 }, { "asset_turnover_ratio": 0.7140170232685099, "current_ratio": 2.147193810413505, "debt_to_equity_ratio": 0.5779106304675343, "profit_margin": 0.24014796759996038, "quarter": 3, "return_on_assets": 0.17146973696970627, "return_on_equity": 0.23096108437922727 }, { "asset_turnover_ratio": 0.7070356203061585, "current_ratio": 1.543756231299646, "debt_to_equity_ratio": 0.5865574426058253, "profit_margin": 0.215129360621061, "quarter": 4, "return_on_assets": 0.15210412093277914, "return_on_equity": 0.20946190603114548 } ], "income_statement": [ { "depreciation": 4386535, "expenses": 59715462, "income_tax": 5092720, "marketing_expense": 9620601, "net_income": 24793461, "net_profit": 19700741, "operational_expense": 29966972, "product_revenue": 32235971, "quarter": 1, "rd_expense": 7269217, "revenue": 84508923, "salaries_expense": 18401941, "service_revenue": 52272952 }, { "depreciation": 5758111, "expenses": 59728194, "income_tax": 6162959, "marketing_expense": 8722673, "net_income": 25342557, "net_profit": 19179598, "operational_expense": 34963996, "product_revenue": 21756669, "quarter": 2, "rd_expense": 8342557, "revenue": 85070751, "salaries_expense": 20044131, "service_revenue": 63314082 }, { "depreciation": 3700109, "expenses": 59740929, "income_tax": 5329999, "marketing_expense": 9923125, "net_income": 25895386, "net_profit": 20565387, "operational_expense": 39895041, "product_revenue": 25701251, "quarter": 3, "rd_expense": 7495302, "revenue": 85636315, "salaries_expense": 23670611, "service_revenue": 59935064 }, { "depreciation": 5773307, "expenses": 59753667, "income_tax": 7906608, "marketing_expense": 11443287, "net_income": 26451972, "net_profit": 18545364, "operational_expense": 34431642, "product_revenue": 23028403, "quarter": 4, "rd_expense": 11198692, "revenue": 86205639, "salaries_expense": 29561151, "service_revenue": 63177236 } ], "market_conditions": { "gdp_growth": [ 0.022214875875683392, 0.033782086835989406, 0.03393970268314694, 0.025591293660079527 ], "inflation_rate": [ 0.019086992605656168, 0.020322201172027266, 0.014470875048437217, 0.01912623222393225 ], "interest_rate": [ 0.03976529691393438, 0.04058775374975178, 0.036096863014235606, 0.041336433718550836 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 191076, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 63720933, "net_revenue": 54480895, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 85662 }, { "average_project_size": 185847, "billable_hours_per_employee": 83, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 67924008, "net_revenue": 53510870, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 84137 }, { "average_project_size": 91455, "billable_hours_per_employee": 143, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 61222594, "net_revenue": 52558117, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 82639 }, { "average_project_size": 67465, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 63378044, "net_revenue": 51622328, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 81167 } ], "balance_sheet": [ { "assets": 71021190, "current_assets": 24905192, "current_liabilities": 18981299, "equity": 49881964, "fixed_assets": 46115998, "liabilities": 36669989, "long_term_liabilities": 17688690, "quarter": 1 }, { "assets": 73078951, "current_assets": 33756893, "current_liabilities": 16182195, "equity": 52095308, "fixed_assets": 39322058, "liabilities": 37126265, "long_term_liabilities": 20944070, "quarter": 2 }, { "assets": 75196333, "current_assets": 35442663, "current_liabilities": 18073296, "equity": 53197058, "fixed_assets": 39753670, "liabilities": 37588219, "long_term_liabilities": 19514923, "quarter": 3 }, { "assets": 77375064, "current_assets": 29252500, "current_liabilities": 17969239, "equity": 53514710, "fixed_assets": 48122564, "liabilities": 38055921, "long_term_liabilities": 20086682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14990, "financing_cash_flow": 69174, "investing_cash_flow": -327686, "net_cash_flow": 18270074, "operating_cash_flow": 18591189, "quarter": 1 }, { "change_in_working_capital": -4623, "financing_cash_flow": 67933, "investing_cash_flow": -183450, "net_cash_flow": 17994455, "operating_cash_flow": 18224628, "quarter": 2 }, { "change_in_working_capital": 25044, "financing_cash_flow": 73686, "investing_cash_flow": -138014, "net_cash_flow": 17639713, "operating_cash_flow": 17621256, "quarter": 3 }, { "change_in_working_capital": 945, "financing_cash_flow": 45035, "investing_cash_flow": -401692, "net_cash_flow": 16365076, "operating_cash_flow": 16402441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7671076054906993, "current_ratio": 1.3120910217999306, "debt_to_equity_ratio": 0.7351352284364746, "profit_margin": 0.2850680591792774, "quarter": 1, "return_on_assets": 0.21867787627889648, "return_on_equity": 0.31135027081130967 }, { "asset_turnover_ratio": 0.732233690656014, "current_ratio": 2.0860515523388514, "debt_to_equity_ratio": 0.712660437673197, "profit_margin": 0.30166995976705296, "quarter": 2, "return_on_assets": 0.2208929080002804, "return_on_equity": 0.3098670997395773 }, { "asset_turnover_ratio": 0.6989452131927762, "current_ratio": 1.9610514319026258, "debt_to_equity_ratio": 0.706584544581394, "profit_margin": 0.29660392894212706, "quarter": 3, "return_on_assets": 0.20730989634827007, "return_on_equity": 0.29304146857143865 }, { "asset_turnover_ratio": 0.6671700846670705, "current_ratio": 1.6279209152930738, "debt_to_equity_ratio": 0.7111300986214818, "profit_margin": 0.2749888962775952, "quarter": 4, "return_on_assets": 0.18346436521202747, "return_on_equity": 0.2652647655196113 } ], "income_statement": [ { "depreciation": 3060426, "expenses": 34060484, "income_tax": 4889648, "marketing_expense": 4484679, "net_income": 20420411, "net_profit": 15530763, "operational_expense": 18374579, "product_revenue": 20420837, "quarter": 1, "rd_expense": 4651922, "revenue": 54480895, "salaries_expense": 10830433, "service_revenue": 34060058 }, { "depreciation": 2082006, "expenses": 33204437, "income_tax": 4163811, "marketing_expense": 4024297, "net_income": 20306433, "net_profit": 16142622, "operational_expense": 17784329, "product_revenue": 16529958, "quarter": 2, "rd_expense": 5909912, "revenue": 53510870, "salaries_expense": 15229023, "service_revenue": 36980912 }, { "depreciation": 2032312, "expenses": 32369905, "income_tax": 4599268, "marketing_expense": 3518592, "net_income": 20188212, "net_profit": 15588944, "operational_expense": 21267880, "product_revenue": 19838512, "quarter": 3, "rd_expense": 6328656, "revenue": 52558117, "salaries_expense": 14103190, "service_revenue": 32719605 }, { "depreciation": 2206874, "expenses": 31556348, "income_tax": 5870413, "marketing_expense": 3339439, "net_income": 20065980, "net_profit": 14195567, "operational_expense": 20074968, "product_revenue": 10767218, "quarter": 4, "rd_expense": 5570213, "revenue": 51622328, "salaries_expense": 15293740, "service_revenue": 40855110 } ], "market_conditions": { "gdp_growth": [ 0.012907820671574395, 0.01573120703474035, 0.012631347854318027, 0.02084607720370572 ], "inflation_rate": [ 0.013895641051081759, 0.015557271508309663, 0.02224741566752543, 0.019862153817684577 ], "interest_rate": [ 0.040606829245206366, 0.042313496360274636, 0.03666243299592031, 0.04101378438374956 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1995, "industry": "Advertising", "location": "Smithmouth", "name": "Mueller-Johnson", "num_employees": 62, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.mueller-johnson.com" }

[ { "advertising_kpis": [ { "average_project_size": 58942, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 20739043, "net_revenue": 17690560, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 285332 }, { "average_project_size": 141291, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 23311191, "net_revenue": 18616636, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 300268 }, { "average_project_size": 118912, "billable_hours_per_employee": 127, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 23293997, "net_revenue": 19591191, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 315987 }, { "average_project_size": 192001, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 26048364, "net_revenue": 20616763, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 332528 } ], "balance_sheet": [ { "assets": 18835481, "current_assets": 5815964, "current_liabilities": 5029483, "equity": 12768342, "fixed_assets": 13019517, "liabilities": 8832387, "long_term_liabilities": 3802904, "quarter": 1 }, { "assets": 19391707, "current_assets": 7994127, "current_liabilities": 5121711, "equity": 13188539, "fixed_assets": 11397580, "liabilities": 9040181, "long_term_liabilities": 3918470, "quarter": 2 }, { "assets": 19964359, "current_assets": 6025439, "current_liabilities": 4345743, "equity": 13633855, "fixed_assets": 13938920, "liabilities": 9252865, "long_term_liabilities": 4907122, "quarter": 3 }, { "assets": 20553923, "current_assets": 6390284, "current_liabilities": 5173642, "equity": 14256173, "fixed_assets": 14163639, "liabilities": 9470551, "long_term_liabilities": 4296909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61174, "financing_cash_flow": -137184, "investing_cash_flow": -357533, "net_cash_flow": 3708031, "operating_cash_flow": 3715028, "quarter": 1 }, { "change_in_working_capital": 83329, "financing_cash_flow": -47020, "investing_cash_flow": -239202, "net_cash_flow": 4072987, "operating_cash_flow": 4238406, "quarter": 2 }, { "change_in_working_capital": -21562, "financing_cash_flow": 70777, "investing_cash_flow": -422830, "net_cash_flow": 3555301, "operating_cash_flow": 3783575, "quarter": 3 }, { "change_in_working_capital": -27452, "financing_cash_flow": -1066, "investing_cash_flow": -439651, "net_cash_flow": 3957999, "operating_cash_flow": 4452453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9392146661930215, "current_ratio": 1.156374124338426, "debt_to_equity_ratio": 0.691741104679057, "profit_margin": 0.15631206700070546, "quarter": 1, "return_on_assets": 0.1468105858300088, "return_on_equity": 0.2165706401034684 }, { "asset_turnover_ratio": 0.9600308007954121, "current_ratio": 1.5608313315608788, "debt_to_equity_ratio": 0.6854573505071335, "profit_margin": 0.15239128057292414, "quarter": 2, "return_on_assets": 0.1463003231226627, "return_on_equity": 0.21511199989627358 }, { "asset_turnover_ratio": 0.9813082904389768, "current_ratio": 1.386515263327813, "debt_to_equity_ratio": 0.6786682856756214, "profit_margin": 0.1491670924958059, "quarter": 3, "return_on_assets": 0.14637890452681201, "return_on_equity": 0.21434590583514349 }, { "asset_turnover_ratio": 1.0030573238987028, "current_ratio": 1.2351616134243537, "debt_to_equity_ratio": 0.664312294751193, "profit_margin": 0.15389423645215303, "quarter": 4, "return_on_assets": 0.15436474097913083, "return_on_equity": 0.2225562919305202 } ], "income_statement": [ { "depreciation": 949780, "expenses": 14145172, "income_tax": 780140, "marketing_expense": 1573546, "net_income": 3545388, "net_profit": 2765248, "operational_expense": 7118283, "product_revenue": 5683695, "quarter": 1, "rd_expense": 1952674, "revenue": 17690560, "salaries_expense": 5848236, "service_revenue": 12006865 }, { "depreciation": 1401393, "expenses": 14831667, "income_tax": 947956, "marketing_expense": 1755860, "net_income": 3784969, "net_profit": 2837013, "operational_expense": 8170795, "product_revenue": 6682618, "quarter": 2, "rd_expense": 2920812, "revenue": 18616636, "salaries_expense": 5895081, "service_revenue": 11934018 }, { "depreciation": 861214, "expenses": 15551481, "income_tax": 1117349, "marketing_expense": 1921363, "net_income": 4039710, "net_profit": 2922361, "operational_expense": 10720875, "product_revenue": 7352704, "quarter": 3, "rd_expense": 2305317, "revenue": 19591191, "salaries_expense": 7300243, "service_revenue": 12238487 }, { "depreciation": 1279652, "expenses": 16306228, "income_tax": 1137734, "marketing_expense": 2536570, "net_income": 4310535, "net_profit": 3172801, "operational_expense": 11325938, "product_revenue": 4596952, "quarter": 4, "rd_expense": 2453624, "revenue": 20616763, "salaries_expense": 7825331, "service_revenue": 16019811 } ], "market_conditions": { "gdp_growth": [ 0.04926709725161542, 0.051808465604589585, 0.0651950277197022, 0.0569684137936587 ], "inflation_rate": [ 0.010107940076175442, 0.01255398783564977, 0.00971103043673378, 0.006204300712578935 ], "interest_rate": [ 0.014192964570897028, 0.014053958465169268, 0.015955275008348247, 0.011008653292863855 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 186228, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 13464298, "net_revenue": 10629216, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 171439 }, { "average_project_size": 87282, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 14103340, "net_revenue": 10963489, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 176830 }, { "average_project_size": 156396, "billable_hours_per_employee": 98, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 14611040, "net_revenue": 11308276, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 182392 }, { "average_project_size": 55817, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 13909325, "net_revenue": 11663905, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 188128 } ], "balance_sheet": [ { "assets": 14848841, "current_assets": 5678284, "current_liabilities": 3214732, "equity": 11685550, "fixed_assets": 9170557, "liabilities": 6127081, "long_term_liabilities": 2912349, "quarter": 1 }, { "assets": 15130726, "current_assets": 5456938, "current_liabilities": 2779706, "equity": 11820829, "fixed_assets": 9673788, "liabilities": 6183234, "long_term_liabilities": 3403528, "quarter": 2 }, { "assets": 15417961, "current_assets": 5232328, "current_liabilities": 2803923, "equity": 12349175, "fixed_assets": 10185633, "liabilities": 6239902, "long_term_liabilities": 3435979, "quarter": 3 }, { "assets": 15710649, "current_assets": 6157863, "current_liabilities": 3550160, "equity": 12506623, "fixed_assets": 9552786, "liabilities": 6297089, "long_term_liabilities": 2746929, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67076, "financing_cash_flow": -136778, "investing_cash_flow": -338200, "net_cash_flow": 3249795, "operating_cash_flow": 3539036, "quarter": 1 }, { "change_in_working_capital": 3431, "financing_cash_flow": -189574, "investing_cash_flow": -336299, "net_cash_flow": 3132351, "operating_cash_flow": 3533598, "quarter": 2 }, { "change_in_working_capital": 18236, "financing_cash_flow": 91059, "investing_cash_flow": -356653, "net_cash_flow": 3296028, "operating_cash_flow": 3599413, "quarter": 3 }, { "change_in_working_capital": 80844, "financing_cash_flow": -57640, "investing_cash_flow": -288681, "net_cash_flow": 3655262, "operating_cash_flow": 3684009, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7158279895380387, "current_ratio": 1.7663319990593307, "debt_to_equity_ratio": 0.5243297063467274, "profit_margin": 0.27883429972633916, "quarter": 1, "return_on_assets": 0.19959739618735226, "return_on_equity": 0.2536286268083231 }, { "asset_turnover_ratio": 0.724584464750733, "current_ratio": 1.9631349502429394, "debt_to_equity_ratio": 0.5230795572797813, "profit_margin": 0.2620823535281515, "quarter": 2, "return_on_assets": 0.18990080185180805, "return_on_equity": 0.24307406866303538 }, { "asset_turnover_ratio": 0.7334482166610747, "current_ratio": 1.8660740683677832, "debt_to_equity_ratio": 0.5052889767939963, "profit_margin": 0.2804243546938543, "quarter": 3, "return_on_assets": 0.20567674285854012, "return_on_equity": 0.2567876801486739 }, { "asset_turnover_ratio": 0.7424203163090207, "current_ratio": 1.7345311197241815, "debt_to_equity_ratio": 0.5035003453770055, "profit_margin": 0.2651824581904602, "quarter": 4, "return_on_assets": 0.19687684448936515, "return_on_equity": 0.24731400314857177 } ], "income_statement": [ { "depreciation": 575246, "expenses": 6680118, "income_tax": 985308, "marketing_expense": 1149027, "net_income": 3949098, "net_profit": 2963790, "operational_expense": 3439198, "product_revenue": 3856256, "quarter": 1, "rd_expense": 1063445, "revenue": 10629216, "salaries_expense": 2561373, "service_revenue": 6772960 }, { "depreciation": 660261, "expenses": 6877436, "income_tax": 1212716, "marketing_expense": 1047646, "net_income": 4086053, "net_profit": 2873337, "operational_expense": 4553243, "product_revenue": 3163248, "quarter": 2, "rd_expense": 1005249, "revenue": 10963489, "salaries_expense": 2198733, "service_revenue": 7800241 }, { "depreciation": 428297, "expenses": 7080584, "income_tax": 1056576, "marketing_expense": 1385414, "net_income": 4227692, "net_profit": 3171116, "operational_expense": 3972056, "product_revenue": 3781634, "quarter": 3, "rd_expense": 1384517, "revenue": 11308276, "salaries_expense": 2226960, "service_revenue": 7526642 }, { "depreciation": 590946, "expenses": 7289731, "income_tax": 1281111, "marketing_expense": 1252874, "net_income": 4374174, "net_profit": 3093063, "operational_expense": 4041505, "product_revenue": 3663796, "quarter": 4, "rd_expense": 1121054, "revenue": 11663905, "salaries_expense": 2335873, "service_revenue": 8000109 } ], "market_conditions": { "gdp_growth": [ 0.037455045542995946, 0.030608385685614803, 0.048966629069736776, 0.031908427619264365 ], "inflation_rate": [ 0.010106386120580102, 0.005110534940328524, 0.001537016099754109, 0.004168783087820047 ], "interest_rate": [ 0.021513898733084923, 0.01539632063907282, 0.01522748351278447, 0.020318909938151546 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 150060, "billable_hours_per_employee": 127, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 14049784, "net_revenue": 11512749, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 185690 }, { "average_project_size": 67182, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 13211418, "net_revenue": 11912932, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 192144 }, { "average_project_size": 176800, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 14026678, "net_revenue": 12327026, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 198823 }, { "average_project_size": 191417, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 16534166, "net_revenue": 12755514, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 205734 } ], "balance_sheet": [ { "assets": 12397330, "current_assets": 4495726, "current_liabilities": 2221221, "equity": 10156947, "fixed_assets": 7901604, "liabilities": 5089161, "long_term_liabilities": 2867940, "quarter": 1 }, { "assets": 12809791, "current_assets": 4096455, "current_liabilities": 3086833, "equity": 10605320, "fixed_assets": 8713336, "liabilities": 5195931, "long_term_liabilities": 2109098, "quarter": 2 }, { "assets": 13235976, "current_assets": 6128112, "current_liabilities": 2935385, "equity": 11012917, "fixed_assets": 7107864, "liabilities": 5304941, "long_term_liabilities": 2369556, "quarter": 3 }, { "assets": 13676339, "current_assets": 4182814, "current_liabilities": 2287741, "equity": 11294417, "fixed_assets": 9493525, "liabilities": 5416237, "long_term_liabilities": 3128496, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8620, "financing_cash_flow": 107285, "investing_cash_flow": -249235, "net_cash_flow": 3017165, "operating_cash_flow": 3291786, "quarter": 1 }, { "change_in_working_capital": -79109, "financing_cash_flow": 36563, "investing_cash_flow": -485427, "net_cash_flow": 3400576, "operating_cash_flow": 3745769, "quarter": 2 }, { "change_in_working_capital": -13154, "financing_cash_flow": 184928, "investing_cash_flow": -483564, "net_cash_flow": 3533870, "operating_cash_flow": 3767764, "quarter": 3 }, { "change_in_working_capital": -10768, "financing_cash_flow": -45017, "investing_cash_flow": -299319, "net_cash_flow": 3172883, "operating_cash_flow": 3595535, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9286474587673313, "current_ratio": 2.0239886080673646, "debt_to_equity_ratio": 0.5010522354798149, "profit_margin": 0.24744550584747396, "quarter": 1, "return_on_assets": 0.22978964018865353, "return_on_equity": 0.28047581620737017 }, { "asset_turnover_ratio": 0.9299864455243649, "current_ratio": 1.3270737354434141, "debt_to_equity_ratio": 0.48993627726461814, "profit_margin": 0.2511103060103088, "quarter": 2, "return_on_assets": 0.23352918092106265, "return_on_equity": 0.28207163951677083 }, { "asset_turnover_ratio": 0.931327315794468, "current_ratio": 2.0876689088484133, "debt_to_equity_ratio": 0.481701714450404, "profit_margin": 0.25001018088223387, "quarter": 3, "return_on_assets": 0.23284131068234032, "return_on_equity": 0.27984247951746116 }, { "asset_turnover_ratio": 0.9326702124011403, "current_ratio": 1.8283599410947307, "debt_to_equity_ratio": 0.47954994047058824, "profit_margin": 0.23788261296251959, "quarter": 4, "return_on_assets": 0.2218660271582914, "return_on_equity": 0.26865618650347334 } ], "income_statement": [ { "depreciation": 443008, "expenses": 7766575, "income_tax": 897396, "marketing_expense": 800989, "net_income": 3746174, "net_profit": 2848778, "operational_expense": 5163136, "product_revenue": 4586336, "quarter": 1, "rd_expense": 1081454, "revenue": 11512749, "salaries_expense": 3764380, "service_revenue": 6926413 }, { "depreciation": 754309, "expenses": 7991478, "income_tax": 929994, "marketing_expense": 1376615, "net_income": 3921454, "net_profit": 2991460, "operational_expense": 5176692, "product_revenue": 2451446, "quarter": 2, "rd_expense": 916552, "revenue": 11912932, "salaries_expense": 3293282, "service_revenue": 9461486 }, { "depreciation": 685882, "expenses": 8222894, "income_tax": 1022250, "marketing_expense": 850513, "net_income": 4104132, "net_profit": 3081882, "operational_expense": 5740101, "product_revenue": 4695765, "quarter": 3, "rd_expense": 1461723, "revenue": 12327026, "salaries_expense": 3774471, "service_revenue": 7631261 }, { "depreciation": 561220, "expenses": 8461011, "income_tax": 1260188, "marketing_expense": 908139, "net_income": 4294503, "net_profit": 3034315, "operational_expense": 4635900, "product_revenue": 4879814, "quarter": 4, "rd_expense": 932370, "revenue": 12755514, "salaries_expense": 3641757, "service_revenue": 7875700 } ], "market_conditions": { "gdp_growth": [ 0.06338806122638793, 0.04887110695491356, 0.05585379642579562, 0.06300062573187372 ], "inflation_rate": [ 0.010967006598481868, 0.002235565375825685, 0.0012427865780214632, 0.004370903423624626 ], "interest_rate": [ 0.018487185576536242, 0.015861746316050744, 0.012158403453262499, 0.02146304168965419 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 129196, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 12255789, "net_revenue": 10449574, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 168542 }, { "average_project_size": 54229, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 13343461, "net_revenue": 10658345, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 171909 }, { "average_project_size": 151919, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 12366943, "net_revenue": 10871287, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 175343 }, { "average_project_size": 159536, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 13331256, "net_revenue": 11088484, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 178847 } ], "balance_sheet": [ { "assets": 13973693, "current_assets": 5499329, "current_liabilities": 3102570, "equity": 9255786, "fixed_assets": 8474364, "liabilities": 6406558, "long_term_liabilities": 3303988, "quarter": 1 }, { "assets": 14391311, "current_assets": 4857096, "current_liabilities": 3081399, "equity": 9398606, "fixed_assets": 9534215, "liabilities": 6538908, "long_term_liabilities": 3457509, "quarter": 2 }, { "assets": 14821411, "current_assets": 6689998, "current_liabilities": 2978163, "equity": 9788333, "fixed_assets": 8131413, "liabilities": 6673992, "long_term_liabilities": 3695829, "quarter": 3 }, { "assets": 15264365, "current_assets": 6758210, "current_liabilities": 3830646, "equity": 10056985, "fixed_assets": 8506155, "liabilities": 6811866, "long_term_liabilities": 2981220, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44562, "financing_cash_flow": 10460, "investing_cash_flow": -209860, "net_cash_flow": 2233757, "operating_cash_flow": 2241902, "quarter": 1 }, { "change_in_working_capital": 91017, "financing_cash_flow": -121240, "investing_cash_flow": -130888, "net_cash_flow": 1787667, "operating_cash_flow": 2036481, "quarter": 2 }, { "change_in_working_capital": -69204, "financing_cash_flow": 119081, "investing_cash_flow": -462791, "net_cash_flow": 2293499, "operating_cash_flow": 2160809, "quarter": 3 }, { "change_in_working_capital": -53822, "financing_cash_flow": 22430, "investing_cash_flow": -105145, "net_cash_flow": 2327573, "operating_cash_flow": 2455361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.747803318707517, "current_ratio": 1.7725076307706191, "debt_to_equity_ratio": 0.692167904486988, "profit_margin": 0.16159998484148733, "quarter": 1, "return_on_assets": 0.12084500496754866, "return_on_equity": 0.1824427444627609 }, { "asset_turnover_ratio": 0.7406097331924798, "current_ratio": 1.5762632492578859, "debt_to_equity_ratio": 0.6957316861670763, "profit_margin": 0.1450697082896078, "quarter": 2, "return_on_assets": 0.10744003795067732, "return_on_equity": 0.1645140779387922 }, { "asset_turnover_ratio": 0.7334852936741313, "current_ratio": 2.246350518759383, "debt_to_equity_ratio": 0.6818313189794422, "profit_margin": 0.15094017847196933, "quarter": 3, "return_on_assets": 0.11071240113373822, "return_on_equity": 0.1676397809514654 }, { "asset_turnover_ratio": 0.7264294322102491, "current_ratio": 1.764248118985675, "debt_to_equity_ratio": 0.6773268529285864, "profit_margin": 0.1446984096293055, "quarter": 4, "return_on_assets": 0.10511318354874245, "return_on_equity": 0.15953946436233127 } ], "income_statement": [ { "depreciation": 553251, "expenses": 8321141, "income_tax": 439782, "marketing_expense": 927929, "net_income": 2128433, "net_profit": 1688651, "operational_expense": 4998658, "product_revenue": 2135313, "quarter": 1, "rd_expense": 1342952, "revenue": 10449574, "salaries_expense": 3381819, "service_revenue": 8314261 }, { "depreciation": 490278, "expenses": 8492448, "income_tax": 619694, "marketing_expense": 1464163, "net_income": 2165897, "net_profit": 1546203, "operational_expense": 5636756, "product_revenue": 3613380, "quarter": 2, "rd_expense": 1133274, "revenue": 10658345, "salaries_expense": 3225644, "service_revenue": 7044965 }, { "depreciation": 519895, "expenses": 8667283, "income_tax": 563090, "marketing_expense": 1706685, "net_income": 2204004, "net_profit": 1640914, "operational_expense": 5731910, "product_revenue": 3351207, "quarter": 3, "rd_expense": 890402, "revenue": 10871287, "salaries_expense": 3293721, "service_revenue": 7520080 }, { "depreciation": 850875, "expenses": 8845717, "income_tax": 638281, "marketing_expense": 1081044, "net_income": 2242767, "net_profit": 1604486, "operational_expense": 5489872, "product_revenue": 3521031, "quarter": 4, "rd_expense": 1197032, "revenue": 11088484, "salaries_expense": 3480296, "service_revenue": 7567453 } ], "market_conditions": { "gdp_growth": [ 0.05345999718293996, 0.05091731465204427, 0.06208723084521274, 0.05938759926031049 ], "inflation_rate": [ 0.009708160714134823, 0.007121821042842849, 0.008691493951158955, 0.008878253318372279 ], "interest_rate": [ 0.014328366221730084, 0.0169727945111163, 0.019033898608541443, 0.018975833486500907 ], "year": 1998 }, "random_event": { "description": "Mueller-Johnson Senior Leadership Change in 1998", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 175963, "billable_hours_per_employee": 95, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 11425558, "net_revenue": 10329667, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 166608 }, { "average_project_size": 150024, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 12808397, "net_revenue": 10523261, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 169730 }, { "average_project_size": 126627, "billable_hours_per_employee": 95, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 13777445, "net_revenue": 10720485, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 172911 }, { "average_project_size": 71397, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 13152572, "net_revenue": 10921404, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 176152 } ], "balance_sheet": [ { "assets": 13868457, "current_assets": 5878288, "current_liabilities": 2943978, "equity": 8657706, "fixed_assets": 7990169, "liabilities": 7349795, "long_term_liabilities": 4405817, "quarter": 1 }, { "assets": 14353486, "current_assets": 6040747, "current_liabilities": 3958712, "equity": 8864052, "fixed_assets": 8312739, "liabilities": 7527291, "long_term_liabilities": 3568579, "quarter": 2 }, { "assets": 14855478, "current_assets": 5813200, "current_liabilities": 3507117, "equity": 9307778, "fixed_assets": 9042278, "liabilities": 7709073, "long_term_liabilities": 4201956, "quarter": 3 }, { "assets": 15375027, "current_assets": 7626937, "current_liabilities": 3804664, "equity": 9732553, "fixed_assets": 7748090, "liabilities": 7895245, "long_term_liabilities": 4090581, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86481, "financing_cash_flow": 195311, "investing_cash_flow": -324081, "net_cash_flow": 2336334, "operating_cash_flow": 2738895, "quarter": 1 }, { "change_in_working_capital": -28400, "financing_cash_flow": -32680, "investing_cash_flow": -316208, "net_cash_flow": 2400531, "operating_cash_flow": 2701671, "quarter": 2 }, { "change_in_working_capital": -99995, "financing_cash_flow": -16481, "investing_cash_flow": -283392, "net_cash_flow": 1914414, "operating_cash_flow": 2563776, "quarter": 3 }, { "change_in_working_capital": 52003, "financing_cash_flow": 188851, "investing_cash_flow": -389328, "net_cash_flow": 2557024, "operating_cash_flow": 2809586, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7448317429977971, "current_ratio": 1.996716008067995, "debt_to_equity_ratio": 0.8489309985809174, "profit_margin": 0.20707773057931103, "quarter": 1, "return_on_assets": 0.15423806700341647, "return_on_equity": 0.2470682187637233 }, { "asset_turnover_ratio": 0.7331501908316906, "current_ratio": 1.5259374766338143, "debt_to_equity_ratio": 0.8491930101493087, "profit_margin": 0.19365261395683334, "quarter": 2, "return_on_assets": 0.14197645087750807, "return_on_equity": 0.22990129119278632 }, { "asset_turnover_ratio": 0.7216519724239099, "current_ratio": 1.6575437888157138, "debt_to_equity_ratio": 0.8282398871137666, "profit_margin": 0.2016114942560901, "quarter": 3, "return_on_assets": 0.1454933324932392, "return_on_equity": 0.23221149021818097 }, { "asset_turnover_ratio": 0.7103339720964392, "current_ratio": 2.0046282667799313, "debt_to_equity_ratio": 0.8112203447543517, "profit_margin": 0.2062711900411339, "quarter": 4, "return_on_assets": 0.14652143375097812, "return_on_equity": 0.23146763238792534 } ], "income_statement": [ { "depreciation": 599851, "expenses": 7531885, "income_tax": 658738, "marketing_expense": 886986, "net_income": 2797782, "net_profit": 2139044, "operational_expense": 4055726, "product_revenue": 2433334, "quarter": 1, "rd_expense": 1302036, "revenue": 10329667, "salaries_expense": 2625789, "service_revenue": 7896333 }, { "depreciation": 663814, "expenses": 7713199, "income_tax": 772205, "marketing_expense": 863034, "net_income": 2810062, "net_profit": 2037857, "operational_expense": 4313703, "product_revenue": 3718159, "quarter": 2, "rd_expense": 1027874, "revenue": 10523261, "salaries_expense": 3279457, "service_revenue": 6805102 }, { "depreciation": 402403, "expenses": 7898878, "income_tax": 660234, "marketing_expense": 1019347, "net_income": 2821607, "net_profit": 2161373, "operational_expense": 5237933, "product_revenue": 2701941, "quarter": 3, "rd_expense": 935314, "revenue": 10720485, "salaries_expense": 2542095, "service_revenue": 8018544 }, { "depreciation": 556815, "expenses": 8089027, "income_tax": 579606, "marketing_expense": 1529855, "net_income": 2832377, "net_profit": 2252771, "operational_expense": 5425857, "product_revenue": 3770731, "quarter": 4, "rd_expense": 1581788, "revenue": 10921404, "salaries_expense": 2720463, "service_revenue": 7150673 } ], "market_conditions": { "gdp_growth": [ 0.04247916199384213, 0.04092674473497949, 0.03424810655017686, 0.037945616594726415 ], "inflation_rate": [ 0.006851116971903811, 0.009663449243213561, 0.00590902430792791, 0.006026153596215133 ], "interest_rate": [ 0.015132652676741574, 0.012624398684222953, 0.014417876779143031, 0.017940631880791258 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1995, "industry": "Advertising", "location": "Owensborough", "name": "Smith, Higgins and Glover", "num_employees": 271, "region": "North America", "revenue_size": "Small", "website": "www.smith,higginsandglover.com" }

[ { "advertising_kpis": [ { "average_project_size": 149509, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 3122512, "net_revenue": 2471666, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9121 }, { "average_project_size": 107523, "billable_hours_per_employee": 136, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 3123740, "net_revenue": 2572230, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 9492 }, { "average_project_size": 166357, "billable_hours_per_employee": 133, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 3396770, "net_revenue": 2676885, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9878 }, { "average_project_size": 172664, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 3099548, "net_revenue": 2785799, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 10280 } ], "balance_sheet": [ { "assets": 3702270, "current_assets": 1540716, "current_liabilities": 690584, "equity": 2369000, "fixed_assets": 2161554, "liabilities": 1723785, "long_term_liabilities": 1033201, "quarter": 1 }, { "assets": 3783590, "current_assets": 1811228, "current_liabilities": 739990, "equity": 2430820, "fixed_assets": 1972362, "liabilities": 1771945, "long_term_liabilities": 1031955, "quarter": 2 }, { "assets": 3866696, "current_assets": 1886408, "current_liabilities": 1091769, "equity": 2432931, "fixed_assets": 1980288, "liabilities": 1821450, "long_term_liabilities": 729681, "quarter": 3 }, { "assets": 3951628, "current_assets": 1650153, "current_liabilities": 1074671, "equity": 2538827, "fixed_assets": 2301475, "liabilities": 1872338, "long_term_liabilities": 797667, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71512, "financing_cash_flow": 25119, "investing_cash_flow": -206109, "net_cash_flow": 602017, "operating_cash_flow": 564836, "quarter": 1 }, { "change_in_working_capital": -45663, "financing_cash_flow": 169781, "investing_cash_flow": -288246, "net_cash_flow": 412745, "operating_cash_flow": 582642, "quarter": 2 }, { "change_in_working_capital": -40517, "financing_cash_flow": 80574, "investing_cash_flow": -434049, "net_cash_flow": 296435, "operating_cash_flow": 525375, "quarter": 3 }, { "change_in_working_capital": -16485, "financing_cash_flow": 112982, "investing_cash_flow": -405987, "net_cash_flow": 371229, "operating_cash_flow": 574107, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6676082511540217, "current_ratio": 2.2310334441574087, "debt_to_equity_ratio": 0.7276424651751794, "profit_margin": 0.15799667107125315, "quarter": 1, "return_on_assets": 0.10547988126203653, "return_on_equity": 0.16484381595609962 }, { "asset_turnover_ratio": 0.6798384602982881, "current_ratio": 2.4476384816011025, "debt_to_equity_ratio": 0.7289494902954559, "profit_margin": 0.1629617102669668, "quarter": 2, "return_on_assets": 0.11078763819547044, "return_on_equity": 0.17244180975966958 }, { "asset_turnover_ratio": 0.6922925929527431, "current_ratio": 1.7278453592289211, "debt_to_equity_ratio": 0.7486648819880218, "profit_margin": 0.14482691635987352, "quarter": 3, "return_on_assets": 0.10026260145612688, "return_on_equity": 0.15934894988801573 }, { "asset_turnover_ratio": 0.7049750128301551, "current_ratio": 1.5354959796998338, "debt_to_equity_ratio": 0.737481521978457, "profit_margin": 0.16495698361583158, "quarter": 4, "return_on_assets": 0.11629055164099454, "return_on_equity": 0.18100366822946187 } ], "income_statement": [ { "depreciation": 174321, "expenses": 1973672, "income_tax": 107479, "marketing_expense": 336786, "net_income": 497994, "net_profit": 390515, "operational_expense": 1317536, "product_revenue": 834765, "quarter": 1, "rd_expense": 298117, "revenue": 2471666, "salaries_expense": 677650, "service_revenue": 1636901 }, { "depreciation": 163467, "expenses": 2047040, "income_tax": 106015, "marketing_expense": 373430, "net_income": 525190, "net_profit": 419175, "operational_expense": 1124870, "product_revenue": 633451, "quarter": 2, "rd_expense": 285820, "revenue": 2572230, "salaries_expense": 828435, "service_revenue": 1938779 }, { "depreciation": 137690, "expenses": 2123136, "income_tax": 166064, "marketing_expense": 398175, "net_income": 553749, "net_profit": 387685, "operational_expense": 1153472, "product_revenue": 548896, "quarter": 3, "rd_expense": 265336, "revenue": 2676885, "salaries_expense": 665282, "service_revenue": 2127989 }, { "depreciation": 114570, "expenses": 2202060, "income_tax": 124202, "marketing_expense": 357853, "net_income": 583739, "net_profit": 459537, "operational_expense": 1247115, "product_revenue": 1102410, "quarter": 4, "rd_expense": 325043, "revenue": 2785799, "salaries_expense": 801673, "service_revenue": 1683389 } ], "market_conditions": { "gdp_growth": [ 0.029424735098962124, 0.02507833682767076, 0.021208753441395813, 0.028540450335715 ], "inflation_rate": [ 0.016187217766887498, 0.009661575237121463, 0.012512293310767302, 0.009912205838425068 ], "interest_rate": [ 0.017762254531639467, 0.026422019724911785, 0.021235729699289933, 0.01744238936804588 ], "year": 1995 }, "random_event": { "description": "Smith, Higgins and Glover Expansion to New Market in 1995", "impact": -0.05, "type": "Expansion to New Market" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 137282, "billable_hours_per_employee": 83, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 3704904, "net_revenue": 2860110, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10554 }, { "average_project_size": 121757, "billable_hours_per_employee": 83, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 3360334, "net_revenue": 2977418, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 10987 }, { "average_project_size": 85597, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 3889333, "net_revenue": 3099539, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 11437 }, { "average_project_size": 138007, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 4153263, "net_revenue": 3226668, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11907 } ], "balance_sheet": [ { "assets": 4018763, "current_assets": 1434654, "current_liabilities": 1162101, "equity": 2172547, "fixed_assets": 2584109, "liabilities": 2274617, "long_term_liabilities": 1112516, "quarter": 1 }, { "assets": 4112392, "current_assets": 1517882, "current_liabilities": 1229511, "equity": 2259395, "fixed_assets": 2594510, "liabilities": 2294691, "long_term_liabilities": 1065180, "quarter": 2 }, { "assets": 4208202, "current_assets": 1824843, "current_liabilities": 970935, "equity": 2378490, "fixed_assets": 2383359, "liabilities": 2314942, "long_term_liabilities": 1344007, "quarter": 3 }, { "assets": 4306245, "current_assets": 1701786, "current_liabilities": 1311454, "equity": 2494337, "fixed_assets": 2604459, "liabilities": 2335371, "long_term_liabilities": 1023917, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61228, "financing_cash_flow": 165565, "investing_cash_flow": -177849, "net_cash_flow": 313770, "operating_cash_flow": 555259, "quarter": 1 }, { "change_in_working_capital": 37462, "financing_cash_flow": 63196, "investing_cash_flow": -175141, "net_cash_flow": 128304, "operating_cash_flow": 569201, "quarter": 2 }, { "change_in_working_capital": -16038, "financing_cash_flow": -70948, "investing_cash_flow": -326834, "net_cash_flow": 338743, "operating_cash_flow": 674894, "quarter": 3 }, { "change_in_working_capital": -35131, "financing_cash_flow": -4014, "investing_cash_flow": -154765, "net_cash_flow": 314790, "operating_cash_flow": 659192, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7116891441470921, "current_ratio": 1.2345346919071578, "debt_to_equity_ratio": 1.0469817223747058, "profit_margin": 0.14978479848677148, "quarter": 1, "return_on_assets": 0.10660021504129505, "return_on_equity": 0.19718836922745514 }, { "asset_turnover_ratio": 0.7240112323922427, "current_ratio": 1.2345412119127035, "debt_to_equity_ratio": 1.0156218810787843, "profit_margin": 0.1483479981648529, "quarter": 2, "return_on_assets": 0.10740561697425732, "return_on_equity": 0.19549215608603188 }, { "asset_turnover_ratio": 0.736547104915591, "current_ratio": 1.8794697894297765, "debt_to_equity_ratio": 0.9732822084599894, "profit_margin": 0.1565490868158136, "quarter": 3, "return_on_assets": 0.11530577667136702, "return_on_equity": 0.20400758464403887 }, { "asset_turnover_ratio": 0.749299679883518, "current_ratio": 1.2976330088588697, "debt_to_equity_ratio": 0.9362692370758242, "profit_margin": 0.16223020155776796, "quarter": 4, "return_on_assets": 0.12155903809467412, "return_on_equity": 0.2098605761771565 } ], "income_statement": [ { "depreciation": 126858, "expenses": 2262687, "income_tax": 169022, "marketing_expense": 329269, "net_income": 597423, "net_profit": 428401, "operational_expense": 1224606, "product_revenue": 649011, "quarter": 1, "rd_expense": 266162, "revenue": 2860110, "salaries_expense": 960947, "service_revenue": 2211099 }, { "depreciation": 127507, "expenses": 2359966, "income_tax": 175758, "marketing_expense": 255477, "net_income": 617452, "net_profit": 441694, "operational_expense": 1570328, "product_revenue": 717473, "quarter": 2, "rd_expense": 273373, "revenue": 2977418, "salaries_expense": 1089779, "service_revenue": 2259945 }, { "depreciation": 189664, "expenses": 2461427, "income_tax": 152882, "marketing_expense": 467542, "net_income": 638112, "net_profit": 485230, "operational_expense": 1601410, "product_revenue": 1078137, "quarter": 3, "rd_expense": 418854, "revenue": 3099539, "salaries_expense": 899097, "service_revenue": 2021402 }, { "depreciation": 135729, "expenses": 2567250, "income_tax": 135955, "marketing_expense": 414075, "net_income": 659418, "net_profit": 523463, "operational_expense": 1494295, "product_revenue": 976937, "quarter": 4, "rd_expense": 422162, "revenue": 3226668, "salaries_expense": 1202992, "service_revenue": 2249731 } ], "market_conditions": { "gdp_growth": [ 0.02472111560986964, 0.03374883177879131, 0.022217487758979942, 0.03692432191647832 ], "inflation_rate": [ 0.020716240436050293, 0.01611658403727067, 0.016092688315431418, 0.015315988854670453 ], "interest_rate": [ 0.02685116107795292, 0.028120751917418033, 0.022304263668894084, 0.02636792022971015 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 134751, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 1034945, "net_revenue": 865310, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3193 }, { "average_project_size": 66140, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 1027228, "net_revenue": 902541, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3330 }, { "average_project_size": 62316, "billable_hours_per_employee": 117, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 1097688, "net_revenue": 941374, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3474 }, { "average_project_size": 153696, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 1210454, "net_revenue": 981878, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3623 } ], "balance_sheet": [ { "assets": 1235729, "current_assets": 593449, "current_liabilities": 396178, "equity": 770117, "fixed_assets": 642280, "liabilities": 661829, "long_term_liabilities": 265651, "quarter": 1 }, { "assets": 1274831, "current_assets": 510588, "current_liabilities": 302251, "equity": 796215, "fixed_assets": 764243, "liabilities": 678762, "long_term_liabilities": 376511, "quarter": 2 }, { "assets": 1315171, "current_assets": 449386, "current_liabilities": 400408, "equity": 834254, "fixed_assets": 865785, "liabilities": 696129, "long_term_liabilities": 295721, "quarter": 3 }, { "assets": 1356787, "current_assets": 462648, "current_liabilities": 424044, "equity": 868998, "fixed_assets": 894139, "liabilities": 713941, "long_term_liabilities": 289897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78583, "financing_cash_flow": -96369, "investing_cash_flow": -223500, "net_cash_flow": -232763, "operating_cash_flow": 233469, "quarter": 1 }, { "change_in_working_capital": -56293, "financing_cash_flow": 194290, "investing_cash_flow": -417982, "net_cash_flow": 15507, "operating_cash_flow": 241543, "quarter": 2 }, { "change_in_working_capital": -96324, "financing_cash_flow": 7973, "investing_cash_flow": -342253, "net_cash_flow": -150133, "operating_cash_flow": 264734, "quarter": 3 }, { "change_in_working_capital": -58484, "financing_cash_flow": -131743, "investing_cash_flow": -305156, "net_cash_flow": 307032, "operating_cash_flow": 289883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7002425289039911, "current_ratio": 1.4979352715193675, "debt_to_equity_ratio": 0.8593875995465624, "profit_margin": 0.22675919612624376, "quarter": 1, "return_on_assets": 0.15878643294767705, "return_on_equity": 0.25478855810221046 }, { "asset_turnover_ratio": 0.7079691347323684, "current_ratio": 1.6892847335492687, "debt_to_equity_ratio": 0.8524858235526837, "profit_margin": 0.2217583467122269, "quarter": 2, "return_on_assets": 0.15699806484153586, "return_on_equity": 0.2513718028421971 }, { "asset_turnover_ratio": 0.7157806855534375, "current_ratio": 1.1223202333619708, "debt_to_equity_ratio": 0.8344329185116284, "profit_margin": 0.22861476947525639, "quarter": 3, "return_on_assets": 0.1636380364226401, "return_on_equity": 0.25796939541194885 }, { "asset_turnover_ratio": 0.7236788088329266, "current_ratio": 1.0910377225004952, "debt_to_equity_ratio": 0.8215680588447845, "profit_margin": 0.23032596717718495, "quarter": 4, "return_on_assets": 0.16668202157007694, "return_on_equity": 0.26024455752487347 } ], "income_statement": [ { "depreciation": 37252, "expenses": 617492, "income_tax": 51601, "marketing_expense": 105555, "net_income": 247818, "net_profit": 196217, "operational_expense": 418535, "product_revenue": 250649, "quarter": 1, "rd_expense": 76643, "revenue": 865310, "salaries_expense": 230484, "service_revenue": 614661 }, { "depreciation": 41397, "expenses": 641581, "income_tax": 60814, "marketing_expense": 106630, "net_income": 260960, "net_profit": 200146, "operational_expense": 335530, "product_revenue": 194472, "quarter": 2, "rd_expense": 86515, "revenue": 902541, "salaries_expense": 194281, "service_revenue": 708069 }, { "depreciation": 49522, "expenses": 666610, "income_tax": 59552, "marketing_expense": 67593, "net_income": 274764, "net_profit": 215212, "operational_expense": 405865, "product_revenue": 290539, "quarter": 3, "rd_expense": 91072, "revenue": 941374, "salaries_expense": 314222, "service_revenue": 650835 }, { "depreciation": 63731, "expenses": 692615, "income_tax": 63111, "marketing_expense": 124987, "net_income": 289263, "net_profit": 226152, "operational_expense": 473411, "product_revenue": 272376, "quarter": 4, "rd_expense": 120072, "revenue": 981878, "salaries_expense": 337364, "service_revenue": 709502 } ], "market_conditions": { "gdp_growth": [ 0.026037525337707132, 0.027591910598925823, 0.028900166623844523, 0.030092887400978326 ], "inflation_rate": [ 0.019225082954041708, 0.019476652358092962, 0.014836316671751466, 0.021362733485100222 ], "interest_rate": [ 0.03790471234706156, 0.036150308236378666, 0.036694798050459054, 0.03424505352767408 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 160441, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 4080749, "net_revenue": 3487612, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 12869 }, { "average_project_size": 105274, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 4229125, "net_revenue": 3617969, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 13350 }, { "average_project_size": 113623, "billable_hours_per_employee": 121, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 4230057, "net_revenue": 3753198, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 13849 }, { "average_project_size": 61406, "billable_hours_per_employee": 85, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 4442256, "net_revenue": 3893482, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 14367 } ], "balance_sheet": [ { "assets": 4710810, "current_assets": 1702261, "current_liabilities": 1507941, "equity": 2818450, "fixed_assets": 3008549, "liabilities": 2631220, "long_term_liabilities": 1123279, "quarter": 1 }, { "assets": 4872246, "current_assets": 2072016, "current_liabilities": 1240660, "equity": 2937669, "fixed_assets": 2800230, "liabilities": 2703247, "long_term_liabilities": 1462587, "quarter": 2 }, { "assets": 5039215, "current_assets": 1869827, "current_liabilities": 1433994, "equity": 3027680, "fixed_assets": 3169388, "liabilities": 2777246, "long_term_liabilities": 1343252, "quarter": 3 }, { "assets": 5211905, "current_assets": 1618035, "current_liabilities": 1332676, "equity": 3213161, "fixed_assets": 3593870, "liabilities": 2853270, "long_term_liabilities": 1520594, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35717, "financing_cash_flow": -88476, "investing_cash_flow": -160810, "net_cash_flow": 674599, "operating_cash_flow": 962015, "quarter": 1 }, { "change_in_working_capital": -85043, "financing_cash_flow": -162474, "investing_cash_flow": -144087, "net_cash_flow": 462425, "operating_cash_flow": 1010976, "quarter": 2 }, { "change_in_working_capital": -53156, "financing_cash_flow": -85480, "investing_cash_flow": -472737, "net_cash_flow": 830814, "operating_cash_flow": 1008632, "quarter": 3 }, { "change_in_working_capital": 28565, "financing_cash_flow": 184386, "investing_cash_flow": -361455, "net_cash_flow": 706420, "operating_cash_flow": 1088621, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7403423190491656, "current_ratio": 1.1288644582248244, "debt_to_equity_ratio": 0.9335698699639873, "profit_margin": 0.2118526946231404, "quarter": 1, "return_on_assets": 0.15684351523411047, "return_on_equity": 0.2621511823874825 }, { "asset_turnover_ratio": 0.7425669804028778, "current_ratio": 1.6700917253719794, "debt_to_equity_ratio": 0.9202013569261888, "profit_margin": 0.21245897905703448, "quarter": 2, "return_on_assets": 0.15776502253786037, "return_on_equity": 0.2616598398253854 }, { "asset_turnover_ratio": 0.7447981481242614, "current_ratio": 1.3039294446141336, "debt_to_equity_ratio": 0.9172851820535856, "profit_margin": 0.204015615483116, "quarter": 3, "return_on_assets": 0.1519504526002562, "return_on_equity": 0.2529035433070866 }, { "asset_turnover_ratio": 0.7470362564167996, "current_ratio": 1.2141248135330718, "debt_to_equity_ratio": 0.8879947192188626, "profit_margin": 0.21947603713077393, "quarter": 4, "return_on_assets": 0.16395655715136787, "return_on_equity": 0.2659455906504529 } ], "income_statement": [ { "depreciation": 223155, "expenses": 2489188, "income_tax": 259564, "marketing_expense": 365168, "net_income": 998424, "net_profit": 738860, "operational_expense": 1605190, "product_revenue": 1205243, "quarter": 1, "rd_expense": 388998, "revenue": 3487612, "salaries_expense": 1025744, "service_revenue": 2282369 }, { "depreciation": 242306, "expenses": 2590573, "income_tax": 258726, "marketing_expense": 424210, "net_income": 1027396, "net_profit": 768670, "operational_expense": 1311163, "product_revenue": 1390620, "quarter": 2, "rd_expense": 402347, "revenue": 3617969, "salaries_expense": 1251247, "service_revenue": 2227349 }, { "depreciation": 242921, "expenses": 2696088, "income_tax": 291399, "marketing_expense": 319449, "net_income": 1057110, "net_profit": 765711, "operational_expense": 1840553, "product_revenue": 1143435, "quarter": 3, "rd_expense": 299420, "revenue": 3753198, "salaries_expense": 1089529, "service_revenue": 2609763 }, { "depreciation": 234095, "expenses": 2805901, "income_tax": 233055, "marketing_expense": 465232, "net_income": 1087581, "net_profit": 854526, "operational_expense": 1544656, "product_revenue": 1234953, "quarter": 4, "rd_expense": 332488, "revenue": 3893482, "salaries_expense": 1101263, "service_revenue": 2658529 } ], "market_conditions": { "gdp_growth": [ 0.02838362260351633, 0.011067439640756436, 0.02477347645218168, 0.016538869673407362 ], "inflation_rate": [ 0.014138497361522732, 0.021039184952559967, 0.012958657126450576, 0.020409234737486643 ], "interest_rate": [ 0.03908884303678028, 0.037605167844004334, 0.03780051971420909, 0.030589315427785438 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 144943, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 2343103, "net_revenue": 1813633, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6692 }, { "average_project_size": 164763, "billable_hours_per_employee": 142, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 2341275, "net_revenue": 1874976, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 6919 }, { "average_project_size": 90127, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 2311570, "net_revenue": 1938395, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 7153 }, { "average_project_size": 97395, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 2450985, "net_revenue": 2003959, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 7395 } ], "balance_sheet": [ { "assets": 2235227, "current_assets": 1114825, "current_liabilities": 463037, "equity": 1551131, "fixed_assets": 1120402, "liabilities": 1133079, "long_term_liabilities": 670042, "quarter": 1 }, { "assets": 2300319, "current_assets": 760265, "current_liabilities": 620776, "equity": 1648499, "fixed_assets": 1540054, "liabilities": 1158009, "long_term_liabilities": 537233, "quarter": 2 }, { "assets": 2367306, "current_assets": 825806, "current_liabilities": 596720, "equity": 1688859, "fixed_assets": 1541500, "liabilities": 1183487, "long_term_liabilities": 586767, "quarter": 3 }, { "assets": 2436244, "current_assets": 1212431, "current_liabilities": 664884, "equity": 1801564, "fixed_assets": 1223813, "liabilities": 1209526, "long_term_liabilities": 544642, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14714, "financing_cash_flow": -151959, "investing_cash_flow": -161614, "net_cash_flow": 598686, "operating_cash_flow": 540101, "quarter": 1 }, { "change_in_working_capital": -46849, "financing_cash_flow": 14525, "investing_cash_flow": -378436, "net_cash_flow": 626788, "operating_cash_flow": 590954, "quarter": 2 }, { "change_in_working_capital": 68996, "financing_cash_flow": -93452, "investing_cash_flow": -403177, "net_cash_flow": 97773, "operating_cash_flow": 578445, "quarter": 3 }, { "change_in_working_capital": 49701, "financing_cash_flow": 78961, "investing_cash_flow": -415441, "net_cash_flow": 422887, "operating_cash_flow": 678394, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8113864945260594, "current_ratio": 2.407636970695646, "debt_to_equity_ratio": 0.7304856907637073, "profit_margin": 0.2475600080060299, "quarter": 1, "return_on_assets": 0.20086684708085578, "return_on_equity": 0.2894552426584215 }, { "asset_turnover_ratio": 0.8150939065407885, "current_ratio": 1.2247010193693055, "debt_to_equity_ratio": 0.7024626645208762, "profit_margin": 0.26997092229447206, "quarter": 2, "return_on_assets": 0.22005165370542085, "return_on_equity": 0.307060544167755 }, { "asset_turnover_ratio": 0.8188189444034696, "current_ratio": 1.3839087008982438, "debt_to_equity_ratio": 0.7007612832095516, "profit_margin": 0.26054545126251355, "quarter": 3, "return_on_assets": 0.213339551371897, "return_on_equity": 0.29904213436408844 }, { "asset_turnover_ratio": 0.8225608764967712, "current_ratio": 1.8235225994308781, "debt_to_equity_ratio": 0.6713755381435241, "profit_margin": 0.2868551701906077, "quarter": 4, "return_on_assets": 0.23595584021961674, "return_on_equity": 0.3190816423951633 } ], "income_statement": [ { "depreciation": 91118, "expenses": 1192683, "income_tax": 171967, "marketing_expense": 144107, "net_income": 620950, "net_profit": 448983, "operational_expense": 818683, "product_revenue": 613571, "quarter": 1, "rd_expense": 205893, "revenue": 1813633, "salaries_expense": 373206, "service_revenue": 1200062 }, { "depreciation": 84765, "expenses": 1221368, "income_tax": 147419, "marketing_expense": 172492, "net_income": 653608, "net_profit": 506189, "operational_expense": 727182, "product_revenue": 725415, "quarter": 2, "rd_expense": 130321, "revenue": 1874976, "salaries_expense": 537077, "service_revenue": 1149561 }, { "depreciation": 73405, "expenses": 1250743, "income_tax": 182612, "marketing_expense": 180200, "net_income": 687652, "net_profit": 505040, "operational_expense": 813116, "product_revenue": 410092, "quarter": 3, "rd_expense": 176098, "revenue": 1938395, "salaries_expense": 481688, "service_revenue": 1528303 }, { "depreciation": 103548, "expenses": 1280824, "income_tax": 148289, "marketing_expense": 135109, "net_income": 723135, "net_profit": 574846, "operational_expense": 729183, "product_revenue": 490816, "quarter": 4, "rd_expense": 174840, "revenue": 2003959, "salaries_expense": 390814, "service_revenue": 1513143 } ], "market_conditions": { "gdp_growth": [ 0.002889662313707875, 0.02105568182729969, 0.017015492294632836, 0.001985148797003289 ], "inflation_rate": [ 0.008408314152045718, 0.006620559712899105, 0.007731147136137092, 0.008188536258228882 ], "interest_rate": [ 0.023210223206870887, 0.02469698472945035, 0.022869411375526193, 0.027517845719157052 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 75663, "billable_hours_per_employee": 112, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 1306929, "net_revenue": 1104019, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4074 }, { "average_project_size": 171953, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 1296731, "net_revenue": 1153473, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4256 }, { "average_project_size": 105879, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 1409372, "net_revenue": 1205143, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4447 }, { "average_project_size": 63144, "billable_hours_per_employee": 133, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 1596647, "net_revenue": 1259128, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 4646 } ], "balance_sheet": [ { "assets": 1619629, "current_assets": 592146, "current_liabilities": 353796, "equity": 1313638, "fixed_assets": 1027483, "liabilities": 648293, "long_term_liabilities": 294497, "quarter": 1 }, { "assets": 1640140, "current_assets": 726600, "current_liabilities": 325594, "equity": 1317395, "fixed_assets": 913540, "liabilities": 663268, "long_term_liabilities": 337674, "quarter": 2 }, { "assets": 1660911, "current_assets": 669525, "current_liabilities": 388803, "equity": 1335877, "fixed_assets": 991386, "liabilities": 678589, "long_term_liabilities": 289786, "quarter": 3 }, { "assets": 1681945, "current_assets": 574242, "current_liabilities": 346235, "equity": 1367526, "fixed_assets": 1107703, "liabilities": 694264, "long_term_liabilities": 348029, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64218, "financing_cash_flow": 183000, "investing_cash_flow": -142935, "net_cash_flow": 224904, "operating_cash_flow": 407805, "quarter": 1 }, { "change_in_working_capital": 95285, "financing_cash_flow": -91245, "investing_cash_flow": -157069, "net_cash_flow": 76209, "operating_cash_flow": 383376, "quarter": 2 }, { "change_in_working_capital": -70063, "financing_cash_flow": 122231, "investing_cash_flow": -495916, "net_cash_flow": 238901, "operating_cash_flow": 390357, "quarter": 3 }, { "change_in_working_capital": 46714, "financing_cash_flow": 117286, "investing_cash_flow": -439646, "net_cash_flow": 42116, "operating_cash_flow": 436057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6816493159853275, "current_ratio": 1.673693314791575, "debt_to_equity_ratio": 0.49350962746205573, "profit_margin": 0.31005082340068424, "quarter": 1, "return_on_assets": 0.21134593169176397, "return_on_equity": 0.26057559236258393 }, { "asset_turnover_ratio": 0.7032771592668918, "current_ratio": 2.2316136046733046, "debt_to_equity_ratio": 0.5034693467031528, "profit_margin": 0.29521540599563234, "quarter": 2, "return_on_assets": 0.20761825210043044, "return_on_equity": 0.2584820801657817 }, { "asset_turnover_ratio": 0.7255915578860035, "current_ratio": 1.7220160338268995, "debt_to_equity_ratio": 0.5079726651480638, "profit_margin": 0.2933718239246297, "quarter": 3, "return_on_assets": 0.21286811876133038, "return_on_equity": 0.26466134232418104 }, { "asset_turnover_ratio": 0.7486142531414524, "current_ratio": 1.658532499602871, "debt_to_equity_ratio": 0.5076788302379626, "profit_margin": 0.3016730626274692, "quarter": 4, "return_on_assets": 0.2258367544717574, "return_on_equity": 0.2777607153355768 } ], "income_statement": [ { "depreciation": 65503, "expenses": 672838, "income_tax": 88879, "marketing_expense": 104613, "net_income": 431181, "net_profit": 342302, "operational_expense": 414828, "product_revenue": 356244, "quarter": 1, "rd_expense": 113555, "revenue": 1104019, "salaries_expense": 222896, "service_revenue": 747775 }, { "depreciation": 42853, "expenses": 698819, "income_tax": 114131, "marketing_expense": 126750, "net_income": 454654, "net_profit": 340523, "operational_expense": 380172, "product_revenue": 330355, "quarter": 2, "rd_expense": 132463, "revenue": 1153473, "salaries_expense": 307238, "service_revenue": 823118 }, { "depreciation": 36802, "expenses": 725803, "income_tax": 125785, "marketing_expense": 88715, "net_income": 479340, "net_profit": 353555, "operational_expense": 428653, "product_revenue": 262685, "quarter": 3, "rd_expense": 88416, "revenue": 1205143, "salaries_expense": 296833, "service_revenue": 942458 }, { "depreciation": 56212, "expenses": 753830, "income_tax": 125453, "marketing_expense": 141969, "net_income": 505298, "net_profit": 379845, "operational_expense": 399642, "product_revenue": 345081, "quarter": 4, "rd_expense": 94110, "revenue": 1259128, "salaries_expense": 236734, "service_revenue": 914047 } ], "market_conditions": { "gdp_growth": [ 0.020162396896176018, 0.006411438102684966, 0.015448177689398305, 0.01570155199790811 ], "inflation_rate": [ 0.016755193390598472, 0.01785393596116736, 0.019209990820785432, 0.01897551246434362 ], "interest_rate": [ 0.02317811280584657, 0.031177274574178716, 0.03048579138759787, 0.02558685919861494 ], "year": 2000 }, "random_event": { "description": "Smith, Higgins and Glover Partnership with Major Brand in 2000", "impact": 0, "type": "Partnership with Major Brand" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 121795, "billable_hours_per_employee": 91, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 2634367, "net_revenue": 2346149, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 8657 }, { "average_project_size": 127675, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 3169209, "net_revenue": 2439006, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 9000 }, { "average_project_size": 56118, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 2970815, "net_revenue": 2535539, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9356 }, { "average_project_size": 100061, "billable_hours_per_employee": 130, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 3133661, "net_revenue": 2635892, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 9727 } ], "balance_sheet": [ { "assets": 2778096, "current_assets": 1334592, "current_liabilities": 572013, "equity": 2059217, "fixed_assets": 1443504, "liabilities": 1369576, "long_term_liabilities": 797563, "quarter": 1 }, { "assets": 2834878, "current_assets": 1026901, "current_liabilities": 769000, "equity": 2102788, "fixed_assets": 1807977, "liabilities": 1395194, "long_term_liabilities": 626194, "quarter": 2 }, { "assets": 2892819, "current_assets": 934755, "current_liabilities": 718935, "equity": 2227115, "fixed_assets": 1958064, "liabilities": 1421292, "long_term_liabilities": 702357, "quarter": 3 }, { "assets": 2951945, "current_assets": 1148367, "current_liabilities": 739390, "equity": 2310769, "fixed_assets": 1803578, "liabilities": 1447878, "long_term_liabilities": 708488, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93515, "financing_cash_flow": 64344, "investing_cash_flow": -417212, "net_cash_flow": 309556, "operating_cash_flow": 735683, "quarter": 1 }, { "change_in_working_capital": 33306, "financing_cash_flow": 164296, "investing_cash_flow": -444704, "net_cash_flow": 830709, "operating_cash_flow": 808070, "quarter": 2 }, { "change_in_working_capital": -23270, "financing_cash_flow": -135185, "investing_cash_flow": -151490, "net_cash_flow": 258530, "operating_cash_flow": 834313, "quarter": 3 }, { "change_in_working_capital": 1482, "financing_cash_flow": -111698, "investing_cash_flow": -335982, "net_cash_flow": 359059, "operating_cash_flow": 907296, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8445168921448359, "current_ratio": 2.3331497710716365, "debt_to_equity_ratio": 0.6650955193163227, "profit_margin": 0.27734683517543, "quarter": 1, "return_on_assets": 0.23422408728856023, "return_on_equity": 0.31599243790236775 }, { "asset_turnover_ratio": 0.8603566008837065, "current_ratio": 1.3353719115734721, "debt_to_equity_ratio": 0.6634972236858875, "profit_margin": 0.2718746899351621, "quarter": 2, "return_on_assets": 0.23390918409892772, "return_on_equity": 0.3153451512943768 }, { "asset_turnover_ratio": 0.8764941740219488, "current_ratio": 1.3001940370130818, "debt_to_equity_ratio": 0.6381762953417314, "profit_margin": 0.297998965900347, "quarter": 3, "return_on_assets": 0.26119435747621955, "return_on_equity": 0.33926761752311846 }, { "asset_turnover_ratio": 0.8929339808160383, "current_ratio": 1.553127578138736, "debt_to_equity_ratio": 0.6265784247581649, "profit_margin": 0.3060451642176538, "quarter": 4, "return_on_assets": 0.2732781267943678, "return_on_equity": 0.34910542767364455 } ], "income_statement": [ { "depreciation": 84986, "expenses": 1428536, "income_tax": 266916, "marketing_expense": 279848, "net_income": 917613, "net_profit": 650697, "operational_expense": 759853, "product_revenue": 473860, "quarter": 1, "rd_expense": 216854, "revenue": 2346149, "salaries_expense": 609777, "service_revenue": 1872289 }, { "depreciation": 144966, "expenses": 1491971, "income_tax": 283931, "marketing_expense": 262717, "net_income": 947035, "net_profit": 663104, "operational_expense": 977351, "product_revenue": 543005, "quarter": 2, "rd_expense": 225164, "revenue": 2439006, "salaries_expense": 571977, "service_revenue": 1896001 }, { "depreciation": 78725, "expenses": 1558224, "income_tax": 221727, "marketing_expense": 193299, "net_income": 977315, "net_profit": 755588, "operational_expense": 929915, "product_revenue": 510996, "quarter": 3, "rd_expense": 243521, "revenue": 2535539, "salaries_expense": 536222, "service_revenue": 2024543 }, { "depreciation": 100594, "expenses": 1627419, "income_tax": 201771, "marketing_expense": 300698, "net_income": 1008473, "net_profit": 806702, "operational_expense": 889631, "product_revenue": 725388, "quarter": 4, "rd_expense": 291354, "revenue": 2635892, "salaries_expense": 786927, "service_revenue": 1910504 } ], "market_conditions": { "gdp_growth": [ 0.022106648124762825, 0.030713029497622252, 0.01911702457680025, 0.01975292192575296 ], "inflation_rate": [ 0.016819790406830046, 0.021613175353523292, 0.019680224511800088, 0.01319327827405243 ], "interest_rate": [ 0.02304047829613505, 0.02986725266393482, 0.03220916047379731, 0.02440814438875496 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63919, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 3794665, "net_revenue": 3329530, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 12286 }, { "average_project_size": 97379, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 4399533, "net_revenue": 3419901, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 12620 }, { "average_project_size": 130764, "billable_hours_per_employee": 130, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 4202646, "net_revenue": 3512726, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 12962 }, { "average_project_size": 144047, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 4630673, "net_revenue": 3608070, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 13314 } ], "balance_sheet": [ { "assets": 4880117, "current_assets": 2326493, "current_liabilities": 988371, "equity": 3684248, "fixed_assets": 2553624, "liabilities": 2193116, "long_term_liabilities": 1204745, "quarter": 1 }, { "assets": 4944798, "current_assets": 1954799, "current_liabilities": 968912, "equity": 3773925, "fixed_assets": 2989999, "liabilities": 2219592, "long_term_liabilities": 1250680, "quarter": 2 }, { "assets": 5010336, "current_assets": 1853884, "current_liabilities": 1193147, "equity": 3790459, "fixed_assets": 3156452, "liabilities": 2246388, "long_term_liabilities": 1053241, "quarter": 3 }, { "assets": 5076743, "current_assets": 1580058, "current_liabilities": 1269447, "equity": 3893971, "fixed_assets": 3496685, "liabilities": 2273507, "long_term_liabilities": 1004060, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55534, "financing_cash_flow": 85692, "investing_cash_flow": -373464, "net_cash_flow": 834464, "operating_cash_flow": 1116015, "quarter": 1 }, { "change_in_working_capital": -39180, "financing_cash_flow": 177132, "investing_cash_flow": -186261, "net_cash_flow": 638989, "operating_cash_flow": 1232401, "quarter": 2 }, { "change_in_working_capital": -3150, "financing_cash_flow": 14586, "investing_cash_flow": -152445, "net_cash_flow": 1107533, "operating_cash_flow": 1194582, "quarter": 3 }, { "change_in_working_capital": 58870, "financing_cash_flow": 147267, "investing_cash_flow": -360278, "net_cash_flow": 1110994, "operating_cash_flow": 1256423, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6822643801367877, "current_ratio": 2.353866108981344, "debt_to_equity_ratio": 0.5952682881282694, "profit_margin": 0.29951584758209115, "quarter": 1, "return_on_assets": 0.20434899409174, "return_on_equity": 0.2706785753836332 }, { "asset_turnover_ratio": 0.6916159163630142, "current_ratio": 2.0175196509074094, "debt_to_equity_ratio": 0.5881388739839822, "profit_margin": 0.3066518592204862, "quarter": 2, "return_on_assets": 0.2120853066191986, "return_on_equity": 0.2778854905701624 }, { "asset_turnover_ratio": 0.7010958945667516, "current_ratio": 1.5537766930646433, "debt_to_equity_ratio": 0.5926427379903068, "profit_margin": 0.29222632223520995, "quarter": 3, "return_on_assets": 0.20487867480344632, "return_on_equity": 0.2708144317086664 }, { "asset_turnover_ratio": 0.710705663059958, "current_ratio": 1.2446821332438456, "debt_to_equity_ratio": 0.5838530898149986, "profit_margin": 0.3023042790189769, "quarter": 4, "return_on_assets": 0.21484936306604452, "return_on_equity": 0.2801086602853488 } ], "income_statement": [ { "depreciation": 118768, "expenses": 2050421, "income_tax": 281862, "marketing_expense": 257655, "net_income": 1279109, "net_profit": 997247, "operational_expense": 1169176, "product_revenue": 843820, "quarter": 1, "rd_expense": 389425, "revenue": 3329530, "salaries_expense": 711553, "service_revenue": 2485710 }, { "depreciation": 183682, "expenses": 2106793, "income_tax": 264389, "marketing_expense": 313955, "net_income": 1313108, "net_profit": 1048719, "operational_expense": 1127932, "product_revenue": 1112668, "quarter": 2, "rd_expense": 283955, "revenue": 3419901, "salaries_expense": 1043208, "service_revenue": 2307233 }, { "depreciation": 168071, "expenses": 2164716, "income_tax": 321499, "marketing_expense": 430386, "net_income": 1348010, "net_profit": 1026511, "operational_expense": 1188377, "product_revenue": 949917, "quarter": 3, "rd_expense": 390716, "revenue": 3512726, "salaries_expense": 1064040, "service_revenue": 2562809 }, { "depreciation": 165688, "expenses": 2224232, "income_tax": 293103, "marketing_expense": 272704, "net_income": 1383838, "net_profit": 1090735, "operational_expense": 1133424, "product_revenue": 1187193, "quarter": 4, "rd_expense": 415950, "revenue": 3608070, "salaries_expense": 863857, "service_revenue": 2420877 } ], "market_conditions": { "gdp_growth": [ 0.01336287102069519, 0.026618218156223304, 0.018648081064642892, 0.030680120121960176 ], "inflation_rate": [ 0.016288926782608983, 0.010230773562913045, 0.010535920230076188, 0.010142613845352092 ], "interest_rate": [ 0.0368551801503822, 0.036268429961241966, 0.03197459118168738, 0.029456999600194333 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 123492, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 3460276, "net_revenue": 2961468, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10928 }, { "average_project_size": 175718, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 3433936, "net_revenue": 3003395, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11083 }, { "average_project_size": 87603, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 3817615, "net_revenue": 3045916, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 11240 }, { "average_project_size": 61342, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 3746727, "net_revenue": 3089039, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 11399 } ], "balance_sheet": [ { "assets": 3581312, "current_assets": 1597810, "current_liabilities": 785715, "equity": 2754769, "fixed_assets": 1983502, "liabilities": 1553448, "long_term_liabilities": 767733, "quarter": 1 }, { "assets": 3692301, "current_assets": 1444025, "current_liabilities": 662561, "equity": 2829237, "fixed_assets": 2248276, "liabilities": 1587133, "long_term_liabilities": 924572, "quarter": 2 }, { "assets": 3806730, "current_assets": 1393410, "current_liabilities": 729136, "equity": 2919203, "fixed_assets": 2413320, "liabilities": 1621548, "long_term_liabilities": 892412, "quarter": 3 }, { "assets": 3924704, "current_assets": 1721385, "current_liabilities": 794414, "equity": 2988794, "fixed_assets": 2203319, "liabilities": 1656709, "long_term_liabilities": 862295, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64921, "financing_cash_flow": 56863, "investing_cash_flow": -167179, "net_cash_flow": 607132, "operating_cash_flow": 892983, "quarter": 1 }, { "change_in_working_capital": 93644, "financing_cash_flow": 21122, "investing_cash_flow": -281857, "net_cash_flow": 591985, "operating_cash_flow": 854163, "quarter": 2 }, { "change_in_working_capital": 42148, "financing_cash_flow": 85014, "investing_cash_flow": -371008, "net_cash_flow": 622640, "operating_cash_flow": 939061, "quarter": 3 }, { "change_in_working_capital": 15776, "financing_cash_flow": -150286, "investing_cash_flow": -375903, "net_cash_flow": 583433, "operating_cash_flow": 920924, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8269226473426499, "current_ratio": 2.0335745149322593, "debt_to_equity_ratio": 0.5639122554377518, "profit_margin": 0.24545428145770948, "quarter": 1, "return_on_assets": 0.202971704224597, "return_on_equity": 0.2638714897691966 }, { "asset_turnover_ratio": 0.8134209534921448, "current_ratio": 2.1794597025783284, "debt_to_equity_ratio": 0.5609756269976676, "profit_margin": 0.2410835071643923, "quarter": 2, "return_on_assets": 0.19610237626889032, "return_on_equity": 0.2559237702603211 }, { "asset_turnover_ratio": 0.8001397524909831, "current_ratio": 1.911042658708389, "debt_to_equity_ratio": 0.5554762721194791, "profit_margin": 0.24098530622643566, "quarter": 3, "return_on_assets": 0.192821923277984, "return_on_equity": 0.2514456856888678 }, { "asset_turnover_ratio": 0.7870756622665047, "current_ratio": 2.166861359442306, "debt_to_equity_ratio": 0.554306854202732, "profit_margin": 0.23334085455055764, "quarter": 4, "return_on_assets": 0.1836569076292123, "return_on_equity": 0.24116717311397173 } ], "income_statement": [ { "depreciation": 166078, "expenses": 1997128, "income_tax": 237435, "marketing_expense": 265685, "net_income": 964340, "net_profit": 726905, "operational_expense": 1389900, "product_revenue": 877881, "quarter": 1, "rd_expense": 202622, "revenue": 2961468, "salaries_expense": 720044, "service_revenue": 2083587 }, { "depreciation": 130094, "expenses": 2028961, "income_tax": 250365, "marketing_expense": 396268, "net_income": 974434, "net_profit": 724069, "operational_expense": 1354619, "product_revenue": 758803, "quarter": 2, "rd_expense": 325050, "revenue": 3003395, "salaries_expense": 964577, "service_revenue": 2244592 }, { "depreciation": 205040, "expenses": 2061302, "income_tax": 250593, "marketing_expense": 407387, "net_income": 984614, "net_profit": 734021, "operational_expense": 1257774, "product_revenue": 1036275, "quarter": 3, "rd_expense": 251114, "revenue": 3045916, "salaries_expense": 665947, "service_revenue": 2009641 }, { "depreciation": 200125, "expenses": 2094159, "income_tax": 274081, "marketing_expense": 258382, "net_income": 994880, "net_profit": 720799, "operational_expense": 1323550, "product_revenue": 895395, "quarter": 4, "rd_expense": 397684, "revenue": 3089039, "salaries_expense": 859748, "service_revenue": 2193644 } ], "market_conditions": { "gdp_growth": [ 0.010878578949321264, 0.024550877724555324, 0.025075606652165655, 0.02520519389255401 ], "inflation_rate": [ 0.01199690674710225, 0.019759881235603245, 0.018472376858634735, 0.014174728262086619 ], "interest_rate": [ 0.03671535489679101, 0.0372884071032705, 0.033988042685201954, 0.035406213705805545 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 133998, "billable_hours_per_employee": 84, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 4526966, "net_revenue": 3542545, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13072 }, { "average_project_size": 198355, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 4048254, "net_revenue": 3601728, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 13291 }, { "average_project_size": 60130, "billable_hours_per_employee": 154, "client_concentration": 0.19, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 4474732, "net_revenue": 3661900, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 13513 }, { "average_project_size": 76667, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 4609561, "net_revenue": 3723077, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 13738 } ], "balance_sheet": [ { "assets": 4919842, "current_assets": 2351609, "current_liabilities": 1313329, "equity": 3177242, "fixed_assets": 2568233, "liabilities": 2582325, "long_term_liabilities": 1268996, "quarter": 1 }, { "assets": 5053530, "current_assets": 2113492, "current_liabilities": 1478414, "equity": 3306634, "fixed_assets": 2940038, "liabilities": 2620085, "long_term_liabilities": 1141671, "quarter": 2 }, { "assets": 5190851, "current_assets": 2524267, "current_liabilities": 1158755, "equity": 3350350, "fixed_assets": 2666584, "liabilities": 2658398, "long_term_liabilities": 1499643, "quarter": 3 }, { "assets": 5331903, "current_assets": 2474790, "current_liabilities": 1199025, "equity": 3546018, "fixed_assets": 2857113, "liabilities": 2697270, "long_term_liabilities": 1498245, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64834, "financing_cash_flow": 120684, "investing_cash_flow": -363885, "net_cash_flow": 793476, "operating_cash_flow": 1082241, "quarter": 1 }, { "change_in_working_capital": 26002, "financing_cash_flow": -62874, "investing_cash_flow": -456972, "net_cash_flow": 698852, "operating_cash_flow": 1108758, "quarter": 2 }, { "change_in_working_capital": 25498, "financing_cash_flow": 22070, "investing_cash_flow": -286049, "net_cash_flow": 730490, "operating_cash_flow": 1011740, "quarter": 3 }, { "change_in_working_capital": -13059, "financing_cash_flow": 73564, "investing_cash_flow": -325699, "net_cash_flow": 760774, "operating_cash_flow": 1119900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7200525951849673, "current_ratio": 1.7905711364022268, "debt_to_equity_ratio": 0.8127567871757959, "profit_margin": 0.23704003760008693, "quarter": 1, "return_on_assets": 0.17068129423668485, "return_on_equity": 0.26429368615925386 }, { "asset_turnover_ratio": 0.7127152703159969, "current_ratio": 1.4295670901384863, "debt_to_equity_ratio": 0.7923722431935315, "profit_margin": 0.2424361306572845, "quarter": 2, "return_on_assets": 0.17278793239577087, "return_on_equity": 0.2640718628067092 }, { "asset_turnover_ratio": 0.7054527282713374, "current_ratio": 2.1784302980353916, "debt_to_equity_ratio": 0.7934687420717238, "profit_margin": 0.2233531773123242, "quarter": 3, "return_on_assets": 0.1575651083030509, "return_on_equity": 0.24412285283627083 }, { "asset_turnover_ratio": 0.698264203231004, "current_ratio": 2.064002001626321, "debt_to_equity_ratio": 0.7606475770850571, "profit_margin": 0.24479348667782053, "quarter": 4, "return_on_assets": 0.17093052893122773, "return_on_equity": 0.25701646184537136 } ], "income_statement": [ { "depreciation": 242516, "expenses": 2431246, "income_tax": 271574, "marketing_expense": 367195, "net_income": 1111299, "net_profit": 839725, "operational_expense": 1679662, "product_revenue": 1350653, "quarter": 1, "rd_expense": 393749, "revenue": 3542545, "salaries_expense": 829659, "service_revenue": 2191892 }, { "depreciation": 235569, "expenses": 2473758, "income_tax": 254781, "marketing_expense": 435710, "net_income": 1127970, "net_profit": 873189, "operational_expense": 1253939, "product_revenue": 747724, "quarter": 2, "rd_expense": 426887, "revenue": 3601728, "salaries_expense": 863217, "service_revenue": 2854004 }, { "depreciation": 193843, "expenses": 2517013, "income_tax": 326990, "marketing_expense": 420830, "net_income": 1144887, "net_profit": 817897, "operational_expense": 1412027, "product_revenue": 1276805, "quarter": 3, "rd_expense": 410208, "revenue": 3661900, "salaries_expense": 1126102, "service_revenue": 2385095 }, { "depreciation": 208515, "expenses": 2561025, "income_tax": 250667, "marketing_expense": 390084, "net_income": 1162052, "net_profit": 911385, "operational_expense": 1648624, "product_revenue": 1227299, "quarter": 4, "rd_expense": 487750, "revenue": 3723077, "salaries_expense": 865144, "service_revenue": 2495778 } ], "market_conditions": { "gdp_growth": [ 0.02979698673434717, 0.023597285583147123, 0.025211474629475837, 0.030257935556305723 ], "inflation_rate": [ 0.013820831518390512, 0.015576222277445102, 0.012518166932734096, 0.014881637318110694 ], "interest_rate": [ 0.030998995306511103, 0.03255388399437528, 0.036175543754128306, 0.029264637012149465 ], "year": 2004 }, "random_event": { "description": "Smith, Higgins and Glover New Ad Campaign Launch in 2004", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2004 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "Port Laurenhaven", "name": "Alexander PLC", "num_employees": 735, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.alexanderplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 136328, "billable_hours_per_employee": 115, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 7469967, "net_revenue": 6735630, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9164 }, { "average_project_size": 152910, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 8188532, "net_revenue": 6703131, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 9120 }, { "average_project_size": 167926, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 8654383, "net_revenue": 6670789, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9076 }, { "average_project_size": 133043, "billable_hours_per_employee": 149, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 8121867, "net_revenue": 6638603, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 9032 } ], "balance_sheet": [ { "assets": 8511699, "current_assets": 3910864, "current_liabilities": 2372834, "equity": 5117766, "fixed_assets": 4600835, "liabilities": 5079363, "long_term_liabilities": 2706529, "quarter": 1 }, { "assets": 8695503, "current_assets": 3316332, "current_liabilities": 2566302, "equity": 5184660, "fixed_assets": 5379171, "liabilities": 5180857, "long_term_liabilities": 2614555, "quarter": 2 }, { "assets": 8883276, "current_assets": 4072605, "current_liabilities": 2536773, "equity": 5350862, "fixed_assets": 4810671, "liabilities": 5284379, "long_term_liabilities": 2747606, "quarter": 3 }, { "assets": 9075104, "current_assets": 3978956, "current_liabilities": 2322232, "equity": 5405493, "fixed_assets": 5096148, "liabilities": 5389970, "long_term_liabilities": 3067738, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93053, "financing_cash_flow": 122235, "investing_cash_flow": -306021, "net_cash_flow": 1501982, "operating_cash_flow": 1923817, "quarter": 1 }, { "change_in_working_capital": 6099, "financing_cash_flow": 155178, "investing_cash_flow": -466931, "net_cash_flow": 1989587, "operating_cash_flow": 2011501, "quarter": 2 }, { "change_in_working_capital": 96489, "financing_cash_flow": -176278, "investing_cash_flow": -304995, "net_cash_flow": 1886593, "operating_cash_flow": 2006304, "quarter": 3 }, { "change_in_working_capital": 71120, "financing_cash_flow": 125205, "investing_cash_flow": -480599, "net_cash_flow": 1783128, "operating_cash_flow": 2019216, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7913378985793553, "current_ratio": 1.648182721589458, "debt_to_equity_ratio": 0.9924961399172999, "profit_margin": 0.25022603676270816, "quarter": 1, "return_on_assets": 0.19801334610164198, "return_on_equity": 0.3293292424858815 }, { "asset_turnover_ratio": 0.7708732893312785, "current_ratio": 1.2922610043556837, "debt_to_equity_ratio": 0.9992664899916291, "profit_margin": 0.24913939470972596, "quarter": 2, "return_on_assets": 0.19205490470189016, "return_on_equity": 0.32210675338402134 }, { "asset_turnover_ratio": 0.7509379422636424, "current_ratio": 1.6054274466024354, "debt_to_equity_ratio": 0.9875752729186438, "profit_margin": 0.26263235128558254, "quarter": 3, "return_on_assets": 0.19722059744625745, "return_on_equity": 0.32741733948660984 }, { "asset_turnover_ratio": 0.7315181181394725, "current_ratio": 1.7134188143131264, "debt_to_equity_ratio": 0.9971282915360357, "profit_margin": 0.2591447327095776, "quarter": 4, "return_on_assets": 0.18956906719746683, "return_on_equity": 0.31826125757632096 } ], "income_statement": [ { "depreciation": 238387, "expenses": 4365841, "income_tax": 684359, "marketing_expense": 476030, "net_income": 2369789, "net_profit": 1685430, "operational_expense": 2536001, "product_revenue": 2197187, "quarter": 1, "rd_expense": 616163, "revenue": 6735630, "salaries_expense": 1447611, "service_revenue": 4538443 }, { "depreciation": 341487, "expenses": 4339400, "income_tax": 693717, "marketing_expense": 577508, "net_income": 2363731, "net_profit": 1670014, "operational_expense": 2288790, "product_revenue": 2018700, "quarter": 2, "rd_expense": 478099, "revenue": 6703131, "salaries_expense": 2063660, "service_revenue": 4684431 }, { "depreciation": 254339, "expenses": 4313120, "income_tax": 605704, "marketing_expense": 468252, "net_income": 2357669, "net_profit": 1751965, "operational_expense": 2856116, "product_revenue": 1972911, "quarter": 3, "rd_expense": 815114, "revenue": 6670789, "salaries_expense": 1562296, "service_revenue": 4697878 }, { "depreciation": 298857, "expenses": 4286999, "income_tax": 631245, "marketing_expense": 518185, "net_income": 2351604, "net_profit": 1720359, "operational_expense": 2235167, "product_revenue": 1453330, "quarter": 4, "rd_expense": 576971, "revenue": 6638603, "salaries_expense": 1407471, "service_revenue": 5185273 } ], "market_conditions": { "gdp_growth": [ 0.03277529757068534, 0.03033672772332771, 0.03841805953718087, 0.034965005920274086 ], "inflation_rate": [ 0.007675801031251775, 0.010672748563423474, 0.006214357300306132, 0.004994123836155664 ], "interest_rate": [ 0.01979462763658039, 0.023366116611677215, 0.01676451223538257, 0.022532849175850887 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 163148, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 12938090, "net_revenue": 10170585, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 13838 }, { "average_project_size": 111174, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 12321383, "net_revenue": 10124301, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 13775 }, { "average_project_size": 85912, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 11204156, "net_revenue": 10078229, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 13712 }, { "average_project_size": 54529, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 12132461, "net_revenue": 10032366, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 13649 } ], "balance_sheet": [ { "assets": 14250477, "current_assets": 5541492, "current_liabilities": 3447889, "equity": 8261935, "fixed_assets": 8708985, "liabilities": 7978490, "long_term_liabilities": 4530601, "quarter": 1 }, { "assets": 14658126, "current_assets": 5367130, "current_liabilities": 4078865, "equity": 8425357, "fixed_assets": 9290996, "liabilities": 8140960, "long_term_liabilities": 4062095, "quarter": 2 }, { "assets": 15077435, "current_assets": 6476285, "current_liabilities": 4075641, "equity": 8861630, "fixed_assets": 8601150, "liabilities": 8306739, "long_term_liabilities": 4231098, "quarter": 3 }, { "assets": 15508740, "current_assets": 4842668, "current_liabilities": 3680016, "equity": 9150736, "fixed_assets": 10666072, "liabilities": 8475894, "long_term_liabilities": 4795878, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43041, "financing_cash_flow": -98125, "investing_cash_flow": -461923, "net_cash_flow": 2177523, "operating_cash_flow": 2377235, "quarter": 1 }, { "change_in_working_capital": 14621, "financing_cash_flow": 3528, "investing_cash_flow": -198988, "net_cash_flow": 1878228, "operating_cash_flow": 2291859, "quarter": 2 }, { "change_in_working_capital": -64254, "financing_cash_flow": 85830, "investing_cash_flow": -316044, "net_cash_flow": 2339301, "operating_cash_flow": 2557833, "quarter": 3 }, { "change_in_working_capital": 83932, "financing_cash_flow": -189578, "investing_cash_flow": -249803, "net_cash_flow": 2501038, "operating_cash_flow": 2627258, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7137013729435162, "current_ratio": 1.60721299322571, "debt_to_equity_ratio": 0.965692661585936, "profit_margin": 0.19565718196150958, "quarter": 1, "return_on_assets": 0.13964079939218876, "return_on_equity": 0.2408573778418736 }, { "asset_turnover_ratio": 0.6906954545212669, "current_ratio": 1.3158390875893171, "debt_to_equity_ratio": 0.9662451098511315, "profit_margin": 0.18847632048869348, "quarter": 2, "return_on_assets": 0.13017973784643413, "return_on_equity": 0.2264819164339268 }, { "asset_turnover_ratio": 0.6684312683158641, "current_ratio": 1.589022438433611, "debt_to_equity_ratio": 0.9373827388414998, "profit_margin": 0.20747037996457512, "quarter": 3, "return_on_assets": 0.1386796892176952, "return_on_equity": 0.23595365638150093 }, { "asset_turnover_ratio": 0.6468846598756572, "current_ratio": 1.315936669840566, "debt_to_equity_ratio": 0.9262527079788991, "profit_margin": 0.21110573517752443, "quarter": 4, "return_on_assets": 0.13656106169811344, "return_on_equity": 0.23144477121840254 } ], "income_statement": [ { "depreciation": 387287, "expenses": 7438959, "income_tax": 741678, "marketing_expense": 1230749, "net_income": 2731626, "net_profit": 1989948, "operational_expense": 4199689, "product_revenue": 3776367, "quarter": 1, "rd_expense": 1282423, "revenue": 10170585, "salaries_expense": 2571642, "service_revenue": 6394218 }, { "depreciation": 383668, "expenses": 7407708, "income_tax": 808402, "marketing_expense": 1185091, "net_income": 2716593, "net_profit": 1908191, "operational_expense": 4643727, "product_revenue": 2248805, "quarter": 2, "rd_expense": 1392523, "revenue": 10124301, "salaries_expense": 2876416, "service_revenue": 7875496 }, { "depreciation": 466899, "expenses": 7376589, "income_tax": 610706, "marketing_expense": 1161446, "net_income": 2701640, "net_profit": 2090934, "operational_expense": 4946647, "product_revenue": 2358727, "quarter": 3, "rd_expense": 758717, "revenue": 10078229, "salaries_expense": 2560413, "service_revenue": 7719502 }, { "depreciation": 509368, "expenses": 7345600, "income_tax": 568876, "marketing_expense": 1413244, "net_income": 2686766, "net_profit": 2117890, "operational_expense": 4723641, "product_revenue": 2719022, "quarter": 4, "rd_expense": 1290154, "revenue": 10032366, "salaries_expense": 2785714, "service_revenue": 7313344 } ], "market_conditions": { "gdp_growth": [ 0.04818525391488118, 0.04287832313530917, 0.036493414675445056, 0.04206137420828483 ], "inflation_rate": [ 0.007617010556453455, 0.008240303516814623, 0.011075587248839062, 0.009140694376063857 ], "interest_rate": [ 0.013781225508114765, 0.019470617734605445, 0.011472190540337098, 0.015805349042195736 ], "year": 1999 }, "random_event": { "description": "Alexander PLC Industry Recognition in 1999", "impact": -0.01, "type": "Industry Recognition" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 128002, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 16996950, "net_revenue": 14392450, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 19582 }, { "average_project_size": 150891, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 18164918, "net_revenue": 14364626, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 19544 }, { "average_project_size": 92777, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 18514524, "net_revenue": 14336857, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 19506 }, { "average_project_size": 174254, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 16733638, "net_revenue": 14309141, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 19468 } ], "balance_sheet": [ { "assets": 20099361, "current_assets": 8771682, "current_liabilities": 5476391, "equity": 13624161, "fixed_assets": 11327679, "liabilities": 9843000, "long_term_liabilities": 4366609, "quarter": 1 }, { "assets": 20476232, "current_assets": 9114324, "current_liabilities": 4320130, "equity": 13674127, "fixed_assets": 11361908, "liabilities": 10106479, "long_term_liabilities": 5786349, "quarter": 2 }, { "assets": 20860169, "current_assets": 10316382, "current_liabilities": 4875448, "equity": 13767664, "fixed_assets": 10543787, "liabilities": 10377010, "long_term_liabilities": 5501562, "quarter": 3 }, { "assets": 21251304, "current_assets": 8390623, "current_liabilities": 5939524, "equity": 13762116, "fixed_assets": 12860681, "liabilities": 10654783, "long_term_liabilities": 4715259, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71451, "financing_cash_flow": 124388, "investing_cash_flow": -452623, "net_cash_flow": 3574395, "operating_cash_flow": 3958478, "quarter": 1 }, { "change_in_working_capital": -34080, "financing_cash_flow": -184106, "investing_cash_flow": -318143, "net_cash_flow": 3652402, "operating_cash_flow": 4082480, "quarter": 2 }, { "change_in_working_capital": -25980, "financing_cash_flow": -185844, "investing_cash_flow": -354475, "net_cash_flow": 3499510, "operating_cash_flow": 3796930, "quarter": 3 }, { "change_in_working_capital": 49547, "financing_cash_flow": 11067, "investing_cash_flow": -233189, "net_cash_flow": 3677729, "operating_cash_flow": 4039979, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7160650530133769, "current_ratio": 1.601726757640205, "debt_to_equity_ratio": 0.7224665063778973, "profit_margin": 0.23399768628690737, "quarter": 1, "return_on_assets": 0.16755756563604185, "return_on_equity": 0.2471932033099139 }, { "asset_turnover_ratio": 0.7015268238804874, "current_ratio": 2.1097337348644603, "debt_to_equity_ratio": 0.7390950076739816, "profit_margin": 0.23003550527525046, "quarter": 2, "return_on_assets": 0.16137607739548956, "return_on_equity": 0.2416515511374145 }, { "asset_turnover_ratio": 0.6872838374415855, "current_ratio": 2.1159864693459967, "debt_to_equity_ratio": 0.7537233622203448, "profit_margin": 0.22909519150536273, "quarter": 3, "return_on_assets": 0.1574534223572206, "return_on_equity": 0.23856661522245168 }, { "asset_turnover_ratio": 0.6733300224776795, "current_ratio": 1.4126759989521045, "debt_to_equity_ratio": 0.7742111024205871, "profit_margin": 0.22122886342373732, "quarter": 4, "return_on_assets": 0.14896003558181653, "return_on_equity": 0.23002240353154996 } ], "income_statement": [ { "depreciation": 590678, "expenses": 9957051, "income_tax": 1067599, "marketing_expense": 1037187, "net_income": 4435399, "net_profit": 3367800, "operational_expense": 6365776, "product_revenue": 3717325, "quarter": 1, "rd_expense": 1252538, "revenue": 14392450, "salaries_expense": 4339750, "service_revenue": 10675125 }, { "depreciation": 778106, "expenses": 9928412, "income_tax": 1131840, "marketing_expense": 1346911, "net_income": 4436214, "net_profit": 3304374, "operational_expense": 5734973, "product_revenue": 4635608, "quarter": 2, "rd_expense": 1463520, "revenue": 14364626, "salaries_expense": 4173994, "service_revenue": 9729018 }, { "depreciation": 512425, "expenses": 9899856, "income_tax": 1152496, "marketing_expense": 1214087, "net_income": 4437001, "net_profit": 3284505, "operational_expense": 5158721, "product_revenue": 4200626, "quarter": 3, "rd_expense": 1060186, "revenue": 14336857, "salaries_expense": 3118677, "service_revenue": 10136231 }, { "depreciation": 874384, "expenses": 9871383, "income_tax": 1272163, "marketing_expense": 1813253, "net_income": 4437758, "net_profit": 3165595, "operational_expense": 4993888, "product_revenue": 4862565, "quarter": 4, "rd_expense": 1279777, "revenue": 14309141, "salaries_expense": 3330953, "service_revenue": 9446576 } ], "market_conditions": { "gdp_growth": [ 0.034983637648055885, 0.0433265923113986, 0.03686074556645342, 0.03878554765550113 ], "inflation_rate": [ 0.006853889032042558, 0.01244435453529152, 0.01444658723739672, 0.01154592373345216 ], "interest_rate": [ 0.010447862175960658, 0.017820820706726578, 0.015327715258431893, 0.01766179414824364 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 159161, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 13215665, "net_revenue": 10445071, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 14211 }, { "average_project_size": 80717, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 12799178, "net_revenue": 10515387, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 14307 }, { "average_project_size": 147195, "billable_hours_per_employee": 143, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 12055581, "net_revenue": 10586177, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 14403 }, { "average_project_size": 62743, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 12395403, "net_revenue": 10657444, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14500 } ], "balance_sheet": [ { "assets": 14579183, "current_assets": 5617192, "current_liabilities": 3008864, "equity": 11362375, "fixed_assets": 8961991, "liabilities": 6174387, "long_term_liabilities": 3165523, "quarter": 1 }, { "assets": 14784275, "current_assets": 4485098, "current_liabilities": 2570907, "equity": 11274873, "fixed_assets": 10299177, "liabilities": 6244052, "long_term_liabilities": 3673145, "quarter": 2 }, { "assets": 14992252, "current_assets": 7398700, "current_liabilities": 2962424, "equity": 11685660, "fixed_assets": 7593552, "liabilities": 6314503, "long_term_liabilities": 3352079, "quarter": 3 }, { "assets": 15203154, "current_assets": 6910518, "current_liabilities": 2955545, "equity": 11680362, "fixed_assets": 8292636, "liabilities": 6385748, "long_term_liabilities": 3430203, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6400, "financing_cash_flow": 72636, "investing_cash_flow": -270666, "net_cash_flow": 3059526, "operating_cash_flow": 3381607, "quarter": 1 }, { "change_in_working_capital": 79486, "financing_cash_flow": 58331, "investing_cash_flow": -139402, "net_cash_flow": 3044618, "operating_cash_flow": 3148831, "quarter": 2 }, { "change_in_working_capital": -55418, "financing_cash_flow": -129777, "investing_cash_flow": -347488, "net_cash_flow": 3124389, "operating_cash_flow": 3572228, "quarter": 3 }, { "change_in_working_capital": 65800, "financing_cash_flow": 172454, "investing_cash_flow": -448680, "net_cash_flow": 3225489, "operating_cash_flow": 3347503, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7164373339713206, "current_ratio": 1.8668813213225988, "debt_to_equity_ratio": 0.5434063741075259, "profit_margin": 0.2831554711308329, "quarter": 1, "return_on_assets": 0.20286315083636716, "return_on_equity": 0.2602958448387771 }, { "asset_turnover_ratio": 0.7112548298783674, "current_ratio": 1.744558632420387, "debt_to_equity_ratio": 0.5538024242046895, "profit_margin": 0.2600617552164271, "quarter": 2, "return_on_assets": 0.1849701794643295, "return_on_equity": 0.24254375193405725 }, { "asset_turnover_ratio": 0.706109862614369, "current_ratio": 2.497515548078195, "debt_to_equity_ratio": 0.5403634026661738, "profit_margin": 0.2841357177383299, "quarter": 3, "return_on_assets": 0.20063103261604728, "return_on_equity": 0.2574018925760291 }, { "asset_turnover_ratio": 0.7010021736279196, "current_ratio": 2.338153538518277, "debt_to_equity_ratio": 0.546708055794846, "profit_margin": 0.26863439301205805, "quarter": 4, "return_on_assets": 0.1883132934126695, "return_on_equity": 0.24510849920576092 } ], "income_statement": [ { "depreciation": 424028, "expenses": 6607190, "income_tax": 880302, "marketing_expense": 846812, "net_income": 3837881, "net_profit": 2957579, "operational_expense": 3627927, "product_revenue": 3895431, "quarter": 1, "rd_expense": 695506, "revenue": 10445071, "salaries_expense": 2838241, "service_revenue": 6549640 }, { "depreciation": 414181, "expenses": 6631121, "income_tax": 1149616, "marketing_expense": 1292690, "net_income": 3884266, "net_profit": 2734650, "operational_expense": 4083883, "product_revenue": 3445495, "quarter": 2, "rd_expense": 1169652, "revenue": 10515387, "salaries_expense": 2948602, "service_revenue": 7069892 }, { "depreciation": 564317, "expenses": 6655138, "income_tax": 923128, "marketing_expense": 1137167, "net_income": 3931039, "net_profit": 3007911, "operational_expense": 3867477, "product_revenue": 3779299, "quarter": 3, "rd_expense": 745002, "revenue": 10586177, "salaries_expense": 2240503, "service_revenue": 6806878 }, { "depreciation": 484547, "expenses": 6679243, "income_tax": 1115245, "marketing_expense": 994598, "net_income": 3978201, "net_profit": 2862956, "operational_expense": 3678409, "product_revenue": 2228039, "quarter": 4, "rd_expense": 943897, "revenue": 10657444, "salaries_expense": 2526537, "service_revenue": 8429405 } ], "market_conditions": { "gdp_growth": [ 0.04359820156020415, 0.0463301230434784, 0.04693426440893538, 0.02740925801606571 ], "inflation_rate": [ 0.012544219242297233, 0.008954789882837384, 0.005348019721343109, 0.011756759263537728 ], "interest_rate": [ 0.012806019513698967, 0.012801248007745684, 0.012383605338639608, 0.014499953518379561 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63235, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 17973645, "net_revenue": 14917791, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 20296 }, { "average_project_size": 187177, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 17873269, "net_revenue": 14964746, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20360 }, { "average_project_size": 171813, "billable_hours_per_employee": 94, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 17426475, "net_revenue": 15011849, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 20424 }, { "average_project_size": 122097, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 18804892, "net_revenue": 15059101, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 20489 } ], "balance_sheet": [ { "assets": 19794948, "current_assets": 8865362, "current_liabilities": 4008200, "equity": 15913482, "fixed_assets": 10929586, "liabilities": 7974548, "long_term_liabilities": 3966348, "quarter": 1 }, { "assets": 20475972, "current_assets": 7753796, "current_liabilities": 4179694, "equity": 16601926, "fixed_assets": 12722176, "liabilities": 8146600, "long_term_liabilities": 3966906, "quarter": 2 }, { "assets": 21180426, "current_assets": 9235896, "current_liabilities": 4991566, "equity": 17121962, "fixed_assets": 11944530, "liabilities": 8322364, "long_term_liabilities": 3330798, "quarter": 3 }, { "assets": 21909116, "current_assets": 7215719, "current_liabilities": 3673470, "equity": 18003879, "fixed_assets": 14693397, "liabilities": 8501920, "long_term_liabilities": 4828450, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85935, "financing_cash_flow": 115442, "investing_cash_flow": -146791, "net_cash_flow": 4273813, "operating_cash_flow": 4682379, "quarter": 1 }, { "change_in_working_capital": 86465, "financing_cash_flow": -189957, "investing_cash_flow": -217766, "net_cash_flow": 4403008, "operating_cash_flow": 4739458, "quarter": 2 }, { "change_in_working_capital": 38068, "financing_cash_flow": 58546, "investing_cash_flow": -229148, "net_cash_flow": 4718020, "operating_cash_flow": 5081681, "quarter": 3 }, { "change_in_working_capital": -15122, "financing_cash_flow": -174977, "investing_cash_flow": -150679, "net_cash_flow": 5351303, "operating_cash_flow": 5299025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7536160741619529, "current_ratio": 2.2118062970909635, "debt_to_equity_ratio": 0.5011189882893009, "profit_margin": 0.2743758777690343, "quarter": 1, "return_on_assets": 0.20677407184903945, "return_on_equity": 0.2572084475289569 }, { "asset_turnover_ratio": 0.7308442304961151, "current_ratio": 1.8551109243882447, "debt_to_equity_ratio": 0.49070210287649757, "profit_margin": 0.28550795315871047, "quarter": 2, "return_on_assets": 0.20866184032679866, "return_on_equity": 0.2573529119452767 }, { "asset_turnover_ratio": 0.7087604847985588, "current_ratio": 1.8503002865233076, "debt_to_equity_ratio": 0.4860636882618943, "profit_margin": 0.2840356307873867, "quarter": 3, "return_on_assets": 0.20131323137693263, "return_on_equity": 0.24903103978387522 }, { "asset_turnover_ratio": 0.687344071755337, "current_ratio": 1.9642787337313221, "debt_to_equity_ratio": 0.47222712394367905, "profit_margin": 0.3052428561306548, "quarter": 4, "return_on_assets": 0.2098068676070728, "return_on_equity": 0.25531625712436745 } ], "income_statement": [ { "depreciation": 589297, "expenses": 9222438, "income_tax": 1602271, "marketing_expense": 1313447, "net_income": 5695353, "net_profit": 4093082, "operational_expense": 5332276, "product_revenue": 4092894, "quarter": 1, "rd_expense": 1681546, "revenue": 14917791, "salaries_expense": 3501746, "service_revenue": 10824897 }, { "depreciation": 466904, "expenses": 9202981, "income_tax": 1489211, "marketing_expense": 1386602, "net_income": 5761765, "net_profit": 4272554, "operational_expense": 5705927, "product_revenue": 3631467, "quarter": 2, "rd_expense": 1609047, "revenue": 14964746, "salaries_expense": 2925263, "service_revenue": 11333279 }, { "depreciation": 817781, "expenses": 9183565, "income_tax": 1564384, "marketing_expense": 1567415, "net_income": 5828284, "net_profit": 4263900, "operational_expense": 4821026, "product_revenue": 3392123, "quarter": 3, "rd_expense": 1090110, "revenue": 15011849, "salaries_expense": 4397339, "service_revenue": 11619726 }, { "depreciation": 702342, "expenses": 9164190, "income_tax": 1298228, "marketing_expense": 1067101, "net_income": 5894911, "net_profit": 4596683, "operational_expense": 5739414, "product_revenue": 5891874, "quarter": 4, "rd_expense": 1035979, "revenue": 15059101, "salaries_expense": 4293913, "service_revenue": 9167227 } ], "market_conditions": { "gdp_growth": [ 0.02627023360005206, 0.0438076908266371, 0.04127686977010635, 0.04150098797350641 ], "inflation_rate": [ 0.010182316799361303, 0.010232104286184228, 0.0075426837649044095, 0.0036743791621385033 ], "interest_rate": [ 0.00812872953167167, 0.00705511496175608, 0.0144428803265821, 0.00924260299197707 ], "year": 2002 }, "random_event": { "description": "Alexander PLC Data Privacy Regulation Impact in 2002", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 82192, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 21278157, "net_revenue": 17296308, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 23532 }, { "average_project_size": 149849, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 20037725, "net_revenue": 17192996, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 23392 }, { "average_project_size": 178457, "billable_hours_per_employee": 85, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 20218611, "net_revenue": 17090302, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 23252 }, { "average_project_size": 154638, "billable_hours_per_employee": 155, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 21061465, "net_revenue": 16988222, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 23113 } ], "balance_sheet": [ { "assets": 24446851, "current_assets": 10791381, "current_liabilities": 7580552, "equity": 15597882, "fixed_assets": 13655470, "liabilities": 12982097, "long_term_liabilities": 5401545, "quarter": 1 }, { "assets": 25146683, "current_assets": 10676392, "current_liabilities": 5398487, "equity": 16159407, "fixed_assets": 14470291, "liabilities": 13299052, "long_term_liabilities": 7900565, "quarter": 2 }, { "assets": 25866548, "current_assets": 8107420, "current_liabilities": 6826779, "equity": 16728292, "fixed_assets": 17759128, "liabilities": 13623744, "long_term_liabilities": 6796965, "quarter": 3 }, { "assets": 26607020, "current_assets": 11773520, "current_liabilities": 7823720, "equity": 16914803, "fixed_assets": 14833500, "liabilities": 13956364, "long_term_liabilities": 6132644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55550, "financing_cash_flow": 198320, "investing_cash_flow": -465710, "net_cash_flow": 4250160, "operating_cash_flow": 4720787, "quarter": 1 }, { "change_in_working_capital": 29437, "financing_cash_flow": -45835, "investing_cash_flow": -389445, "net_cash_flow": 4950454, "operating_cash_flow": 5380594, "quarter": 2 }, { "change_in_working_capital": 67163, "financing_cash_flow": -123370, "investing_cash_flow": -338359, "net_cash_flow": 5164467, "operating_cash_flow": 5624890, "quarter": 3 }, { "change_in_working_capital": 10576, "financing_cash_flow": 88356, "investing_cash_flow": -341076, "net_cash_flow": 4969315, "operating_cash_flow": 5177123, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7075065823406049, "current_ratio": 1.4235613712563413, "debt_to_equity_ratio": 0.8322987056832459, "profit_margin": 0.23896012952590806, "quarter": 1, "return_on_assets": 0.1690658645565435, "return_on_equity": 0.26498007870555756 }, { "asset_turnover_ratio": 0.6837083045903112, "current_ratio": 1.977663741711335, "debt_to_equity_ratio": 0.8229913387291996, "profit_margin": 0.2507867738700108, "quarter": 2, "return_on_assets": 0.17146499997633882, "return_on_equity": 0.2668276131667455 }, { "asset_turnover_ratio": 0.6607105826413328, "current_ratio": 1.1875908096629464, "debt_to_equity_ratio": 0.8144133304224962, "profit_margin": 0.262458088803814, "quarter": 3, "return_on_assets": 0.1734088367724986, "return_on_equity": 0.26813783499235905 }, { "asset_turnover_ratio": 0.6384864595884845, "current_ratio": 1.504849355549534, "debt_to_equity_ratio": 0.8250976378501127, "profit_margin": 0.2510060793884139, "quarter": 4, "return_on_assets": 0.1602639829638945, "return_on_equity": 0.25209557569189545 } ], "income_statement": [ { "depreciation": 587659, "expenses": 11409590, "income_tax": 1753590, "marketing_expense": 1939598, "net_income": 5886718, "net_profit": 4133128, "operational_expense": 6013429, "product_revenue": 5432055, "quarter": 1, "rd_expense": 1342882, "revenue": 17296308, "salaries_expense": 4691205, "service_revenue": 11864253 }, { "depreciation": 1068818, "expenses": 11432799, "income_tax": 1448421, "marketing_expense": 2225396, "net_income": 5760197, "net_profit": 4311776, "operational_expense": 7845238, "product_revenue": 5525459, "quarter": 2, "rd_expense": 2062796, "revenue": 17192996, "salaries_expense": 4674429, "service_revenue": 11667537 }, { "depreciation": 1139402, "expenses": 11456056, "income_tax": 1148758, "marketing_expense": 2002965, "net_income": 5634246, "net_profit": 4485488, "operational_expense": 7414045, "product_revenue": 3796799, "quarter": 3, "rd_expense": 1398662, "revenue": 17090302, "salaries_expense": 4596997, "service_revenue": 13293503 }, { "depreciation": 912976, "expenses": 11479360, "income_tax": 1244715, "marketing_expense": 2142017, "net_income": 5508862, "net_profit": 4264147, "operational_expense": 6446737, "product_revenue": 3892043, "quarter": 4, "rd_expense": 1218828, "revenue": 16988222, "salaries_expense": 5494240, "service_revenue": 13096179 } ], "market_conditions": { "gdp_growth": [ 0.04210456206114656, 0.03896233110015763, 0.03854155843600003, 0.05059376373792664 ], "inflation_rate": [ 0.0030473932698982156, 0.006036192721670531, 0.007912322922451968, 0.001284712297137637 ], "interest_rate": [ 0.021138653545432807, 0.016633282009513115, 0.022612824632417993, 0.01342179952911701 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 134852, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 19226243, "net_revenue": 17212387, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 23418 }, { "average_project_size": 107984, "billable_hours_per_employee": 126, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 21561088, "net_revenue": 17425136, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 23708 }, { "average_project_size": 156554, "billable_hours_per_employee": 94, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 21924175, "net_revenue": 17640514, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 24001 }, { "average_project_size": 58303, "billable_hours_per_employee": 160, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 20245487, "net_revenue": 17858555, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 24297 } ], "balance_sheet": [ { "assets": 22297479, "current_assets": 10036242, "current_liabilities": 5301073, "equity": 15832331, "fixed_assets": 12261237, "liabilities": 9905805, "long_term_liabilities": 4604732, "quarter": 1 }, { "assets": 22966890, "current_assets": 9888359, "current_liabilities": 5997997, "equity": 16664623, "fixed_assets": 13078531, "liabilities": 10102561, "long_term_liabilities": 4104564, "quarter": 2 }, { "assets": 23656399, "current_assets": 8412845, "current_liabilities": 4609248, "equity": 17112547, "fixed_assets": 15243554, "liabilities": 10303225, "long_term_liabilities": 5693977, "quarter": 3 }, { "assets": 24366608, "current_assets": 10516041, "current_liabilities": 5098516, "equity": 17643115, "fixed_assets": 13850567, "liabilities": 10507875, "long_term_liabilities": 5409359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53400, "financing_cash_flow": 165155, "investing_cash_flow": -446757, "net_cash_flow": 3933152, "operating_cash_flow": 4464412, "quarter": 1 }, { "change_in_working_capital": -95924, "financing_cash_flow": -13750, "investing_cash_flow": -116208, "net_cash_flow": 4551132, "operating_cash_flow": 4968708, "quarter": 2 }, { "change_in_working_capital": -46222, "financing_cash_flow": -151870, "investing_cash_flow": -166296, "net_cash_flow": 4372595, "operating_cash_flow": 4484688, "quarter": 3 }, { "change_in_working_capital": -18384, "financing_cash_flow": -157744, "investing_cash_flow": -282491, "net_cash_flow": 4439305, "operating_cash_flow": 4924019, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7719431869405505, "current_ratio": 1.8932472727691168, "debt_to_equity_ratio": 0.6256693976395516, "profit_margin": 0.19989423895709527, "quarter": 1, "return_on_assets": 0.15430699587159608, "return_on_equity": 0.217318410030715 }, { "asset_turnover_ratio": 0.7587068166390835, "current_ratio": 1.6486101943698872, "debt_to_equity_ratio": 0.60622799567683, "profit_margin": 0.21809264501579786, "quarter": 2, "return_on_assets": 0.16546837643233367, "return_on_equity": 0.22804560295183396 }, { "asset_turnover_ratio": 0.7456973481044178, "current_ratio": 1.825209882392963, "debt_to_equity_ratio": 0.6020860015753353, "profit_margin": 0.21311017354709733, "quarter": 3, "return_on_assets": 0.1589156912681427, "return_on_equity": 0.2196851818726926 }, { "asset_turnover_ratio": 0.7329109985271647, "current_ratio": 2.0625689906631655, "debt_to_equity_ratio": 0.5955793520588626, "profit_margin": 0.21190863426520232, "quarter": 4, "return_on_assets": 0.15531016873583717, "return_on_equity": 0.21449624967019712 } ], "income_statement": [ { "depreciation": 1023755, "expenses": 12544576, "income_tax": 1227154, "marketing_expense": 1599208, "net_income": 4667811, "net_profit": 3440657, "operational_expense": 7757473, "product_revenue": 6126491, "quarter": 1, "rd_expense": 1865884, "revenue": 17212387, "salaries_expense": 6085301, "service_revenue": 11085896 }, { "depreciation": 1168414, "expenses": 12630539, "income_tax": 994303, "marketing_expense": 1781554, "net_income": 4794597, "net_profit": 3800294, "operational_expense": 8152239, "product_revenue": 5013456, "quarter": 2, "rd_expense": 1515692, "revenue": 17425136, "salaries_expense": 5684063, "service_revenue": 12411680 }, { "depreciation": 725315, "expenses": 12717092, "income_tax": 1164049, "marketing_expense": 1975781, "net_income": 4923422, "net_profit": 3759373, "operational_expense": 7254083, "product_revenue": 6888302, "quarter": 3, "rd_expense": 2124096, "revenue": 17640514, "salaries_expense": 4802505, "service_revenue": 10752212 }, { "depreciation": 1139637, "expenses": 12804238, "income_tax": 1269935, "marketing_expense": 1305360, "net_income": 5054317, "net_profit": 3784382, "operational_expense": 8521313, "product_revenue": 4743937, "quarter": 4, "rd_expense": 1827281, "revenue": 17858555, "salaries_expense": 4144290, "service_revenue": 13114618 } ], "market_conditions": { "gdp_growth": [ 0.03177883854422473, 0.041214336159464, 0.042834650219633105, 0.029304850675302675 ], "inflation_rate": [ 0.004523484856990568, 0.0035684459144903133, 0.011416080710272145, 0.011362559131747212 ], "interest_rate": [ 0.020383436600226856, 0.01209347878370905, 0.01578484985505416, 0.02109745697408083 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 162799, "billable_hours_per_employee": 120, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 13376254, "net_revenue": 12130689, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 16504 }, { "average_project_size": 138760, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 15714129, "net_revenue": 12237459, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 16650 }, { "average_project_size": 184419, "billable_hours_per_employee": 84, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 15546897, "net_revenue": 12345169, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 16796 }, { "average_project_size": 147310, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 15713371, "net_revenue": 12453827, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 16944 } ], "balance_sheet": [ { "assets": 13568926, "current_assets": 5040405, "current_liabilities": 4024208, "equity": 9219209, "fixed_assets": 8528521, "liabilities": 7484496, "long_term_liabilities": 3460288, "quarter": 1 }, { "assets": 13913809, "current_assets": 6880224, "current_liabilities": 4371414, "equity": 9473163, "fixed_assets": 7033585, "liabilities": 7623227, "long_term_liabilities": 3251813, "quarter": 2 }, { "assets": 14267459, "current_assets": 5006931, "current_liabilities": 3390269, "equity": 9871979, "fixed_assets": 9260528, "liabilities": 7764530, "long_term_liabilities": 4374261, "quarter": 3 }, { "assets": 14630097, "current_assets": 5502431, "current_liabilities": 3784045, "equity": 9820041, "fixed_assets": 9127666, "liabilities": 7908452, "long_term_liabilities": 4124407, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2650, "financing_cash_flow": 118961, "investing_cash_flow": -379599, "net_cash_flow": 3029665, "operating_cash_flow": 3572628, "quarter": 1 }, { "change_in_working_capital": 39594, "financing_cash_flow": -154497, "investing_cash_flow": -364181, "net_cash_flow": 3317131, "operating_cash_flow": 3773820, "quarter": 2 }, { "change_in_working_capital": 26635, "financing_cash_flow": -51742, "investing_cash_flow": -393962, "net_cash_flow": 3642957, "operating_cash_flow": 3995328, "quarter": 3 }, { "change_in_working_capital": 61390, "financing_cash_flow": -56585, "investing_cash_flow": -474809, "net_cash_flow": 3302569, "operating_cash_flow": 3536976, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8940050966450845, "current_ratio": 1.2525209929506627, "debt_to_equity_ratio": 0.8118371109712341, "profit_margin": 0.2584172259300358, "quarter": 1, "return_on_assets": 0.23102631704233628, "return_on_equity": 0.3400268938474006 }, { "asset_turnover_ratio": 0.8795189728420162, "current_ratio": 1.57391269735605, "debt_to_equity_ratio": 0.8047182340259531, "profit_margin": 0.26006877734993844, "quarter": 2, "return_on_assets": 0.22873542392309684, "return_on_equity": 0.3359575888222339 }, { "asset_turnover_ratio": 0.8652675294178171, "current_ratio": 1.476853606601718, "debt_to_equity_ratio": 0.786522135024801, "profit_margin": 0.2729043239505267, "quarter": 3, "return_on_assets": 0.23613525015211187, "return_on_equity": 0.341274024185019 }, { "asset_turnover_ratio": 0.8512470559832925, "current_ratio": 1.4541135213772562, "debt_to_equity_ratio": 0.8053379817864305, "profit_margin": 0.24879067293933022, "quarter": 4, "return_on_assets": 0.21178232789570706, "return_on_equity": 0.31551762360258984 } ], "income_statement": [ { "depreciation": 437849, "expenses": 7853459, "income_tax": 1142451, "marketing_expense": 1291233, "net_income": 4277230, "net_profit": 3134779, "operational_expense": 4646233, "product_revenue": 4397216, "quarter": 1, "rd_expense": 1440685, "revenue": 12130689, "salaries_expense": 3095001, "service_revenue": 7733473 }, { "depreciation": 591239, "expenses": 7924677, "income_tax": 1130201, "marketing_expense": 1304884, "net_income": 4312782, "net_profit": 3182581, "operational_expense": 5213211, "product_revenue": 3965196, "quarter": 2, "rd_expense": 924811, "revenue": 12237459, "salaries_expense": 2817950, "service_revenue": 8272263 }, { "depreciation": 626278, "expenses": 7996541, "income_tax": 979578, "marketing_expense": 887347, "net_income": 4348628, "net_profit": 3369050, "operational_expense": 4124756, "product_revenue": 2698263, "quarter": 3, "rd_expense": 905983, "revenue": 12345169, "salaries_expense": 2587938, "service_revenue": 9646906 }, { "depreciation": 438580, "expenses": 8069057, "income_tax": 1286374, "marketing_expense": 1417362, "net_income": 4384770, "net_profit": 3098396, "operational_expense": 4151662, "product_revenue": 2664866, "quarter": 4, "rd_expense": 1064152, "revenue": 12453827, "salaries_expense": 3905753, "service_revenue": 9788961 } ], "market_conditions": { "gdp_growth": [ 0.06655098040798248, 0.05486715175561904, 0.06953827187894848, 0.05897817746494763 ], "inflation_rate": [ 0.011092998984941035, 0.003576463764864009, 0.010046152341852358, 0.0035632511300660056 ], "interest_rate": [ 0.017334226621859523, 0.017154334603565528, 0.017967576687564234, 0.01882712902659035 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 185735, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 14978345, "net_revenue": 11641656, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 15839 }, { "average_project_size": 56994, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 13535136, "net_revenue": 11448753, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15577 }, { "average_project_size": 89164, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 12411124, "net_revenue": 11259047, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 15318 }, { "average_project_size": 134629, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 12648101, "net_revenue": 11072484, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 15065 } ], "balance_sheet": [ { "assets": 12378151, "current_assets": 5655214, "current_liabilities": 2517455, "equity": 9220651, "fixed_assets": 6722937, "liabilities": 5830871, "long_term_liabilities": 3313416, "quarter": 1 }, { "assets": 12767261, "current_assets": 5903528, "current_liabilities": 2745558, "equity": 9591108, "fixed_assets": 6863733, "liabilities": 5928492, "long_term_liabilities": 3182934, "quarter": 2 }, { "assets": 13168602, "current_assets": 4166050, "current_liabilities": 3526825, "equity": 9630141, "fixed_assets": 9002552, "liabilities": 6027747, "long_term_liabilities": 2500922, "quarter": 3 }, { "assets": 13582560, "current_assets": 4086478, "current_liabilities": 2941815, "equity": 10140736, "fixed_assets": 9496082, "liabilities": 6128663, "long_term_liabilities": 3186848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37812, "financing_cash_flow": -104456, "investing_cash_flow": -373109, "net_cash_flow": 2676896, "operating_cash_flow": 3272592, "quarter": 1 }, { "change_in_working_capital": -14961, "financing_cash_flow": 128240, "investing_cash_flow": -458769, "net_cash_flow": 2989431, "operating_cash_flow": 3161891, "quarter": 2 }, { "change_in_working_capital": -53723, "financing_cash_flow": -76594, "investing_cash_flow": -151153, "net_cash_flow": 2924876, "operating_cash_flow": 3016409, "quarter": 3 }, { "change_in_working_capital": 96899, "financing_cash_flow": 135575, "investing_cash_flow": -381244, "net_cash_flow": 2748267, "operating_cash_flow": 3194752, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9405004026853445, "current_ratio": 2.24640122663563, "debt_to_equity_ratio": 0.6323708597147859, "profit_margin": 0.22963837790774783, "quarter": 1, "return_on_assets": 0.21597498689424616, "return_on_equity": 0.2899329993077495 }, { "asset_turnover_ratio": 0.8967274186687341, "current_ratio": 2.15021063113582, "debt_to_equity_ratio": 0.618123787157855, "profit_margin": 0.24040513407879444, "quarter": 2, "return_on_assets": 0.21557787531718825, "return_on_equity": 0.28696778307574056 }, { "asset_turnover_ratio": 0.854991820695925, "current_ratio": 1.1812465886455947, "debt_to_equity_ratio": 0.625925103277304, "profit_margin": 0.22109206933766243, "quarter": 3, "return_on_assets": 0.1890319109044377, "return_on_equity": 0.25848905016032475 }, { "asset_turnover_ratio": 0.8151986076262502, "current_ratio": 1.3891009461845834, "debt_to_equity_ratio": 0.6043607682913745, "profit_margin": 0.24265909980091188, "quarter": 4, "return_on_assets": 0.19781536028554264, "return_on_equity": 0.2649550289051998 } ], "income_statement": [ { "depreciation": 599221, "expenses": 7921476, "income_tax": 1046809, "marketing_expense": 1151934, "net_income": 3720180, "net_profit": 2673371, "operational_expense": 4448788, "product_revenue": 3861993, "quarter": 1, "rd_expense": 1057355, "revenue": 11641656, "salaries_expense": 2954297, "service_revenue": 7779663 }, { "depreciation": 409552, "expenses": 7844471, "income_tax": 851943, "marketing_expense": 867663, "net_income": 3604282, "net_profit": 2752339, "operational_expense": 4179163, "product_revenue": 3602254, "quarter": 2, "rd_expense": 1226577, "revenue": 11448753, "salaries_expense": 3548790, "service_revenue": 7846499 }, { "depreciation": 527123, "expenses": 7768215, "income_tax": 1001546, "marketing_expense": 1226794, "net_income": 3490832, "net_profit": 2489286, "operational_expense": 5045898, "product_revenue": 3528420, "quarter": 3, "rd_expense": 1363176, "revenue": 11259047, "salaries_expense": 3567591, "service_revenue": 7730627 }, { "depreciation": 507913, "expenses": 7692700, "income_tax": 692945, "marketing_expense": 1107583, "net_income": 3379784, "net_profit": 2686839, "operational_expense": 4717705, "product_revenue": 2288944, "quarter": 4, "rd_expense": 1065063, "revenue": 11072484, "salaries_expense": 2385646, "service_revenue": 8783540 } ], "market_conditions": { "gdp_growth": [ 0.04358576747324292, 0.042877471483490144, 0.052919494901583417, 0.04819126347528 ], "inflation_rate": [ 0.008856007296722644, 0.009618421715207574, 0.013737150329691562, 0.00470870297966407 ], "interest_rate": [ 0.009986285643267222, 0.011365142414951606, 0.018906285885391866, 0.012532063222992624 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2007, "industry": "Advertising", "location": "Gibsonside", "name": "Vaughn, Carpenter and Ball", "num_employees": 374, "region": "Europe", "revenue_size": "Large", "website": "www.vaughn,carpenterandball.com" }

[ { "advertising_kpis": [ { "average_project_size": 107753, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 27363324, "net_revenue": 22762481, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 60862 }, { "average_project_size": 113619, "billable_hours_per_employee": 98, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 25379230, "net_revenue": 23022675, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 61558 }, { "average_project_size": 73016, "billable_hours_per_employee": 95, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 26523398, "net_revenue": 23285844, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 62262 }, { "average_project_size": 50378, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 29926162, "net_revenue": 23552020, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 62973 } ], "balance_sheet": [ { "assets": 23459161, "current_assets": 8086548, "current_liabilities": 5195940, "equity": 20014803, "fixed_assets": 15372613, "liabilities": 9619813, "long_term_liabilities": 4423873, "quarter": 1 }, { "assets": 24070232, "current_assets": 7602946, "current_liabilities": 5641854, "equity": 20093490, "fixed_assets": 16467286, "liabilities": 9716424, "long_term_liabilities": 4074570, "quarter": 2 }, { "assets": 24697220, "current_assets": 7577370, "current_liabilities": 4654594, "equity": 21198301, "fixed_assets": 17119850, "liabilities": 9814005, "long_term_liabilities": 5159411, "quarter": 3 }, { "assets": 25340541, "current_assets": 11676958, "current_liabilities": 5579830, "equity": 21627847, "fixed_assets": 13663583, "liabilities": 9912567, "long_term_liabilities": 4332737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64493, "financing_cash_flow": -54330, "investing_cash_flow": -408898, "net_cash_flow": 6655746, "operating_cash_flow": 6949442, "quarter": 1 }, { "change_in_working_capital": -48736, "financing_cash_flow": -50780, "investing_cash_flow": -169575, "net_cash_flow": 6611148, "operating_cash_flow": 6909673, "quarter": 2 }, { "change_in_working_capital": 94513, "financing_cash_flow": 86806, "investing_cash_flow": -105805, "net_cash_flow": 7352456, "operating_cash_flow": 7680905, "quarter": 3 }, { "change_in_working_capital": 12608, "financing_cash_flow": -117553, "investing_cash_flow": -244790, "net_cash_flow": 6520172, "operating_cash_flow": 7062284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9703024332370624, "current_ratio": 1.5563205117842007, "debt_to_equity_ratio": 0.4806349080727899, "profit_margin": 0.2712997322216326, "quarter": 1, "return_on_assets": 0.2632427903112136, "return_on_equity": 0.3085443808764943 }, { "asset_turnover_ratio": 0.956479148186025, "current_ratio": 1.3475970842208962, "debt_to_equity_ratio": 0.48356079506347577, "profit_margin": 0.24930560849249708, "quarter": 2, "return_on_assets": 0.23845561604890222, "return_on_equity": 0.28564883452302214 }, { "asset_turnover_ratio": 0.94285283930742, "current_ratio": 1.6279336070987072, "debt_to_equity_ratio": 0.46296186661374417, "profit_margin": 0.27119850154454356, "quarter": 3, "return_on_assets": 0.25570027719719063, "return_on_equity": 0.29790528967392244 }, { "asset_turnover_ratio": 0.9294205676192944, "current_ratio": 2.092708559221338, "debt_to_equity_ratio": 0.4583242613099677, "profit_margin": 0.26324166674450855, "quarter": 4, "return_on_assets": 0.24466221932673024, "return_on_equity": 0.28666158957015 } ], "income_statement": [ { "depreciation": 773987, "expenses": 14830164, "income_tax": 1756862, "marketing_expense": 2349877, "net_income": 7932317, "net_profit": 6175455, "operational_expense": 8186267, "product_revenue": 7451943, "quarter": 1, "rd_expense": 1908700, "revenue": 22762481, "salaries_expense": 7086593, "service_revenue": 15310538 }, { "depreciation": 1169991, "expenses": 15064700, "income_tax": 2218293, "marketing_expense": 2230063, "net_income": 7957975, "net_profit": 5739682, "operational_expense": 7563031, "product_revenue": 6159522, "quarter": 2, "rd_expense": 1566301, "revenue": 23022675, "salaries_expense": 5854776, "service_revenue": 16863153 }, { "depreciation": 1365819, "expenses": 15302946, "income_tax": 1667812, "marketing_expense": 2262241, "net_income": 7982898, "net_profit": 6315086, "operational_expense": 10255920, "product_revenue": 8039541, "quarter": 3, "rd_expense": 1747017, "revenue": 23285844, "salaries_expense": 6707992, "service_revenue": 15246303 }, { "depreciation": 862411, "expenses": 15544960, "income_tax": 1807187, "marketing_expense": 2195198, "net_income": 8007060, "net_profit": 6199873, "operational_expense": 8610886, "product_revenue": 5353207, "quarter": 4, "rd_expense": 2420194, "revenue": 23552020, "salaries_expense": 5772112, "service_revenue": 18198813 } ], "market_conditions": { "gdp_growth": [ 0.008879327806144621, -0.0031644710193023664, 0.009270366214671843, 0.007627854653097477 ], "inflation_rate": [ 0.03387203461109054, 0.030323326239039924, 0.030700653088406346, 0.029558412798862538 ], "interest_rate": [ 0.04829102788120617, 0.05608894750063878, 0.05206696519241219, 0.04848420774437829 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 181958, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 37141626, "net_revenue": 33494070, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 89556 }, { "average_project_size": 154337, "billable_hours_per_employee": 152, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 38045227, "net_revenue": 34033694, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 90999 }, { "average_project_size": 184117, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 43184456, "net_revenue": 34582012, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 92465 }, { "average_project_size": 103775, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 39895959, "net_revenue": 35139164, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 93955 } ], "balance_sheet": [ { "assets": 46587475, "current_assets": 21384939, "current_liabilities": 8919824, "equity": 33638227, "fixed_assets": 25202536, "liabilities": 21295989, "long_term_liabilities": 12376165, "quarter": 1 }, { "assets": 47210473, "current_assets": 22210625, "current_liabilities": 10711990, "equity": 33858206, "fixed_assets": 24999848, "liabilities": 21660417, "long_term_liabilities": 10948427, "quarter": 2 }, { "assets": 47841802, "current_assets": 21823124, "current_liabilities": 10190585, "equity": 34824715, "fixed_assets": 26018678, "liabilities": 22031081, "long_term_liabilities": 11840496, "quarter": 3 }, { "assets": 48481573, "current_assets": 21284369, "current_liabilities": 13161867, "equity": 34807606, "fixed_assets": 27197204, "liabilities": 22408089, "long_term_liabilities": 9246222, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 931, "financing_cash_flow": -142221, "investing_cash_flow": -135750, "net_cash_flow": 8921282, "operating_cash_flow": 9576184, "quarter": 1 }, { "change_in_working_capital": 94953, "financing_cash_flow": 125654, "investing_cash_flow": -332730, "net_cash_flow": 9860825, "operating_cash_flow": 10148385, "quarter": 2 }, { "change_in_working_capital": 33650, "financing_cash_flow": 146136, "investing_cash_flow": -489205, "net_cash_flow": 10126277, "operating_cash_flow": 10334497, "quarter": 3 }, { "change_in_working_capital": 42058, "financing_cash_flow": -132920, "investing_cash_flow": -362872, "net_cash_flow": 10796863, "operating_cash_flow": 10837599, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7189501040784031, "current_ratio": 2.3974619902814225, "debt_to_equity_ratio": 0.6330889258818546, "profit_margin": 0.2492005599797218, "quarter": 1, "return_on_assets": 0.1791627685338173, "return_on_equity": 0.24813260817818966 }, { "asset_turnover_ratio": 0.7208928832380053, "current_ratio": 2.073435934872979, "debt_to_equity_ratio": 0.6397390635522745, "profit_margin": 0.24411543454554183, "quarter": 2, "return_on_assets": 0.1759810794524342, "return_on_equity": 0.2453806914636883 }, { "asset_turnover_ratio": 0.7228409164019365, "current_ratio": 2.141498648016772, "debt_to_equity_ratio": 0.6326277472766109, "profit_margin": 0.2606555685655305, "quarter": 3, "return_on_assets": 0.1884125100471759, "return_on_equity": 0.25883898834491537 }, { "asset_turnover_ratio": 0.7247942223326789, "current_ratio": 1.6171238472475067, "debt_to_equity_ratio": 0.6437698990272414, "profit_margin": 0.24855804765304035, "quarter": 4, "return_on_assets": 0.1801534368532143, "return_on_equity": 0.2509256741184671 } ], "income_statement": [ { "depreciation": 1229443, "expenses": 21902498, "income_tax": 3244831, "marketing_expense": 4175150, "net_income": 11591572, "net_profit": 8346741, "operational_expense": 11950411, "product_revenue": 11524568, "quarter": 1, "rd_expense": 3280983, "revenue": 33494070, "salaries_expense": 9419723, "service_revenue": 21969502 }, { "depreciation": 1840235, "expenses": 22415752, "income_tax": 3309792, "marketing_expense": 3963687, "net_income": 11617942, "net_profit": 8308150, "operational_expense": 11720648, "product_revenue": 8006085, "quarter": 2, "rd_expense": 3857807, "revenue": 34033694, "salaries_expense": 10166722, "service_revenue": 26027609 }, { "depreciation": 1320503, "expenses": 22941034, "income_tax": 2626984, "marketing_expense": 3751606, "net_income": 11640978, "net_profit": 9013994, "operational_expense": 14754167, "product_revenue": 9382096, "quarter": 3, "rd_expense": 4203831, "revenue": 34582012, "salaries_expense": 8180722, "service_revenue": 25199916 }, { "depreciation": 2103477, "expenses": 23478626, "income_tax": 2926416, "marketing_expense": 3357537, "net_income": 11660538, "net_profit": 8734122, "operational_expense": 15050087, "product_revenue": 11306501, "quarter": 4, "rd_expense": 4109438, "revenue": 35139164, "salaries_expense": 7365293, "service_revenue": 23832663 } ], "market_conditions": { "gdp_growth": [ 0.010315170816726777, 0.0046835795350280394, 0.011208946117452061, 0.013503368870222158 ], "inflation_rate": [ 0.042557701370995966, 0.03717633238205394, 0.03457486166600713, 0.037856644510021555 ], "interest_rate": [ 0.04889774821535468, 0.055947942036793, 0.05523533728195809, 0.0559746778187258 ], "year": 2008 }, "random_event": { "description": "Vaughn, Carpenter and Ball Introduction of New Service in 2008", "impact": -0.06, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 179859, "billable_hours_per_employee": 83, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 78062587, "net_revenue": 68323033, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 182682 }, { "average_project_size": 62499, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 79613915, "net_revenue": 70120338, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 187488 }, { "average_project_size": 63952, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 86594893, "net_revenue": 71964923, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 192420 }, { "average_project_size": 66300, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 82380208, "net_revenue": 73858032, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 197481 } ], "balance_sheet": [ { "assets": 82717137, "current_assets": 27736484, "current_liabilities": 18194205, "equity": 61969945, "fixed_assets": 54980653, "liabilities": 40193183, "long_term_liabilities": 21998978, "quarter": 1 }, { "assets": 83959656, "current_assets": 38345319, "current_liabilities": 19778387, "equity": 62375688, "fixed_assets": 45614337, "liabilities": 40758749, "long_term_liabilities": 20980362, "quarter": 2 }, { "assets": 85220838, "current_assets": 28259243, "current_liabilities": 18911466, "equity": 63667038, "fixed_assets": 56961595, "liabilities": 41332273, "long_term_liabilities": 22420807, "quarter": 3 }, { "assets": 86500966, "current_assets": 36249872, "current_liabilities": 23423723, "equity": 63738349, "fixed_assets": 50251094, "liabilities": 41913867, "long_term_liabilities": 18490144, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3569, "financing_cash_flow": 163241, "investing_cash_flow": -112311, "net_cash_flow": 21820027, "operating_cash_flow": 21854289, "quarter": 1 }, { "change_in_working_capital": 43950, "financing_cash_flow": -158537, "investing_cash_flow": -484725, "net_cash_flow": 21515491, "operating_cash_flow": 21615153, "quarter": 2 }, { "change_in_working_capital": -13607, "financing_cash_flow": 62527, "investing_cash_flow": -167270, "net_cash_flow": 23786798, "operating_cash_flow": 24241015, "quarter": 3 }, { "change_in_working_capital": -25914, "financing_cash_flow": 45244, "investing_cash_flow": -472743, "net_cash_flow": 23272981, "operating_cash_flow": 23539475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8259840158636051, "current_ratio": 1.524468038037386, "debt_to_equity_ratio": 0.6485915551482255, "profit_margin": 0.2846183804515821, "quarter": 1, "return_on_assets": 0.23509023287399322, "return_on_equity": 0.3137971318193037 }, { "asset_turnover_ratio": 0.8351670473733241, "current_ratio": 1.9387485440546794, "debt_to_equity_ratio": 0.6534396702766629, "profit_margin": 0.2734553418724251, "quarter": 2, "return_on_assets": 0.2283808904600562, "return_on_equity": 0.3074079279093483 }, { "asset_turnover_ratio": 0.8444521866823229, "current_ratio": 1.4942915054813837, "debt_to_equity_ratio": 0.6491942188358126, "profit_margin": 0.27483490811210903, "quarter": 3, "return_on_assets": 0.23208493913190575, "return_on_equity": 0.3106548320969479 }, { "asset_turnover_ratio": 0.8538405455495145, "current_ratio": 1.5475708963942238, "debt_to_equity_ratio": 0.6575926056697828, "profit_margin": 0.2592981356448815, "quarter": 4, "return_on_assets": 0.22139926159899764, "return_on_equity": 0.3004666782316561 } ], "income_statement": [ { "depreciation": 2408298, "expenses": 44015259, "income_tax": 4861783, "marketing_expense": 4598597, "net_income": 24307774, "net_profit": 19445991, "operational_expense": 29910855, "product_revenue": 18105472, "quarter": 1, "rd_expense": 8509309, "revenue": 68323033, "salaries_expense": 21688277, "service_revenue": 50217561 }, { "depreciation": 2440372, "expenses": 45376721, "income_tax": 5568836, "marketing_expense": 7806880, "net_income": 24743617, "net_profit": 19174781, "operational_expense": 26004776, "product_revenue": 26048388, "quarter": 2, "rd_expense": 5326293, "revenue": 70120338, "salaries_expense": 18582591, "service_revenue": 44071950 }, { "depreciation": 4462542, "expenses": 46780295, "income_tax": 5406155, "marketing_expense": 6627346, "net_income": 25184628, "net_profit": 19778473, "operational_expense": 31314335, "product_revenue": 20725234, "quarter": 3, "rd_expense": 5611948, "revenue": 71964923, "salaries_expense": 17116022, "service_revenue": 51239689 }, { "depreciation": 4388225, "expenses": 48227285, "income_tax": 6479497, "marketing_expense": 9123063, "net_income": 25630747, "net_profit": 19151250, "operational_expense": 25224878, "product_revenue": 29490709, "quarter": 4, "rd_expense": 5090506, "revenue": 73858032, "salaries_expense": 16462149, "service_revenue": 44367323 } ], "market_conditions": { "gdp_growth": [ -0.003479828022903992, 0.0006734783551804128, 0.0011805565003015668, 0.006823892264683358 ], "inflation_rate": [ 0.03222794571942698, 0.026378327303046907, 0.029980498092175553, 0.030260478461020472 ], "interest_rate": [ 0.05645197905555961, 0.052769952954159705, 0.05558114447712833, 0.057515981684854396 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 127786, "billable_hours_per_employee": 141, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 63111326, "net_revenue": 49773590, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 133084 }, { "average_project_size": 139483, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 62743875, "net_revenue": 51624682, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 138034 }, { "average_project_size": 185347, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 68517074, "net_revenue": 53544618, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 143167 }, { "average_project_size": 159377, "billable_hours_per_employee": 82, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 71853676, "net_revenue": 55535956, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 148492 } ], "balance_sheet": [ { "assets": 62357395, "current_assets": 22234828, "current_liabilities": 16780346, "equity": 41670705, "fixed_assets": 40122567, "liabilities": 32200393, "long_term_liabilities": 15420047, "quarter": 1 }, { "assets": 64205154, "current_assets": 27682611, "current_liabilities": 15111333, "equity": 44055381, "fixed_assets": 36522543, "liabilities": 32515021, "long_term_liabilities": 17403688, "quarter": 2 }, { "assets": 66107665, "current_assets": 23931229, "current_liabilities": 13704456, "equity": 44819335, "fixed_assets": 42176436, "liabilities": 32832724, "long_term_liabilities": 19128268, "quarter": 3 }, { "assets": 68066551, "current_assets": 33901220, "current_liabilities": 16105292, "equity": 47623117, "fixed_assets": 34165331, "liabilities": 33153532, "long_term_liabilities": 17048240, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15566, "financing_cash_flow": 1067, "investing_cash_flow": -209268, "net_cash_flow": 13400391, "operating_cash_flow": 13827664, "quarter": 1 }, { "change_in_working_capital": -17598, "financing_cash_flow": -187842, "investing_cash_flow": -333453, "net_cash_flow": 15105547, "operating_cash_flow": 15357203, "quarter": 2 }, { "change_in_working_capital": 80854, "financing_cash_flow": 190293, "investing_cash_flow": -407536, "net_cash_flow": 13848243, "operating_cash_flow": 14197046, "quarter": 3 }, { "change_in_working_capital": -54739, "financing_cash_flow": 170574, "investing_cash_flow": -348492, "net_cash_flow": 16390743, "operating_cash_flow": 16460058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7981986739503791, "current_ratio": 1.3250518195512775, "debt_to_equity_ratio": 0.7727345385685219, "profit_margin": 0.23132153015283807, "quarter": 1, "return_on_assets": 0.184640538624168, "return_on_equity": 0.2763020928011657 }, { "asset_turnover_ratio": 0.8040582224909857, "current_ratio": 1.8319105931951867, "debt_to_equity_ratio": 0.738048798170648, "profit_margin": 0.23952201778211438, "quarter": 2, "return_on_assets": 0.19258964786534116, "return_on_equity": 0.28067508938351937 }, { "asset_turnover_ratio": 0.8099608116547453, "current_ratio": 1.7462370633318098, "debt_to_equity_ratio": 0.7325571430276687, "profit_margin": 0.21560325633474497, "quarter": 3, "return_on_assets": 0.17463018849629616, "return_on_equity": 0.2575762000931071 }, { "asset_turnover_ratio": 0.8159067145917236, "current_ratio": 2.1049739427264034, "debt_to_equity_ratio": 0.6961646798549537, "profit_margin": 0.22886250486081486, "quarter": 4, "return_on_assets": 0.18673045443421982, "return_on_equity": 0.2668892504453247 } ], "income_statement": [ { "depreciation": 2313961, "expenses": 34685949, "income_tax": 3573938, "marketing_expense": 5024612, "net_income": 15087641, "net_profit": 11513703, "operational_expense": 20962377, "product_revenue": 17914281, "quarter": 1, "rd_expense": 4982966, "revenue": 49773590, "salaries_expense": 11204888, "service_revenue": 31859309 }, { "depreciation": 2991955, "expenses": 36020417, "income_tax": 3239017, "marketing_expense": 6914446, "net_income": 15604265, "net_profit": 12365248, "operational_expense": 19157017, "product_revenue": 17100032, "quarter": 2, "rd_expense": 6142031, "revenue": 51624682, "salaries_expense": 12502429, "service_revenue": 34524650 }, { "depreciation": 2652652, "expenses": 37406226, "income_tax": 4593998, "marketing_expense": 4430525, "net_income": 16138392, "net_profit": 11544394, "operational_expense": 18931981, "product_revenue": 15690046, "quarter": 3, "rd_expense": 4944772, "revenue": 53544618, "salaries_expense": 12652447, "service_revenue": 37854572 }, { "depreciation": 3749960, "expenses": 38845350, "income_tax": 3980508, "marketing_expense": 7299568, "net_income": 16690606, "net_profit": 12710098, "operational_expense": 22952098, "product_revenue": 13747772, "quarter": 4, "rd_expense": 5571374, "revenue": 55535956, "salaries_expense": 15973580, "service_revenue": 41788184 } ], "market_conditions": { "gdp_growth": [ -0.016529907498887234, -0.007726960240849729, -0.006786566807743786, -0.005204016809693918 ], "inflation_rate": [ 0.01592439461004757, 0.018311022969477144, 0.0180379080397772, 0.022607719532050676 ], "interest_rate": [ 0.04457977302621027, 0.03753217860398229, 0.03905106187789842, 0.04242429493976763 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 145585, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 82509810, "net_revenue": 65892341, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 176183 }, { "average_project_size": 56104, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 86081655, "net_revenue": 68321117, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 182677 }, { "average_project_size": 89601, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 78076484, "net_revenue": 70839417, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 189410 }, { "average_project_size": 62586, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 85624639, "net_revenue": 73450541, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 196392 } ], "balance_sheet": [ { "assets": 81474286, "current_assets": 39571306, "current_liabilities": 20331241, "equity": 56006256, "fixed_assets": 41902980, "liabilities": 45151711, "long_term_liabilities": 24820470, "quarter": 1 }, { "assets": 84321021, "current_assets": 37796974, "current_liabilities": 23679113, "equity": 57855736, "fixed_assets": 46524047, "liabilities": 45614644, "long_term_liabilities": 21935531, "quarter": 2 }, { "assets": 87267223, "current_assets": 37123123, "current_liabilities": 27056477, "equity": 60940603, "fixed_assets": 50144100, "liabilities": 46082323, "long_term_liabilities": 19025846, "quarter": 3 }, { "assets": 90316365, "current_assets": 42334734, "current_liabilities": 24074749, "equity": 66429704, "fixed_assets": 47981631, "liabilities": 46554798, "long_term_liabilities": 22480049, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5903, "financing_cash_flow": -110235, "investing_cash_flow": -282211, "net_cash_flow": 22724950, "operating_cash_flow": 22979417, "quarter": 1 }, { "change_in_working_capital": -15506, "financing_cash_flow": -18239, "investing_cash_flow": -295510, "net_cash_flow": 21372331, "operating_cash_flow": 21725315, "quarter": 2 }, { "change_in_working_capital": 970, "financing_cash_flow": 38521, "investing_cash_flow": -497876, "net_cash_flow": 22298323, "operating_cash_flow": 22918987, "quarter": 3 }, { "change_in_working_capital": -34669, "financing_cash_flow": -723, "investing_cash_flow": -425351, "net_cash_flow": 24948540, "operating_cash_flow": 25359806, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8087501497098115, "current_ratio": 1.9463300838350202, "debt_to_equity_ratio": 0.8061904905766242, "profit_margin": 0.29872487001182735, "quarter": 1, "return_on_assets": 0.24159378334410933, "return_on_equity": 0.35145504102256003 }, { "asset_turnover_ratio": 0.8102501154486732, "current_ratio": 1.5962157873058842, "debt_to_equity_ratio": 0.7884204255909907, "profit_margin": 0.2802846300068543, "quarter": 2, "return_on_assets": 0.22710065382154232, "return_on_equity": 0.33098462354709307 }, { "asset_turnover_ratio": 0.8117528502081475, "current_ratio": 1.3720604866627684, "debt_to_equity_ratio": 0.7561842307336539, "profit_margin": 0.2788800901622327, "quarter": 3, "return_on_assets": 0.22638170805549754, "return_on_equity": 0.3241796442348954 }, { "asset_turnover_ratio": 0.8132583834612919, "current_ratio": 1.7584704206054236, "debt_to_equity_ratio": 0.7008129676447151, "profit_margin": 0.3086176996300136, "quarter": 4, "return_on_assets": 0.2509859315086474, "return_on_equity": 0.3412349541705018 } ], "income_statement": [ { "depreciation": 3295736, "expenses": 40699819, "income_tax": 5508841, "marketing_expense": 7847706, "net_income": 25192522, "net_profit": 19683681, "operational_expense": 25341591, "product_revenue": 20308314, "quarter": 1, "rd_expense": 5219505, "revenue": 65892341, "salaries_expense": 13092903, "service_revenue": 45584027 }, { "depreciation": 2575956, "expenses": 41894047, "income_tax": 7277711, "marketing_expense": 7433266, "net_income": 26427070, "net_profit": 19149359, "operational_expense": 23954143, "product_revenue": 21269636, "quarter": 2, "rd_expense": 4377448, "revenue": 68321117, "salaries_expense": 20748293, "service_revenue": 47051481 }, { "depreciation": 3163284, "expenses": 43123318, "income_tax": 7960396, "marketing_expense": 7150919, "net_income": 27716099, "net_profit": 19755703, "operational_expense": 22145871, "product_revenue": 27070269, "quarter": 3, "rd_expense": 5526058, "revenue": 70839417, "salaries_expense": 20247911, "service_revenue": 43769148 }, { "depreciation": 2691669, "expenses": 44388658, "income_tax": 6393746, "marketing_expense": 6647406, "net_income": 29061883, "net_profit": 22668137, "operational_expense": 26975231, "product_revenue": 29097994, "quarter": 4, "rd_expense": 5292280, "revenue": 73450541, "salaries_expense": 19872198, "service_revenue": 44352547 } ], "market_conditions": { "gdp_growth": [ -0.02039906408609972, -0.00778536041606811, -0.01032100629522362, -0.0012690379272268099 ], "inflation_rate": [ 0.02792599125205894, 0.03100876439808236, 0.03268889923220999, 0.03178705712864406 ], "interest_rate": [ 0.047620406548677656, 0.04781027568267551, 0.04266973622379543, 0.046148039722993785 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "West Stephanie", "name": "Williams-Singh", "num_employees": 643, "region": "Latin America", "revenue_size": "Small", "website": "www.williams-singh.com" }

[ { "advertising_kpis": [ { "average_project_size": 144968, "billable_hours_per_employee": 99, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 5721779, "net_revenue": 4557822, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7088 }, { "average_project_size": 106810, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 5353663, "net_revenue": 4683110, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 7283 }, { "average_project_size": 61118, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 5568997, "net_revenue": 4811842, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 7483 }, { "average_project_size": 53011, "billable_hours_per_employee": 144, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 6397179, "net_revenue": 4944113, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7689 } ], "balance_sheet": [ { "assets": 6688501, "current_assets": 2748623, "current_liabilities": 1366477, "equity": 4191799, "fixed_assets": 3939878, "liabilities": 3280058, "long_term_liabilities": 1913581, "quarter": 1 }, { "assets": 6896794, "current_assets": 3088715, "current_liabilities": 1909938, "equity": 4346772, "fixed_assets": 3808079, "liabilities": 3324383, "long_term_liabilities": 1414445, "quarter": 2 }, { "assets": 7111573, "current_assets": 2740406, "current_liabilities": 1758057, "equity": 4472552, "fixed_assets": 4371167, "liabilities": 3369307, "long_term_liabilities": 1611250, "quarter": 3 }, { "assets": 7333040, "current_assets": 2488946, "current_liabilities": 1413816, "equity": 4627916, "fixed_assets": 4844094, "liabilities": 3414839, "long_term_liabilities": 2001023, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1026, "financing_cash_flow": -35826, "investing_cash_flow": -254514, "net_cash_flow": 783565, "operating_cash_flow": 985667, "quarter": 1 }, { "change_in_working_capital": -56722, "financing_cash_flow": 125677, "investing_cash_flow": -435184, "net_cash_flow": 581508, "operating_cash_flow": 1035500, "quarter": 2 }, { "change_in_working_capital": 29570, "financing_cash_flow": -57943, "investing_cash_flow": -210801, "net_cash_flow": 883628, "operating_cash_flow": 1085967, "quarter": 3 }, { "change_in_working_capital": 91238, "financing_cash_flow": 93583, "investing_cash_flow": -346075, "net_cash_flow": 870263, "operating_cash_flow": 1092620, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6814414769467778, "current_ratio": 2.0114667133072857, "debt_to_equity_ratio": 0.7824941033670746, "profit_margin": 0.17187068735900612, "quarter": 1, "return_on_assets": 0.11711981503777902, "return_on_equity": 0.18687823533523434 }, { "asset_turnover_ratio": 0.6790270957781254, "current_ratio": 1.6171807671243779, "debt_to_equity_ratio": 0.764793506537725, "profit_margin": 0.16535187087213413, "quarter": 2, "return_on_assets": 0.11227840065978482, "return_on_equity": 0.1781462197695209 }, { "asset_turnover_ratio": 0.6766213325800072, "current_ratio": 1.5587697099695856, "debt_to_equity_ratio": 0.7533298662597998, "profit_margin": 0.15176849115162136, "quarter": 3, "return_on_assets": 0.10268979872666709, "return_on_equity": 0.16328172372283206 }, { "asset_turnover_ratio": 0.674224196240577, "current_ratio": 1.7604454893706112, "debt_to_equity_ratio": 0.7378783452422213, "profit_margin": 0.14354748768889383, "quarter": 4, "return_on_assets": 0.09678318950939856, "return_on_equity": 0.15335520350844742 } ], "income_statement": [ { "depreciation": 202311, "expenses": 3556785, "income_tax": 217681, "marketing_expense": 555883, "net_income": 1001037, "net_profit": 783356, "operational_expense": 1835445, "product_revenue": 1714604, "quarter": 1, "rd_expense": 604802, "revenue": 4557822, "salaries_expense": 1103014, "service_revenue": 2843218 }, { "depreciation": 261139, "expenses": 3684679, "income_tax": 224070, "marketing_expense": 606743, "net_income": 998431, "net_profit": 774361, "operational_expense": 2535920, "product_revenue": 1867933, "quarter": 2, "rd_expense": 585019, "revenue": 4683110, "salaries_expense": 1262894, "service_revenue": 2815177 }, { "depreciation": 355681, "expenses": 3817173, "income_tax": 264383, "marketing_expense": 721165, "net_income": 994669, "net_profit": 730286, "operational_expense": 1939509, "product_revenue": 968425, "quarter": 3, "rd_expense": 758427, "revenue": 4811842, "salaries_expense": 1605265, "service_revenue": 3843417 }, { "depreciation": 382905, "expenses": 3954430, "income_tax": 279968, "marketing_expense": 732212, "net_income": 989683, "net_profit": 709715, "operational_expense": 2215055, "product_revenue": 1873925, "quarter": 4, "rd_expense": 568695, "revenue": 4944113, "salaries_expense": 1222654, "service_revenue": 3070188 } ], "market_conditions": { "gdp_growth": [ 0.06235317645015907, 0.05529025498291947, 0.05076106929784474, 0.05516878047639378 ], "inflation_rate": [ 0.006270776504512247, 0.010477829918060068, 0.007458740068374982, 0.012589059485073894 ], "interest_rate": [ 0.007604687546230359, 0.010837075597656821, 0.01014060323708273, 0.013019773904678376 ], "year": 1993 }, "random_event": { "description": "Williams-Singh New Ad Campaign Launch in 1993", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 68770, "billable_hours_per_employee": 81, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 5620388, "net_revenue": 4382982, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 6816 }, { "average_project_size": 87428, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 5193907, "net_revenue": 4453693, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6926 }, { "average_project_size": 90154, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 5343409, "net_revenue": 4525545, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 7038 }, { "average_project_size": 143358, "billable_hours_per_employee": 122, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 5379985, "net_revenue": 4598556, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7152 } ], "balance_sheet": [ { "assets": 6277661, "current_assets": 2449586, "current_liabilities": 1352557, "equity": 4796328, "fixed_assets": 3828075, "liabilities": 2558248, "long_term_liabilities": 1205691, "quarter": 1 }, { "assets": 6496211, "current_assets": 3099150, "current_liabilities": 1505396, "equity": 4966478, "fixed_assets": 3397061, "liabilities": 2614877, "long_term_liabilities": 1109481, "quarter": 2 }, { "assets": 6722368, "current_assets": 2240248, "current_liabilities": 1183490, "equity": 5110123, "fixed_assets": 4482120, "liabilities": 2672759, "long_term_liabilities": 1489269, "quarter": 3 }, { "assets": 6956399, "current_assets": 2172182, "current_liabilities": 1185881, "equity": 5277221, "fixed_assets": 4784217, "liabilities": 2731923, "long_term_liabilities": 1546042, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13916, "financing_cash_flow": 35459, "investing_cash_flow": -340983, "net_cash_flow": 1079612, "operating_cash_flow": 1262111, "quarter": 1 }, { "change_in_working_capital": -9762, "financing_cash_flow": 124882, "investing_cash_flow": -118421, "net_cash_flow": 930993, "operating_cash_flow": 1374095, "quarter": 2 }, { "change_in_working_capital": 6247, "financing_cash_flow": 42920, "investing_cash_flow": -161648, "net_cash_flow": 660588, "operating_cash_flow": 1312267, "quarter": 3 }, { "change_in_working_capital": -42860, "financing_cash_flow": -6914, "investing_cash_flow": -473227, "net_cash_flow": 1081875, "operating_cash_flow": 1212623, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6981871114098069, "current_ratio": 1.8110778325793293, "debt_to_equity_ratio": 0.5333763662535173, "profit_margin": 0.24570372408556548, "quarter": 1, "return_on_assets": 0.17154717338193318, "return_on_equity": 0.2245290563948087 }, { "asset_turnover_ratio": 0.6855831807187297, "current_ratio": 2.0586941907644234, "debt_to_equity_ratio": 0.5265053021477192, "profit_margin": 0.24365038182919208, "quarter": 2, "return_on_assets": 0.1670426037577905, "return_on_equity": 0.2184936689541361 }, { "asset_turnover_ratio": 0.6732069711149404, "current_ratio": 1.892916712435255, "debt_to_equity_ratio": 0.5230322244689609, "profit_margin": 0.2343395104898968, "quarter": 3, "return_on_assets": 0.15775899206946123, "return_on_equity": 0.2075319909129389 }, { "asset_turnover_ratio": 0.6610540884730735, "current_ratio": 1.8317031810105735, "debt_to_equity_ratio": 0.5176821285293908, "profit_margin": 0.22892947264315147, "quarter": 4, "return_on_assets": 0.1513347638627399, "return_on_equity": 0.19948851867299094 } ], "income_statement": [ { "depreciation": 185196, "expenses": 2961838, "income_tax": 344229, "marketing_expense": 490373, "net_income": 1421144, "net_profit": 1076915, "operational_expense": 1612160, "product_revenue": 1618405, "quarter": 1, "rd_expense": 415038, "revenue": 4382982, "salaries_expense": 1302344, "service_revenue": 2764577 }, { "depreciation": 288951, "expenses": 3015945, "income_tax": 352604, "marketing_expense": 380250, "net_income": 1437748, "net_profit": 1085144, "operational_expense": 1695094, "product_revenue": 1450331, "quarter": 2, "rd_expense": 600197, "revenue": 4453693, "salaries_expense": 1332959, "service_revenue": 3003362 }, { "depreciation": 251753, "expenses": 3071040, "income_tax": 393991, "marketing_expense": 541606, "net_income": 1454505, "net_profit": 1060514, "operational_expense": 1787591, "product_revenue": 1460727, "quarter": 3, "rd_expense": 598176, "revenue": 4525545, "salaries_expense": 1483412, "service_revenue": 3064818 }, { "depreciation": 159878, "expenses": 3127142, "income_tax": 418669, "marketing_expense": 450479, "net_income": 1471414, "net_profit": 1052745, "operational_expense": 1989372, "product_revenue": 1292042, "quarter": 4, "rd_expense": 379974, "revenue": 4598556, "salaries_expense": 1375978, "service_revenue": 3306514 } ], "market_conditions": { "gdp_growth": [ 0.05604168027759568, 0.05949826938152626, 0.050881924988260226, 0.06405791144300525 ], "inflation_rate": [ 0.007075334539433596, 0.009463419814396077, 0.012803255972133679, 0.005121117999323152 ], "interest_rate": [ 0.01877448088696975, 0.015368272177943102, 0.016777010716477664, 0.018060068125724686 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 121935, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 2255425, "net_revenue": 2032581, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3161 }, { "average_project_size": 148869, "billable_hours_per_employee": 146, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 2685104, "net_revenue": 2119266, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 3296 }, { "average_project_size": 94134, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 2449556, "net_revenue": 2209648, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3436 }, { "average_project_size": 195815, "billable_hours_per_employee": 150, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 2573432, "net_revenue": 2303885, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3583 } ], "balance_sheet": [ { "assets": 2150860, "current_assets": 695308, "current_liabilities": 416757, "equity": 1833535, "fixed_assets": 1455552, "liabilities": 899355, "long_term_liabilities": 482598, "quarter": 1 }, { "assets": 2202301, "current_assets": 917231, "current_liabilities": 396131, "equity": 1910306, "fixed_assets": 1285070, "liabilities": 915051, "long_term_liabilities": 518920, "quarter": 2 }, { "assets": 2254973, "current_assets": 766561, "current_liabilities": 553886, "equity": 1942005, "fixed_assets": 1488412, "liabilities": 931021, "long_term_liabilities": 377135, "quarter": 3 }, { "assets": 2308905, "current_assets": 815133, "current_liabilities": 459790, "equity": 1981450, "fixed_assets": 1493772, "liabilities": 947269, "long_term_liabilities": 487479, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98753, "financing_cash_flow": -94553, "investing_cash_flow": -280149, "net_cash_flow": 223078, "operating_cash_flow": 671984, "quarter": 1 }, { "change_in_working_capital": -48385, "financing_cash_flow": -145131, "investing_cash_flow": -184676, "net_cash_flow": 326603, "operating_cash_flow": 739485, "quarter": 2 }, { "change_in_working_capital": -68072, "financing_cash_flow": 66686, "investing_cash_flow": -347599, "net_cash_flow": 333778, "operating_cash_flow": 721115, "quarter": 3 }, { "change_in_working_capital": -61777, "financing_cash_flow": 74226, "investing_cash_flow": -128523, "net_cash_flow": 775241, "operating_cash_flow": 694588, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9450085082246171, "current_ratio": 1.6683774957589195, "debt_to_equity_ratio": 0.49050331736236286, "profit_margin": 0.28635021187347515, "quarter": 1, "return_on_assets": 0.27060338655235583, "return_on_equity": 0.3174359911318846 }, { "asset_turnover_ratio": 0.9622962528736989, "current_ratio": 2.3154739215057645, "debt_to_equity_ratio": 0.47900755166973247, "profit_margin": 0.2939961288483843, "quarter": 2, "return_on_assets": 0.2829113731501734, "return_on_equity": 0.3261550767259277 }, { "asset_turnover_ratio": 0.9798999810640748, "current_ratio": 1.3839689033483424, "debt_to_equity_ratio": 0.4794122569200388, "profit_margin": 0.2797065414943919, "quarter": 3, "return_on_assets": 0.27408443471385247, "return_on_equity": 0.31825510232980864 }, { "asset_turnover_ratio": 0.99782580920393, "current_ratio": 1.7728375997738097, "debt_to_equity_ratio": 0.47806858613641523, "profit_margin": 0.2690299211983237, "quarter": 4, "return_on_assets": 0.2684449988197869, "return_on_equity": 0.31280829695425066 } ], "income_statement": [ { "depreciation": 89954, "expenses": 1258409, "income_tax": 192142, "marketing_expense": 151203, "net_income": 774172, "net_profit": 582030, "operational_expense": 818018, "product_revenue": 811231, "quarter": 1, "rd_expense": 153238, "revenue": 2032581, "salaries_expense": 467036, "service_revenue": 1221350 }, { "depreciation": 116429, "expenses": 1311670, "income_tax": 184540, "marketing_expense": 177277, "net_income": 807596, "net_profit": 623056, "operational_expense": 709815, "product_revenue": 591817, "quarter": 2, "rd_expense": 138631, "revenue": 2119266, "salaries_expense": 589977, "service_revenue": 1527449 }, { "depreciation": 103062, "expenses": 1367185, "income_tax": 224410, "marketing_expense": 245860, "net_income": 842463, "net_profit": 618053, "operational_expense": 906723, "product_revenue": 745524, "quarter": 3, "rd_expense": 172604, "revenue": 2209648, "salaries_expense": 470215, "service_revenue": 1464124 }, { "depreciation": 74774, "expenses": 1425050, "income_tax": 259021, "marketing_expense": 163219, "net_income": 878835, "net_profit": 619814, "operational_expense": 957488, "product_revenue": 470198, "quarter": 4, "rd_expense": 241904, "revenue": 2303885, "salaries_expense": 581385, "service_revenue": 1833687 } ], "market_conditions": { "gdp_growth": [ 0.03833595394471823, 0.03442554611961921, 0.03431926383200405, 0.034079289792874154 ], "inflation_rate": [ 0.011137660502569795, 0.007642282874438831, 0.008115364598572984, 0.00820678947206313 ], "interest_rate": [ 0.016209694918607076, 0.017951537783075372, 0.01898753468055351, 0.013041441500131451 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 131311, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 5302394, "net_revenue": 4482833, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6972 }, { "average_project_size": 197624, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 5336034, "net_revenue": 4614328, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 7176 }, { "average_project_size": 123553, "billable_hours_per_employee": 156, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 5917341, "net_revenue": 4749682, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 7387 }, { "average_project_size": 182601, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 5558217, "net_revenue": 4889005, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 7603 } ], "balance_sheet": [ { "assets": 6270246, "current_assets": 2119837, "current_liabilities": 1904743, "equity": 3463812, "fixed_assets": 4150409, "liabilities": 3609001, "long_term_liabilities": 1704258, "quarter": 1 }, { "assets": 6399564, "current_assets": 2729361, "current_liabilities": 1518529, "equity": 3580078, "fixed_assets": 3670203, "liabilities": 3702486, "long_term_liabilities": 2183957, "quarter": 2 }, { "assets": 6531550, "current_assets": 2584065, "current_liabilities": 1664217, "equity": 3632203, "fixed_assets": 3947485, "liabilities": 3798393, "long_term_liabilities": 2134176, "quarter": 3 }, { "assets": 6666257, "current_assets": 2434425, "current_liabilities": 2192985, "equity": 3619353, "fixed_assets": 4231832, "liabilities": 3896784, "long_term_liabilities": 1703799, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26114, "financing_cash_flow": 78833, "investing_cash_flow": -307576, "net_cash_flow": 686274, "operating_cash_flow": 1122987, "quarter": 1 }, { "change_in_working_capital": 77932, "financing_cash_flow": -20796, "investing_cash_flow": -353220, "net_cash_flow": 640034, "operating_cash_flow": 1123968, "quarter": 2 }, { "change_in_working_capital": 28785, "financing_cash_flow": 190550, "investing_cash_flow": -380165, "net_cash_flow": 761814, "operating_cash_flow": 1248889, "quarter": 3 }, { "change_in_working_capital": 56806, "financing_cash_flow": -39721, "investing_cash_flow": -416543, "net_cash_flow": 1166736, "operating_cash_flow": 1209422, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7149373405764303, "current_ratio": 1.1129254707852976, "debt_to_equity_ratio": 1.0419159584873543, "profit_margin": 0.1790312063822141, "quarter": 1, "return_on_assets": 0.12799609457109018, "return_on_equity": 0.23170050799523761 }, { "asset_turnover_ratio": 0.7210378707049417, "current_ratio": 1.7973716669223967, "debt_to_equity_ratio": 1.0341914338179223, "profit_margin": 0.19136047545818155, "quarter": 2, "return_on_assets": 0.1379781497614525, "return_on_equity": 0.24664267091387396 }, { "asset_turnover_ratio": 0.7271906362195804, "current_ratio": 1.5527211896044806, "debt_to_equity_ratio": 1.0457546012709091, "profit_margin": 0.18928551427232393, "quarter": 3, "return_on_assets": 0.13764665355084169, "return_on_equity": 0.24752085717676023 }, { "asset_turnover_ratio": 0.7333958171729653, "current_ratio": 1.1100965122880457, "debt_to_equity_ratio": 1.0766520977644347, "profit_margin": 0.1738349623287356, "quarter": 4, "return_on_assets": 0.12748983425031468, "return_on_equity": 0.23481544905954185 } ], "income_statement": [ { "depreciation": 320420, "expenses": 3391024, "income_tax": 289242, "marketing_expense": 579975, "net_income": 1091809, "net_profit": 802567, "operational_expense": 1875352, "product_revenue": 1700522, "quarter": 1, "rd_expense": 521178, "revenue": 4482833, "salaries_expense": 1573678, "service_revenue": 2782311 }, { "depreciation": 240968, "expenses": 3488495, "income_tax": 242833, "marketing_expense": 666536, "net_income": 1125833, "net_profit": 883000, "operational_expense": 1982256, "product_revenue": 984315, "quarter": 2, "rd_expense": 665504, "revenue": 4614328, "salaries_expense": 1509275, "service_revenue": 3630013 }, { "depreciation": 349843, "expenses": 3588768, "income_tax": 261868, "marketing_expense": 520765, "net_income": 1160914, "net_profit": 899046, "operational_expense": 2277062, "product_revenue": 1688413, "quarter": 3, "rd_expense": 683386, "revenue": 4749682, "salaries_expense": 1620570, "service_revenue": 3061269 }, { "depreciation": 359542, "expenses": 3691924, "income_tax": 347201, "marketing_expense": 687554, "net_income": 1197081, "net_profit": 849880, "operational_expense": 2181259, "product_revenue": 1550102, "quarter": 4, "rd_expense": 667382, "revenue": 4889005, "salaries_expense": 1735038, "service_revenue": 3338903 } ], "market_conditions": { "gdp_growth": [ 0.04602328058061844, 0.05463627587968121, 0.03865697173067784, 0.04764380905469912 ], "inflation_rate": [ 0.009015828355960749, 0.011879665729359092, 0.006922223042114086, 0.009890310854521994 ], "interest_rate": [ 0.011427883757603549, 0.01507009121510923, 0.012132274987174382, 0.017419364740939344 ], "year": 1996 }, "random_event": { "description": "Williams-Singh Senior Leadership Change in 1996", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 174280, "billable_hours_per_employee": 111, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 2591385, "net_revenue": 2285482, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3554 }, { "average_project_size": 99197, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 2782086, "net_revenue": 2348392, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3652 }, { "average_project_size": 159986, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 2721560, "net_revenue": 2413035, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3753 }, { "average_project_size": 94027, "billable_hours_per_employee": 144, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 2982785, "net_revenue": 2479457, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3856 } ], "balance_sheet": [ { "assets": 3323231, "current_assets": 1078843, "current_liabilities": 767163, "equity": 2568347, "fixed_assets": 2244388, "liabilities": 1408225, "long_term_liabilities": 641062, "quarter": 1 }, { "assets": 3416952, "current_assets": 1123186, "current_liabilities": 683907, "equity": 2682171, "fixed_assets": 2293766, "liabilities": 1447028, "long_term_liabilities": 763121, "quarter": 2 }, { "assets": 3513316, "current_assets": 1225067, "current_liabilities": 743330, "equity": 2680949, "fixed_assets": 2288249, "liabilities": 1486899, "long_term_liabilities": 743569, "quarter": 3 }, { "assets": 3612398, "current_assets": 1726651, "current_liabilities": 666808, "equity": 2795694, "fixed_assets": 1885747, "liabilities": 1527870, "long_term_liabilities": 861062, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59823, "financing_cash_flow": 40575, "investing_cash_flow": -155033, "net_cash_flow": 578673, "operating_cash_flow": 786403, "quarter": 1 }, { "change_in_working_capital": 32548, "financing_cash_flow": -131954, "investing_cash_flow": -180974, "net_cash_flow": 632187, "operating_cash_flow": 838567, "quarter": 2 }, { "change_in_working_capital": -24968, "financing_cash_flow": -114142, "investing_cash_flow": -288274, "net_cash_flow": 577014, "operating_cash_flow": 745165, "quarter": 3 }, { "change_in_working_capital": -94182, "financing_cash_flow": 79661, "investing_cash_flow": -179957, "net_cash_flow": 614756, "operating_cash_flow": 811347, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6877288999771608, "current_ratio": 1.4062761108134778, "debt_to_equity_ratio": 0.5483001323419304, "profit_margin": 0.2858657386056858, "quarter": 1, "return_on_assets": 0.19659812995244688, "return_on_equity": 0.254381904002847 }, { "asset_turnover_ratio": 0.6872768479042141, "current_ratio": 1.6423080915972494, "debt_to_equity_ratio": 0.5394987866172589, "profit_margin": 0.3032913585125482, "quarter": 2, "return_on_assets": 0.208445128875091, "return_on_equity": 0.2655486917127953 }, { "asset_turnover_ratio": 0.686825494774737, "current_ratio": 1.648079587800842, "debt_to_equity_ratio": 0.5546166674561881, "profit_margin": 0.27124844853058494, "quarter": 3, "return_on_assets": 0.1863003498688988, "return_on_equity": 0.24414190646670264 }, { "asset_turnover_ratio": 0.6863742588718076, "current_ratio": 2.5894275413612315, "debt_to_equity_ratio": 0.5465083088492517, "profit_margin": 0.2868232842916816, "quarter": 4, "return_on_assets": 0.19686811918288075, "return_on_equity": 0.2543790557907983 } ], "income_statement": [ { "depreciation": 133062, "expenses": 1400052, "income_tax": 232089, "marketing_expense": 239802, "net_income": 885430, "net_profit": 653341, "operational_expense": 879718, "product_revenue": 811533, "quarter": 1, "rd_expense": 218892, "revenue": 2285482, "salaries_expense": 473449, "service_revenue": 1473949 }, { "depreciation": 126320, "expenses": 1447135, "income_tax": 189010, "marketing_expense": 159963, "net_income": 901257, "net_profit": 712247, "operational_expense": 861841, "product_revenue": 692206, "quarter": 2, "rd_expense": 288754, "revenue": 2348392, "salaries_expense": 599087, "service_revenue": 1656186 }, { "depreciation": 90633, "expenses": 1495801, "income_tax": 262702, "marketing_expense": 278798, "net_income": 917234, "net_profit": 654532, "operational_expense": 882894, "product_revenue": 839823, "quarter": 3, "rd_expense": 267173, "revenue": 2413035, "salaries_expense": 674638, "service_revenue": 1573212 }, { "depreciation": 100181, "expenses": 1546105, "income_tax": 222186, "marketing_expense": 211483, "net_income": 933352, "net_profit": 711166, "operational_expense": 965864, "product_revenue": 813498, "quarter": 4, "rd_expense": 259102, "revenue": 2479457, "salaries_expense": 549937, "service_revenue": 1665959 } ], "market_conditions": { "gdp_growth": [ 0.06318665916169688, 0.05922807943627644, 0.05008289471384035, 0.05694355416820678 ], "inflation_rate": [ 0.012556894772516456, 0.007743151295825852, 0.012111340782331746, 0.007712143569409888 ], "interest_rate": [ 0.008560567994575264, 0.01185724495854703, 0.010651940365602132, 0.015863308175461964 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 131929, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 810483, "net_revenue": 672430, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1046 }, { "average_project_size": 86567, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 833860, "net_revenue": 699591, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1088 }, { "average_project_size": 125464, "billable_hours_per_employee": 138, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 835245, "net_revenue": 727850, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 1132 }, { "average_project_size": 100057, "billable_hours_per_employee": 141, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 886967, "net_revenue": 757250, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1178 } ], "balance_sheet": [ { "assets": 710256, "current_assets": 242259, "current_liabilities": 125400, "equity": 549257, "fixed_assets": 467997, "liabilities": 312167, "long_term_liabilities": 186767, "quarter": 1 }, { "assets": 731708, "current_assets": 301092, "current_liabilities": 154770, "equity": 573294, "fixed_assets": 430616, "liabilities": 319565, "long_term_liabilities": 164795, "quarter": 2 }, { "assets": 753808, "current_assets": 372112, "current_liabilities": 158753, "equity": 583424, "fixed_assets": 381696, "liabilities": 327138, "long_term_liabilities": 168385, "quarter": 3 }, { "assets": 776576, "current_assets": 305720, "current_liabilities": 182521, "equity": 610811, "fixed_assets": 470856, "liabilities": 334890, "long_term_liabilities": 152369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15061, "financing_cash_flow": -60938, "investing_cash_flow": -295607, "net_cash_flow": -78548, "operating_cash_flow": 189474, "quarter": 1 }, { "change_in_working_capital": 47975, "financing_cash_flow": -12848, "investing_cash_flow": -221318, "net_cash_flow": -68648, "operating_cash_flow": 207980, "quarter": 2 }, { "change_in_working_capital": -31350, "financing_cash_flow": 175863, "investing_cash_flow": -139977, "net_cash_flow": -169801, "operating_cash_flow": 207360, "quarter": 3 }, { "change_in_working_capital": 8830, "financing_cash_flow": -133503, "investing_cash_flow": -460112, "net_cash_flow": 103209, "operating_cash_flow": 214493, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9467431461332252, "current_ratio": 1.93188995215311, "debt_to_equity_ratio": 0.5683441449084855, "profit_margin": 0.22480853025593742, "quarter": 1, "return_on_assets": 0.21283593521209254, "return_on_equity": 0.27522270995180764 }, { "asset_turnover_ratio": 0.9561068076336462, "current_ratio": 1.945415778251599, "debt_to_equity_ratio": 0.557419055493342, "profit_margin": 0.230350304678019, "quarter": 2, "return_on_assets": 0.2202394944431385, "return_on_equity": 0.2810966101162754 }, { "asset_turnover_ratio": 0.9655641754929637, "current_ratio": 2.343968302961204, "debt_to_equity_ratio": 0.5607208479596314, "profit_margin": 0.21536580339355638, "quarter": 3, "return_on_assets": 0.207949504383079, "return_on_equity": 0.2686793824045634 }, { "asset_turnover_ratio": 0.9751138330311522, "current_ratio": 1.6749853441521798, "debt_to_equity_ratio": 0.5482710691195803, "profit_margin": 0.22334103664575766, "quarter": 4, "return_on_assets": 0.21778293431679577, "return_on_equity": 0.2768859761857596 } ], "income_statement": [ { "depreciation": 38306, "expenses": 471095, "income_tax": 50167, "marketing_expense": 56259, "net_income": 201335, "net_profit": 151168, "operational_expense": 329511, "product_revenue": 220127, "quarter": 1, "rd_expense": 57556, "revenue": 672430, "salaries_expense": 200394, "service_revenue": 452303 }, { "depreciation": 46829, "expenses": 489897, "income_tax": 48543, "marketing_expense": 76294, "net_income": 209694, "net_profit": 161151, "operational_expense": 259615, "product_revenue": 237672, "quarter": 2, "rd_expense": 73129, "revenue": 699591, "salaries_expense": 239213, "service_revenue": 461919 }, { "depreciation": 50606, "expenses": 509449, "income_tax": 61647, "marketing_expense": 65588, "net_income": 218401, "net_profit": 156754, "operational_expense": 324544, "product_revenue": 239340, "quarter": 3, "rd_expense": 67782, "revenue": 727850, "salaries_expense": 170069, "service_revenue": 488510 }, { "depreciation": 45368, "expenses": 529782, "income_tax": 58343, "marketing_expense": 87764, "net_income": 227468, "net_profit": 169125, "operational_expense": 266973, "product_revenue": 271292, "quarter": 4, "rd_expense": 96428, "revenue": 757250, "salaries_expense": 164831, "service_revenue": 485958 } ], "market_conditions": { "gdp_growth": [ 0.04931187094225767, 0.03657869113954025, 0.03854432111966846, 0.03543008616376868 ], "inflation_rate": [ 0.005193305165700354, 0.00909032260697425, 0.009426306954335242, 0.009522909605360834 ], "interest_rate": [ 0.02022209520502637, 0.015737785606364556, 0.014426465203496375, 0.010796365069049787 ], "year": 1998 }, "random_event": { "description": "Williams-Singh Technology Adoption in 1998", "impact": 0.01, "type": "Technology Adoption" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 160081, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 2987480, "net_revenue": 2390538, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3718 }, { "average_project_size": 134219, "billable_hours_per_employee": 106, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 2935647, "net_revenue": 2441082, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3796 }, { "average_project_size": 198727, "billable_hours_per_employee": 136, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 2815101, "net_revenue": 2492695, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 3877 }, { "average_project_size": 126729, "billable_hours_per_employee": 140, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 2855251, "net_revenue": 2545400, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 3959 } ], "balance_sheet": [ { "assets": 2483313, "current_assets": 910504, "current_liabilities": 784848, "equity": 1626706, "fixed_assets": 1572809, "liabilities": 1356803, "long_term_liabilities": 571955, "quarter": 1 }, { "assets": 2532841, "current_assets": 809198, "current_liabilities": 751178, "equity": 1716720, "fixed_assets": 1723643, "liabilities": 1367197, "long_term_liabilities": 616019, "quarter": 2 }, { "assets": 2583358, "current_assets": 1103376, "current_liabilities": 774529, "equity": 1726750, "fixed_assets": 1479982, "liabilities": 1377669, "long_term_liabilities": 603140, "quarter": 3 }, { "assets": 2634881, "current_assets": 918385, "current_liabilities": 783746, "equity": 1824290, "fixed_assets": 1716496, "liabilities": 1388223, "long_term_liabilities": 604477, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87618, "financing_cash_flow": -152786, "investing_cash_flow": -403139, "net_cash_flow": 305169, "operating_cash_flow": 614454, "quarter": 1 }, { "change_in_working_capital": -69009, "financing_cash_flow": 145285, "investing_cash_flow": -409439, "net_cash_flow": 439058, "operating_cash_flow": 653683, "quarter": 2 }, { "change_in_working_capital": 49787, "financing_cash_flow": 60601, "investing_cash_flow": -436915, "net_cash_flow": 359469, "operating_cash_flow": 659420, "quarter": 3 }, { "change_in_working_capital": -38284, "financing_cash_flow": -164206, "investing_cash_flow": -358390, "net_cash_flow": 485980, "operating_cash_flow": 690244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.962640633701833, "current_ratio": 1.1601023382871587, "debt_to_equity_ratio": 0.8340800365892792, "profit_margin": 0.20923992841778713, "quarter": 1, "return_on_assets": 0.20142285728782477, "return_on_equity": 0.30749010577203256 }, { "asset_turnover_ratio": 0.9637723015380752, "current_ratio": 1.0772386837740189, "debt_to_equity_ratio": 0.79640069434736, "profit_margin": 0.22575071218418719, "quarter": 2, "return_on_assets": 0.21757228345561366, "return_on_equity": 0.32100517265483014 }, { "asset_turnover_ratio": 0.9649049802621239, "current_ratio": 1.4245767427688312, "debt_to_equity_ratio": 0.7978392934703924, "profit_margin": 0.20903520085690389, "quarter": 3, "return_on_assets": 0.20169910635691995, "return_on_equity": 0.301758216302302 }, { "asset_turnover_ratio": 0.9660398325389268, "current_ratio": 1.1717890745215924, "debt_to_equity_ratio": 0.7609661841045009, "profit_margin": 0.22693171996542782, "quarter": 4, "return_on_assets": 0.21922508075317254, "return_on_equity": 0.3166338685187114 } ], "income_statement": [ { "depreciation": 114258, "expenses": 1678980, "income_tax": 211362, "marketing_expense": 249251, "net_income": 711558, "net_profit": 500196, "operational_expense": 852506, "product_revenue": 714879, "quarter": 1, "rd_expense": 272562, "revenue": 2390538, "salaries_expense": 653330, "service_revenue": 1675659 }, { "depreciation": 102607, "expenses": 1721743, "income_tax": 168263, "marketing_expense": 317967, "net_income": 719339, "net_profit": 551076, "operational_expense": 1088697, "product_revenue": 758631, "quarter": 2, "rd_expense": 267797, "revenue": 2441082, "salaries_expense": 656961, "service_revenue": 1682451 }, { "depreciation": 138359, "expenses": 1765595, "income_tax": 206039, "marketing_expense": 280195, "net_income": 727100, "net_profit": 521061, "operational_expense": 1116379, "product_revenue": 930003, "quarter": 3, "rd_expense": 326516, "revenue": 2492695, "salaries_expense": 576940, "service_revenue": 1562692 }, { "depreciation": 112612, "expenses": 1810565, "income_tax": 157203, "marketing_expense": 182702, "net_income": 734835, "net_profit": 577632, "operational_expense": 1146038, "product_revenue": 623961, "quarter": 4, "rd_expense": 347353, "revenue": 2545400, "salaries_expense": 765573, "service_revenue": 1921439 } ], "market_conditions": { "gdp_growth": [ 0.034922807997693456, 0.032010344317438634, 0.029966987441156598, 0.030277136787326114 ], "inflation_rate": [ 0.007871996687937333, 0.006503902193861564, 0.011424802479857589, 0.004556970868332396 ], "interest_rate": [ 0.011021655041415078, 0.018624939947669693, 0.01865707685690183, 0.012713705431975203 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 87627, "billable_hours_per_employee": 125, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 2212305, "net_revenue": 1954510, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3040 }, { "average_project_size": 103805, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 2443006, "net_revenue": 1974795, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3071 }, { "average_project_size": 114627, "billable_hours_per_employee": 153, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 2282514, "net_revenue": 1995292, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3103 }, { "average_project_size": 194615, "billable_hours_per_employee": 126, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 2482385, "net_revenue": 2016001, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3135 } ], "balance_sheet": [ { "assets": 2219677, "current_assets": 1010209, "current_liabilities": 500108, "equity": 1593969, "fixed_assets": 1209468, "liabilities": 1165545, "long_term_liabilities": 665437, "quarter": 1 }, { "assets": 2285194, "current_assets": 765229, "current_liabilities": 620971, "equity": 1614846, "fixed_assets": 1519965, "liabilities": 1184536, "long_term_liabilities": 563565, "quarter": 2 }, { "assets": 2352646, "current_assets": 925143, "current_liabilities": 604073, "equity": 1650459, "fixed_assets": 1427503, "liabilities": 1203836, "long_term_liabilities": 599763, "quarter": 3 }, { "assets": 2422089, "current_assets": 877695, "current_liabilities": 552594, "equity": 1740438, "fixed_assets": 1544394, "liabilities": 1223451, "long_term_liabilities": 670857, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53506, "financing_cash_flow": -159401, "investing_cash_flow": -271105, "net_cash_flow": 225445, "operating_cash_flow": 604879, "quarter": 1 }, { "change_in_working_capital": -63311, "financing_cash_flow": 191003, "investing_cash_flow": -380732, "net_cash_flow": 150416, "operating_cash_flow": 591472, "quarter": 2 }, { "change_in_working_capital": 39217, "financing_cash_flow": 95866, "investing_cash_flow": -104497, "net_cash_flow": 345166, "operating_cash_flow": 586061, "quarter": 3 }, { "change_in_working_capital": -66854, "financing_cash_flow": 176881, "investing_cash_flow": -195264, "net_cash_flow": 452225, "operating_cash_flow": 657785, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8805380242260473, "current_ratio": 2.0199816839562654, "debt_to_equity_ratio": 0.7312218744530163, "profit_margin": 0.27620068457055735, "quarter": 1, "return_on_assets": 0.24320520508164026, "return_on_equity": 0.338674717011435 }, { "asset_turnover_ratio": 0.8641695190867821, "current_ratio": 1.2323103655404197, "debt_to_equity_ratio": 0.7335287699260487, "profit_margin": 0.2603753807357219, "quarter": 2, "return_on_assets": 0.22500846755242662, "return_on_equity": 0.31841302514295483 }, { "asset_turnover_ratio": 0.848105494834327, "current_ratio": 1.531508609058839, "debt_to_equity_ratio": 0.7293946714217076, "profit_margin": 0.2514163340503545, "quarter": 3, "return_on_assets": 0.2132275743992084, "return_on_equity": 0.3039451449566454 }, { "asset_turnover_ratio": 0.8323397695130113, "current_ratio": 1.5883180056243824, "debt_to_equity_ratio": 0.7029558076759987, "profit_margin": 0.2687498666915344, "quarter": 4, "return_on_assets": 0.22369120209868423, "return_on_equity": 0.31130094838195904 } ], "income_statement": [ { "depreciation": 65042, "expenses": 1246991, "income_tax": 167682, "marketing_expense": 207851, "net_income": 707519, "net_profit": 539837, "operational_expense": 681087, "product_revenue": 718771, "quarter": 1, "rd_expense": 170264, "revenue": 1954510, "salaries_expense": 501128, "service_revenue": 1235739 }, { "depreciation": 77284, "expenses": 1269282, "income_tax": 191325, "marketing_expense": 203375, "net_income": 705513, "net_profit": 514188, "operational_expense": 735437, "product_revenue": 693265, "quarter": 2, "rd_expense": 188019, "revenue": 1974795, "salaries_expense": 381965, "service_revenue": 1281530 }, { "depreciation": 84412, "expenses": 1291973, "income_tax": 201670, "marketing_expense": 143532, "net_income": 703319, "net_profit": 501649, "operational_expense": 819443, "product_revenue": 613824, "quarter": 3, "rd_expense": 220609, "revenue": 1995292, "salaries_expense": 585252, "service_revenue": 1381468 }, { "depreciation": 115985, "expenses": 1315068, "income_tax": 159133, "marketing_expense": 184947, "net_income": 700933, "net_profit": 541800, "operational_expense": 825230, "product_revenue": 690546, "quarter": 4, "rd_expense": 202987, "revenue": 2016001, "salaries_expense": 475592, "service_revenue": 1325455 } ], "market_conditions": { "gdp_growth": [ 0.03584508131193381, 0.04255046916718256, 0.034040706073862156, 0.042289527572685615 ], "inflation_rate": [ 0.0100484547892063, 0.01166792869242929, 0.0052288243570480526, 0.005010838901692141 ], "interest_rate": [ 0.01362363755270103, 0.01228315212031636, 0.01800211160681519, 0.014947988084006257 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1992, "industry": "Advertising", "location": "Hoffmanberg", "name": "Hayes, Moore and Robinson", "num_employees": 139, "region": "North America", "revenue_size": "Large", "website": "www.hayes,mooreandrobinson.com" }

[ { "advertising_kpis": [ { "average_project_size": 84953, "billable_hours_per_employee": 142, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 49898832, "net_revenue": 44225017, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 318166 }, { "average_project_size": 59460, "billable_hours_per_employee": 84, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 48911442, "net_revenue": 44416500, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 319543 }, { "average_project_size": 182276, "billable_hours_per_employee": 118, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 52092249, "net_revenue": 44608813, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 320927 }, { "average_project_size": 72637, "billable_hours_per_employee": 132, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 56428922, "net_revenue": 44801958, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 322316 } ], "balance_sheet": [ { "assets": 58379030, "current_assets": 24424083, "current_liabilities": 17850921, "equity": 35201631, "fixed_assets": 33954947, "liabilities": 32992261, "long_term_liabilities": 15141340, "quarter": 1 }, { "assets": 59622262, "current_assets": 28683427, "current_liabilities": 14385041, "equity": 35770626, "fixed_assets": 30938835, "liabilities": 33520737, "long_term_liabilities": 19135696, "quarter": 2 }, { "assets": 60891970, "current_assets": 28099168, "current_liabilities": 16819945, "equity": 37430197, "fixed_assets": 32792802, "liabilities": 34057679, "long_term_liabilities": 17237734, "quarter": 3 }, { "assets": 62188717, "current_assets": 20642767, "current_liabilities": 19834419, "equity": 37572048, "fixed_assets": 41545950, "liabilities": 34603221, "long_term_liabilities": 14768802, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77107, "financing_cash_flow": 63769, "investing_cash_flow": -232292, "net_cash_flow": 12658147, "operating_cash_flow": 12759684, "quarter": 1 }, { "change_in_working_capital": 40641, "financing_cash_flow": -174017, "investing_cash_flow": -421834, "net_cash_flow": 11462541, "operating_cash_flow": 11917085, "quarter": 2 }, { "change_in_working_capital": -18134, "financing_cash_flow": -166026, "investing_cash_flow": -478303, "net_cash_flow": 13102409, "operating_cash_flow": 13437272, "quarter": 3 }, { "change_in_working_capital": 55436, "financing_cash_flow": 188349, "investing_cash_flow": -461183, "net_cash_flow": 12249703, "operating_cash_flow": 12370399, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575497057762008, "current_ratio": 1.3682253705565108, "debt_to_equity_ratio": 0.9372367149692581, "profit_margin": 0.2219300899307738, "quarter": 1, "return_on_assets": 0.16812307432994347, "return_on_equity": 0.2788183877048197 }, { "asset_turnover_ratio": 0.7449650266539702, "current_ratio": 1.993976033853501, "debt_to_equity_ratio": 0.9371023308342438, "profit_margin": 0.21769164612249953, "quarter": 2, "return_on_assets": 0.16217266295599453, "return_on_equity": 0.2703084089162991 }, { "asset_turnover_ratio": 0.7325894202470375, "current_ratio": 1.6705861998954217, "debt_to_equity_ratio": 0.9098984704782612, "profit_margin": 0.2375294316842728, "quarter": 3, "return_on_assets": 0.17401154864918972, "return_on_equity": 0.28308443046666304 }, { "asset_turnover_ratio": 0.720419396978394, "current_ratio": 1.0407548111189948, "debt_to_equity_ratio": 0.9209830936019245, "profit_margin": 0.2229043650279749, "quarter": 4, "return_on_assets": 0.1605846282373055, "return_on_equity": 0.26579738213897736 } ], "income_statement": [ { "depreciation": 2944822, "expenses": 30477212, "income_tax": 3932943, "marketing_expense": 5522329, "net_income": 13747805, "net_profit": 9814862, "operational_expense": 16629667, "product_revenue": 16495716, "quarter": 1, "rd_expense": 3107205, "revenue": 44225017, "salaries_expense": 11927837, "service_revenue": 27729301 }, { "depreciation": 2247984, "expenses": 30771809, "income_tax": 3975590, "marketing_expense": 3252271, "net_income": 13644691, "net_profit": 9669101, "operational_expense": 17111130, "product_revenue": 13980896, "quarter": 2, "rd_expense": 4314757, "revenue": 44416500, "salaries_expense": 13973171, "service_revenue": 30435604 }, { "depreciation": 2841366, "expenses": 31069254, "income_tax": 2943653, "marketing_expense": 3265592, "net_income": 13539559, "net_profit": 10595906, "operational_expense": 17167423, "product_revenue": 13581590, "quarter": 3, "rd_expense": 3797828, "revenue": 44608813, "salaries_expense": 10561462, "service_revenue": 31027223 }, { "depreciation": 2383847, "expenses": 31369575, "income_tax": 3445831, "marketing_expense": 4548195, "net_income": 13432383, "net_profit": 9986552, "operational_expense": 15858120, "product_revenue": 9096102, "quarter": 4, "rd_expense": 5983976, "revenue": 44801958, "salaries_expense": 13745664, "service_revenue": 35705856 } ], "market_conditions": { "gdp_growth": [ 0.006221669206944152, 0.013302550947754253, 0.011931699616417997, 0.0072866450583280295 ], "inflation_rate": [ 0.012634671545518625, 0.011944519444571408, 0.00636734988260145, 0.006443289142851749 ], "interest_rate": [ 0.03719783049867524, 0.035020105252766845, 0.03433790413355152, 0.03354670357685254 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 105787, "billable_hours_per_employee": 84, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 96362319, "net_revenue": 86748644, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 624091 }, { "average_project_size": 182254, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 104732380, "net_revenue": 85847980, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 617611 }, { "average_project_size": 153871, "billable_hours_per_employee": 85, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 100245953, "net_revenue": 84956668, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 611199 }, { "average_project_size": 81731, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 93108871, "net_revenue": 84074610, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 604853 } ], "balance_sheet": [ { "assets": 102234704, "current_assets": 37036679, "current_liabilities": 27149742, "equity": 68956412, "fixed_assets": 65198025, "liabilities": 47552454, "long_term_liabilities": 20402712, "quarter": 1 }, { "assets": 105253208, "current_assets": 43528486, "current_liabilities": 24673314, "equity": 71540596, "fixed_assets": 61724722, "liabilities": 48678744, "long_term_liabilities": 24005430, "quarter": 2 }, { "assets": 108360833, "current_assets": 40437234, "current_liabilities": 20976100, "equity": 74317652, "fixed_assets": 67923599, "liabilities": 49831710, "long_term_liabilities": 28855610, "quarter": 3 }, { "assets": 111560211, "current_assets": 33966373, "current_liabilities": 23640025, "equity": 76736084, "fixed_assets": 77593838, "liabilities": 51011985, "long_term_liabilities": 27371960, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19745, "financing_cash_flow": -114916, "investing_cash_flow": -341799, "net_cash_flow": 19816572, "operating_cash_flow": 20099048, "quarter": 1 }, { "change_in_working_capital": 73796, "financing_cash_flow": -115904, "investing_cash_flow": -362446, "net_cash_flow": 20161497, "operating_cash_flow": 20476914, "quarter": 2 }, { "change_in_working_capital": 57000, "financing_cash_flow": -191555, "investing_cash_flow": -150938, "net_cash_flow": 20841654, "operating_cash_flow": 21174790, "quarter": 3 }, { "change_in_working_capital": -2000, "financing_cash_flow": 189584, "investing_cash_flow": -452961, "net_cash_flow": 19489386, "operating_cash_flow": 20032692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8485244306082209, "current_ratio": 1.3641632027295139, "debt_to_equity_ratio": 0.6896016283445838, "profit_margin": 0.16454622622112686, "quarter": 1, "return_on_assets": 0.13962149291301318, "return_on_equity": 0.20700267873566275 }, { "asset_turnover_ratio": 0.8156329068848904, "current_ratio": 1.7641929251984554, "debt_to_equity_ratio": 0.6804352594434634, "profit_margin": 0.17433295460184386, "quarter": 2, "return_on_assets": 0.14219169452773353, "return_on_equity": 0.20919775395776685 }, { "asset_turnover_ratio": 0.7840163797928722, "current_ratio": 1.927776564757033, "debt_to_equity_ratio": 0.6705232022131162, "profit_margin": 0.18584214013666356, "quarter": 3, "return_on_assets": 0.1457032819229066, "return_on_equity": 0.2124465530746316 }, { "asset_turnover_ratio": 0.753625412200054, "current_ratio": 1.436816289322875, "debt_to_equity_ratio": 0.6647718040967532, "profit_margin": 0.19254157705875768, "quarter": 4, "return_on_assets": 0.14510422537655474, "return_on_equity": 0.2109549661147681 } ], "income_statement": [ { "depreciation": 5824886, "expenses": 66386612, "income_tax": 6087870, "marketing_expense": 12393646, "net_income": 20362032, "net_profit": 14274162, "operational_expense": 35658536, "product_revenue": 21868228, "quarter": 1, "rd_expense": 8457450, "revenue": 86748644, "salaries_expense": 29139486, "service_revenue": 64880416 }, { "depreciation": 5510782, "expenses": 65472180, "income_tax": 5409668, "marketing_expense": 9320099, "net_income": 20375800, "net_profit": 14966132, "operational_expense": 32974397, "product_revenue": 23539502, "quarter": 2, "rd_expense": 7050132, "revenue": 85847980, "salaries_expense": 20453495, "service_revenue": 62308478 }, { "depreciation": 5386261, "expenses": 64570344, "income_tax": 4597795, "marketing_expense": 10075726, "net_income": 20386324, "net_profit": 15788529, "operational_expense": 44352239, "product_revenue": 19795477, "quarter": 3, "rd_expense": 11568606, "revenue": 84956668, "salaries_expense": 28243163, "service_revenue": 65161191 }, { "depreciation": 3844834, "expenses": 63680930, "income_tax": 4205822, "marketing_expense": 9221489, "net_income": 20393680, "net_profit": 16187858, "operational_expense": 36572978, "product_revenue": 27455183, "quarter": 4, "rd_expense": 6913662, "revenue": 84074610, "salaries_expense": 24545940, "service_revenue": 56619427 } ], "market_conditions": { "gdp_growth": [ 0.020758244523525673, 0.03374531706566101, 0.018866508545787912, 0.0270270424127036 ], "inflation_rate": [ 0.010181874536663728, 0.016034214928562628, 0.015864084067985344, 0.014616303242751236 ], "interest_rate": [ 0.025395108998656133, 0.025554493833679193, 0.027014308285894757, 0.02998212291794339 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 86311, "billable_hours_per_employee": 95, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 57732287, "net_revenue": 50680993, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 364611 }, { "average_project_size": 108051, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 63245692, "net_revenue": 50167064, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 360914 }, { "average_project_size": 103703, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 61830751, "net_revenue": 49658346, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 357254 }, { "average_project_size": 85204, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 57623434, "net_revenue": 49154788, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 353632 } ], "balance_sheet": [ { "assets": 69701318, "current_assets": 28234378, "current_liabilities": 14574147, "equity": 48958810, "fixed_assets": 41466940, "liabilities": 30506129, "long_term_liabilities": 15931982, "quarter": 1 }, { "assets": 71930200, "current_assets": 22153630, "current_liabilities": 12688943, "equity": 50356971, "fixed_assets": 49776570, "liabilities": 31130565, "long_term_liabilities": 18441622, "quarter": 2 }, { "assets": 74230356, "current_assets": 28046837, "current_liabilities": 17865780, "equity": 51598387, "fixed_assets": 46183519, "liabilities": 31767784, "long_term_liabilities": 13902004, "quarter": 3 }, { "assets": 76604066, "current_assets": 26401037, "current_liabilities": 19316245, "equity": 52644476, "fixed_assets": 50203029, "liabilities": 32418045, "long_term_liabilities": 13101800, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39002, "financing_cash_flow": 93674, "investing_cash_flow": -346439, "net_cash_flow": 11841363, "operating_cash_flow": 12277179, "quarter": 1 }, { "change_in_working_capital": -88735, "financing_cash_flow": 21875, "investing_cash_flow": -487687, "net_cash_flow": 12805328, "operating_cash_flow": 13233472, "quarter": 2 }, { "change_in_working_capital": -47545, "financing_cash_flow": 92858, "investing_cash_flow": -165801, "net_cash_flow": 12091536, "operating_cash_flow": 12689642, "quarter": 3 }, { "change_in_working_capital": -29126, "financing_cash_flow": 77409, "investing_cash_flow": -238908, "net_cash_flow": 10793199, "operating_cash_flow": 11049049, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7271167096151611, "current_ratio": 1.9372919732455012, "debt_to_equity_ratio": 0.6230978449026845, "profit_margin": 0.1926485734010776, "quarter": 1, "return_on_assets": 0.14007799680344638, "return_on_equity": 0.19942521070262942 }, { "asset_turnover_ratio": 0.6974409079913583, "current_ratio": 1.7459003480431743, "debt_to_equity_ratio": 0.6181977267854335, "profit_margin": 0.1905101721719254, "quarter": 2, "return_on_assets": 0.13286958746117764, "return_on_equity": 0.18979171721825763 }, { "asset_turnover_ratio": 0.6689762608709569, "current_ratio": 1.569863560393109, "debt_to_equity_ratio": 0.6156739744597055, "profit_margin": 0.18397340499419776, "quarter": 3, "return_on_assets": 0.12307384057271664, "return_on_equity": 0.1770562130168914 }, { "asset_turnover_ratio": 0.6416733545188058, "current_ratio": 1.3667789469433629, "debt_to_equity_ratio": 0.6157919588752294, "profit_margin": 0.1720779469133302, "quarter": 4, "return_on_assets": 0.11041783343458557, "return_on_equity": 0.1606712734684642 } ], "income_statement": [ { "depreciation": 2513558, "expenses": 37832645, "income_tax": 3084727, "marketing_expense": 7166282, "net_income": 12848348, "net_profit": 9763621, "operational_expense": 24075430, "product_revenue": 13094875, "quarter": 1, "rd_expense": 4447090, "revenue": 50680993, "salaries_expense": 16640771, "service_revenue": 37586118 }, { "depreciation": 3676136, "expenses": 37628175, "income_tax": 2981553, "marketing_expense": 6266665, "net_income": 12538889, "net_profit": 9557336, "operational_expense": 22467663, "product_revenue": 12376495, "quarter": 2, "rd_expense": 5005967, "revenue": 50167064, "salaries_expense": 13935878, "service_revenue": 37790569 }, { "depreciation": 3553827, "expenses": 37424810, "income_tax": 3097721, "marketing_expense": 7393174, "net_income": 12233536, "net_profit": 9135815, "operational_expense": 19939779, "product_revenue": 17148923, "quarter": 3, "rd_expense": 6088709, "revenue": 49658346, "salaries_expense": 13922926, "service_revenue": 32509423 }, { "depreciation": 2590594, "expenses": 37222545, "income_tax": 3473788, "marketing_expense": 6865833, "net_income": 11932243, "net_profit": 8458455, "operational_expense": 22718431, "product_revenue": 14763559, "quarter": 4, "rd_expense": 3919593, "revenue": 49154788, "salaries_expense": 13299132, "service_revenue": 34391229 } ], "market_conditions": { "gdp_growth": [ 0.019514200186873214, 0.014937712443200808, 0.024472901441002694, 0.029073948704072317 ], "inflation_rate": [ 0.014295849153699657, 0.021438004421500994, 0.021074843883969886, 0.01517479878279646 ], "interest_rate": [ 0.02401902779137714, 0.02399629182350499, 0.02531868859989764, 0.02288908527211997 ], "year": 1994 }, "random_event": { "description": "Hayes, Moore and Robinson Award Nomination in 1994", "impact": -0.01, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 93216, "billable_hours_per_employee": 81, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 55165358, "net_revenue": 44277827, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 318546 }, { "average_project_size": 186336, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 48746200, "net_revenue": 43851729, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 315480 }, { "average_project_size": 53601, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 53233091, "net_revenue": 43429732, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 312444 }, { "average_project_size": 149917, "billable_hours_per_employee": 152, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 52813986, "net_revenue": 43011796, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 309437 } ], "balance_sheet": [ { "assets": 62470154, "current_assets": 28031287, "current_liabilities": 13771925, "equity": 46223267, "fixed_assets": 34438867, "liabilities": 26451713, "long_term_liabilities": 12679788, "quarter": 1 }, { "assets": 63938351, "current_assets": 31029365, "current_liabilities": 11866713, "equity": 48895191, "fixed_assets": 32908986, "liabilities": 26694670, "long_term_liabilities": 14827957, "quarter": 2 }, { "assets": 65441054, "current_assets": 20949158, "current_liabilities": 13940929, "equity": 49387685, "fixed_assets": 44491896, "liabilities": 26939858, "long_term_liabilities": 12998929, "quarter": 3 }, { "assets": 66979074, "current_assets": 25743158, "current_liabilities": 14343595, "equity": 51304190, "fixed_assets": 41235916, "liabilities": 27187299, "long_term_liabilities": 12843704, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59744, "financing_cash_flow": -72912, "investing_cash_flow": -433625, "net_cash_flow": 12649817, "operating_cash_flow": 12975312, "quarter": 1 }, { "change_in_working_capital": 28317, "financing_cash_flow": 19273, "investing_cash_flow": -288030, "net_cash_flow": 13499612, "operating_cash_flow": 13763461, "quarter": 2 }, { "change_in_working_capital": -52632, "financing_cash_flow": 64359, "investing_cash_flow": -200708, "net_cash_flow": 12104997, "operating_cash_flow": 12763870, "quarter": 3 }, { "change_in_working_capital": -91584, "financing_cash_flow": 22943, "investing_cash_flow": -355697, "net_cash_flow": 13083578, "operating_cash_flow": 13068332, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7087837017337911, "current_ratio": 2.035393527048688, "debt_to_equity_ratio": 0.572259702024091, "profit_margin": 0.2304726020091275, "quarter": 1, "return_on_assets": 0.16335522400024818, "return_on_equity": 0.22077249537554322 }, { "asset_turnover_ratio": 0.6858439154929097, "current_ratio": 2.614823919648179, "debt_to_equity_ratio": 0.5459569633340833, "profit_margin": 0.26570240822203384, "quarter": 2, "return_on_assets": 0.18223038001089517, "return_on_equity": 0.2382956229785461 }, { "asset_turnover_ratio": 0.6636465849098335, "current_ratio": 1.5027088940772886, "debt_to_equity_ratio": 0.5454772378984761, "profit_margin": 0.2506690347525055, "quarter": 3, "return_on_assets": 0.16635564885614465, "return_on_equity": 0.220429222386107 }, { "asset_turnover_ratio": 0.6421676716521939, "current_ratio": 1.7947493637404013, "debt_to_equity_ratio": 0.5299235598495952, "profit_margin": 0.2676571561903623, "quarter": 4, "return_on_assets": 0.17188077279181255, "return_on_equity": 0.2243952199615665 } ], "income_statement": [ { "depreciation": 2770486, "expenses": 29704152, "income_tax": 4368849, "marketing_expense": 3909475, "net_income": 14573675, "net_profit": 10204826, "operational_expense": 16375077, "product_revenue": 11961121, "quarter": 1, "rd_expense": 5304977, "revenue": 44277827, "salaries_expense": 14162727, "service_revenue": 32316706 }, { "depreciation": 2111951, "expenses": 29190334, "income_tax": 3009885, "marketing_expense": 5241474, "net_income": 14661395, "net_profit": 11651510, "operational_expense": 14689097, "product_revenue": 15042227, "quarter": 2, "rd_expense": 3351462, "revenue": 43851729, "salaries_expense": 11095067, "service_revenue": 28809502 }, { "depreciation": 1877381, "expenses": 28685405, "income_tax": 3857838, "marketing_expense": 5331976, "net_income": 14744327, "net_profit": 10886489, "operational_expense": 18397090, "product_revenue": 13004280, "quarter": 3, "rd_expense": 4572269, "revenue": 43429732, "salaries_expense": 12441892, "service_revenue": 30425452 }, { "depreciation": 1555917, "expenses": 28189210, "income_tax": 3310171, "marketing_expense": 3949315, "net_income": 14822586, "net_profit": 11512415, "operational_expense": 14368751, "product_revenue": 16503508, "quarter": 4, "rd_expense": 3942879, "revenue": 43011796, "salaries_expense": 12092547, "service_revenue": 26508288 } ], "market_conditions": { "gdp_growth": [ 0.026132811595912346, 0.02804067951626018, 0.02666462049308426, 0.02624750105994527 ], "inflation_rate": [ 0.013299250457373357, 0.008969035821950638, 0.01463621752169538, 0.014473413994098159 ], "interest_rate": [ 0.022487755728968224, 0.02954416109372721, 0.023890967607608515, 0.025041736315436332 ], "year": 1995 }, "random_event": { "description": "Hayes, Moore and Robinson Economic Slowdown Impact in 1995", "impact": 0.09, "type": "Economic Slowdown Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 126511, "billable_hours_per_employee": 158, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 29234511, "net_revenue": 24342147, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 175123 }, { "average_project_size": 98114, "billable_hours_per_employee": 146, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 29801002, "net_revenue": 24505553, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 176299 }, { "average_project_size": 117540, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 29851677, "net_revenue": 24670056, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 177482 }, { "average_project_size": 189007, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 30709542, "net_revenue": 24835663, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 178674 } ], "balance_sheet": [ { "assets": 32215011, "current_assets": 15627565, "current_liabilities": 7203507, "equity": 22152864, "fixed_assets": 16587446, "liabilities": 16269479, "long_term_liabilities": 9065972, "quarter": 1 }, { "assets": 32898006, "current_assets": 12896797, "current_liabilities": 6704139, "equity": 22355611, "fixed_assets": 20001209, "liabilities": 16675057, "long_term_liabilities": 9970918, "quarter": 2 }, { "assets": 33595482, "current_assets": 16519460, "current_liabilities": 8796732, "equity": 23094700, "fixed_assets": 17076022, "liabilities": 17090745, "long_term_liabilities": 8294013, "quarter": 3 }, { "assets": 34307745, "current_assets": 10628311, "current_liabilities": 7438328, "equity": 22748094, "fixed_assets": 23679434, "liabilities": 17516795, "long_term_liabilities": 10078467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16635, "financing_cash_flow": 68206, "investing_cash_flow": -417734, "net_cash_flow": 6813685, "operating_cash_flow": 7028411, "quarter": 1 }, { "change_in_working_capital": -73676, "financing_cash_flow": -194060, "investing_cash_flow": -192271, "net_cash_flow": 7412937, "operating_cash_flow": 7520617, "quarter": 2 }, { "change_in_working_capital": 15294, "financing_cash_flow": -97251, "investing_cash_flow": -437743, "net_cash_flow": 7472711, "operating_cash_flow": 7711804, "quarter": 3 }, { "change_in_working_capital": -66443, "financing_cash_flow": 18478, "investing_cash_flow": -175077, "net_cash_flow": 6748531, "operating_cash_flow": 6963972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7556150454209064, "current_ratio": 2.169438441581302, "debt_to_equity_ratio": 0.7344187640929859, "profit_margin": 0.25500347196161455, "quarter": 1, "return_on_assets": 0.19268446004876422, "return_on_equity": 0.28020449184358287 }, { "asset_turnover_ratio": 0.7448947817688404, "current_ratio": 1.9237066832892338, "debt_to_equity_ratio": 0.7459003021657515, "profit_margin": 0.2502560134023501, "quarter": 2, "return_on_assets": 0.18641439848968355, "return_on_equity": 0.27432316656431355 }, { "asset_turnover_ratio": 0.7343265978443173, "current_ratio": 1.8779087506587673, "debt_to_equity_ratio": 0.7400288810852707, "profit_margin": 0.2671239578864353, "quarter": 3, "return_on_assets": 0.1961562271974547, "return_on_equity": 0.2853452523739213 }, { "asset_turnover_ratio": 0.7239083478089277, "current_ratio": 1.4288575335747495, "debt_to_equity_ratio": 0.7700335245669373, "profit_margin": 0.23986249128924, "quarter": 4, "return_on_assets": 0.17363845977052703, "return_on_equity": 0.2618744234132319 } ], "income_statement": [ { "depreciation": 821079, "expenses": 15918826, "income_tax": 2215989, "marketing_expense": 2938859, "net_income": 8423321, "net_profit": 6207332, "operational_expense": 10437313, "product_revenue": 8900327, "quarter": 1, "rd_expense": 2905651, "revenue": 24342147, "salaries_expense": 7778848, "service_revenue": 15441820 }, { "depreciation": 1387955, "expenses": 16074321, "income_tax": 2298570, "marketing_expense": 2739433, "net_income": 8431232, "net_profit": 6132662, "operational_expense": 10774514, "product_revenue": 9567388, "quarter": 2, "rd_expense": 3042574, "revenue": 24505553, "salaries_expense": 5703812, "service_revenue": 14938165 }, { "depreciation": 1121841, "expenses": 16231335, "income_tax": 1848758, "marketing_expense": 2637700, "net_income": 8438721, "net_profit": 6589963, "operational_expense": 10952486, "product_revenue": 6641545, "quarter": 3, "rd_expense": 1680666, "revenue": 24670056, "salaries_expense": 5460468, "service_revenue": 18028511 }, { "depreciation": 1006828, "expenses": 16389883, "income_tax": 2488636, "marketing_expense": 2765798, "net_income": 8445780, "net_profit": 5957144, "operational_expense": 9706965, "product_revenue": 7212358, "quarter": 4, "rd_expense": 2883644, "revenue": 24835663, "salaries_expense": 5391120, "service_revenue": 17623305 } ], "market_conditions": { "gdp_growth": [ 0.020129155599111534, 0.021795580125945006, 0.02057397501691785, 0.022173314029389594 ], "inflation_rate": [ 0.014875754086681285, 0.0167505831747058, 0.0226346103688292, 0.020354841962075963 ], "interest_rate": [ 0.0189165147778088, 0.019490113223748332, 0.0210687887301427, 0.02197470647899155 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 91780, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 110186681, "net_revenue": 91946904, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 661489 }, { "average_project_size": 199987, "billable_hours_per_employee": 95, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 106558377, "net_revenue": 92168404, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 663082 }, { "average_project_size": 107405, "billable_hours_per_employee": 105, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 107503385, "net_revenue": 92390439, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 664679 }, { "average_project_size": 68365, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 107036645, "net_revenue": 92613008, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 666281 } ], "balance_sheet": [ { "assets": 135184624, "current_assets": 63591052, "current_liabilities": 24892938, "equity": 99761823, "fixed_assets": 71593572, "liabilities": 54192835, "long_term_liabilities": 29299897, "quarter": 1 }, { "assets": 137460380, "current_assets": 42242867, "current_liabilities": 24351452, "equity": 98826986, "fixed_assets": 95217513, "liabilities": 55463350, "long_term_liabilities": 31111898, "quarter": 2 }, { "assets": 139774447, "current_assets": 47621007, "current_liabilities": 32216945, "equity": 99293285, "fixed_assets": 92153440, "liabilities": 56763651, "long_term_liabilities": 24546706, "quarter": 3 }, { "assets": 142127470, "current_assets": 49078878, "current_liabilities": 33391907, "equity": 101349377, "fixed_assets": 93048592, "liabilities": 58094437, "long_term_liabilities": 24702530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88311, "financing_cash_flow": -47305, "investing_cash_flow": -315413, "net_cash_flow": 24384592, "operating_cash_flow": 24479510, "quarter": 1 }, { "change_in_working_capital": 95113, "financing_cash_flow": -120736, "investing_cash_flow": -185985, "net_cash_flow": 23299454, "operating_cash_flow": 23681307, "quarter": 2 }, { "change_in_working_capital": -34877, "financing_cash_flow": -57893, "investing_cash_flow": -462448, "net_cash_flow": 22824403, "operating_cash_flow": 23015843, "quarter": 3 }, { "change_in_working_capital": 58968, "financing_cash_flow": -138582, "investing_cash_flow": -281100, "net_cash_flow": 21190601, "operating_cash_flow": 21756927, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6801580037682392, "current_ratio": 2.554582026436574, "debt_to_equity_ratio": 0.5432221802923549, "profit_margin": 0.2041399240587807, "quarter": 1, "return_on_assets": 0.13884740323722022, "return_on_equity": 0.18814846637275262 }, { "asset_turnover_ratio": 0.6705088695375351, "current_ratio": 1.7347165581748472, "debt_to_equity_ratio": 0.5612166498733453, "profit_margin": 0.18260005890955863, "quarter": 2, "return_on_assets": 0.12243495907693548, "return_on_equity": 0.17029716964149852 }, { "asset_turnover_ratio": 0.660996634098649, "current_ratio": 1.4781354035896328, "debt_to_equity_ratio": 0.5716766345277025, "profit_margin": 0.17623564923205962, "quarter": 3, "return_on_assets": 0.11649117095058155, "return_on_equity": 0.16398378802755897 }, { "asset_turnover_ratio": 0.651619338612022, "current_ratio": 1.4697836215224245, "debt_to_equity_ratio": 0.5732096113427515, "profit_margin": 0.18697528969148697, "quarter": 4, "return_on_assets": 0.12183671460555795, "return_on_equity": 0.17085792249122558 } ], "income_statement": [ { "depreciation": 5709476, "expenses": 68137558, "income_tax": 5039312, "marketing_expense": 8001421, "net_income": 23809346, "net_profit": 18770034, "operational_expense": 43334181, "product_revenue": 28129167, "quarter": 1, "rd_expense": 12943377, "revenue": 91946904, "salaries_expense": 33470533, "service_revenue": 63817737 }, { "depreciation": 6851351, "expenses": 68714928, "income_tax": 6623520, "marketing_expense": 9161699, "net_income": 23453476, "net_profit": 16829956, "operational_expense": 36041203, "product_revenue": 34977213, "quarter": 2, "rd_expense": 12121163, "revenue": 92168404, "salaries_expense": 22361896, "service_revenue": 57191191 }, { "depreciation": 6733354, "expenses": 69297191, "income_tax": 6810759, "marketing_expense": 10220257, "net_income": 23093248, "net_profit": 16282489, "operational_expense": 45259834, "product_revenue": 19272732, "quarter": 3, "rd_expense": 11288859, "revenue": 92390439, "salaries_expense": 28556008, "service_revenue": 73117707 }, { "depreciation": 4440583, "expenses": 69884388, "income_tax": 5412276, "marketing_expense": 9656108, "net_income": 22728620, "net_profit": 17316344, "operational_expense": 40404639, "product_revenue": 20242167, "quarter": 4, "rd_expense": 13802817, "revenue": 92613008, "salaries_expense": 27390263, "service_revenue": 72370841 } ], "market_conditions": { "gdp_growth": [ 0.015518677591810857, 0.0207100164908309, 0.014192983158808683, 0.01666017507565507 ], "inflation_rate": [ 0.015215021444395349, 0.012525891054439554, 0.01676098823726396, 0.016955836029762278 ], "interest_rate": [ 0.029447473051650682, 0.03610416724926221, 0.03581244843222801, 0.03177424553179497 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 66200, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 53423732, "net_revenue": 44164425, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 317730 }, { "average_project_size": 179494, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 54549378, "net_revenue": 43620923, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 313820 }, { "average_project_size": 118117, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 53243922, "net_revenue": 43084111, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 309958 }, { "average_project_size": 70617, "billable_hours_per_employee": 133, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 52490288, "net_revenue": 42553904, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 306143 } ], "balance_sheet": [ { "assets": 50110475, "current_assets": 23126909, "current_liabilities": 11613557, "equity": 31660638, "fixed_assets": 26983566, "liabilities": 26782983, "long_term_liabilities": 15169426, "quarter": 1 }, { "assets": 51690267, "current_assets": 22142411, "current_liabilities": 12902219, "equity": 32655477, "fixed_assets": 29547856, "liabilities": 27050502, "long_term_liabilities": 14148283, "quarter": 2 }, { "assets": 53319863, "current_assets": 21492010, "current_liabilities": 12500020, "equity": 34146263, "fixed_assets": 31827853, "liabilities": 27320693, "long_term_liabilities": 14820673, "quarter": 3 }, { "assets": 55000834, "current_assets": 23271587, "current_liabilities": 13081338, "equity": 35628179, "fixed_assets": 31729247, "liabilities": 27593583, "long_term_liabilities": 14512245, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46170, "financing_cash_flow": 96364, "investing_cash_flow": -185694, "net_cash_flow": 10744799, "operating_cash_flow": 10917191, "quarter": 1 }, { "change_in_working_capital": -39241, "financing_cash_flow": 121130, "investing_cash_flow": -469278, "net_cash_flow": 9860511, "operating_cash_flow": 10153610, "quarter": 2 }, { "change_in_working_capital": -68933, "financing_cash_flow": 26103, "investing_cash_flow": -201926, "net_cash_flow": 10107734, "operating_cash_flow": 10508457, "quarter": 3 }, { "change_in_working_capital": 97398, "financing_cash_flow": 187202, "investing_cash_flow": -402507, "net_cash_flow": 11005861, "operating_cash_flow": 11225054, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8813411766701473, "current_ratio": 1.991371721859203, "debt_to_equity_ratio": 0.84593945959017, "profit_margin": 0.18868458040606212, "quarter": 1, "return_on_assets": 0.1662954901145918, "return_on_equity": 0.26320208708365256 }, { "asset_turnover_ratio": 0.8438904562052272, "current_ratio": 1.716170761014055, "debt_to_equity_ratio": 0.82836033906349, "profit_margin": 0.18375842253498395, "quarter": 2, "return_on_assets": 0.15507197902460051, "return_on_equity": 0.24546301987871744 }, { "asset_turnover_ratio": 0.808031164671222, "current_ratio": 1.7193580490271216, "debt_to_equity_ratio": 0.8001078478192475, "profit_margin": 0.1890973913793881, "quarter": 3, "return_on_assets": 0.15279658539257687, "return_on_equity": 0.23859398611203808 }, { "asset_turnover_ratio": 0.7736956134156074, "current_ratio": 1.7789913386535843, "debt_to_equity_ratio": 0.7744876043201646, "profit_margin": 0.1931885732505295, "quarter": 4, "return_on_assets": 0.14946915168595443, "return_on_equity": 0.23074230091860715 } ], "income_statement": [ { "depreciation": 2584045, "expenses": 33550650, "income_tax": 2280629, "marketing_expense": 3956689, "net_income": 10613775, "net_profit": 8333146, "operational_expense": 18148742, "product_revenue": 10990387, "quarter": 1, "rd_expense": 3990785, "revenue": 44164425, "salaries_expense": 13228241, "service_revenue": 33174038 }, { "depreciation": 2137898, "expenses": 32919647, "income_tax": 2685564, "marketing_expense": 5420227, "net_income": 10701276, "net_profit": 8015712, "operational_expense": 17885657, "product_revenue": 16934534, "quarter": 2, "rd_expense": 4793340, "revenue": 43620923, "salaries_expense": 13354131, "service_revenue": 26686389 }, { "depreciation": 2361364, "expenses": 32300512, "income_tax": 2636506, "marketing_expense": 4503442, "net_income": 10783599, "net_profit": 8147093, "operational_expense": 19299170, "product_revenue": 14189436, "quarter": 3, "rd_expense": 4881590, "revenue": 43084111, "salaries_expense": 11855983, "service_revenue": 28894675 }, { "depreciation": 3004126, "expenses": 31693021, "income_tax": 2639955, "marketing_expense": 3636957, "net_income": 10860883, "net_profit": 8220928, "operational_expense": 20699805, "product_revenue": 11463613, "quarter": 4, "rd_expense": 5338059, "revenue": 42553904, "salaries_expense": 14527414, "service_revenue": 31090291 } ], "market_conditions": { "gdp_growth": [ 0.006747044608223321, 0.008483528321482761, 0.008034256988212803, 0.01842321068880893 ], "inflation_rate": [ 0.009512474102240959, 0.015069108629947332, 0.018310384107885387, 0.010121844188992335 ], "interest_rate": [ 0.02493681452773991, 0.02138993373558845, 0.027023115900092536, 0.024314307800316196 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 155870, "billable_hours_per_employee": 123, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 79457452, "net_revenue": 69973763, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 503408 }, { "average_project_size": 126575, "billable_hours_per_employee": 125, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 81280444, "net_revenue": 68221758, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 490804 }, { "average_project_size": 175985, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 74684428, "net_revenue": 66513620, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 478515 }, { "average_project_size": 180411, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 71810238, "net_revenue": 64848251, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 466534 } ], "balance_sheet": [ { "assets": 101546087, "current_assets": 44766867, "current_liabilities": 31492723, "equity": 63713919, "fixed_assets": 56779220, "liabilities": 58113742, "long_term_liabilities": 26621019, "quarter": 1 }, { "assets": 103013950, "current_assets": 38480023, "current_liabilities": 25723044, "equity": 62342258, "fixed_assets": 64533927, "liabilities": 59743313, "long_term_liabilities": 34020269, "quarter": 2 }, { "assets": 104503030, "current_assets": 43822114, "current_liabilities": 34409496, "equity": 61299070, "fixed_assets": 60680916, "liabilities": 61418579, "long_term_liabilities": 27009083, "quarter": 3 }, { "assets": 106013636, "current_assets": 49857452, "current_liabilities": 32495443, "equity": 61828808, "fixed_assets": 56156184, "liabilities": 63140821, "long_term_liabilities": 30645378, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97669, "financing_cash_flow": -84802, "investing_cash_flow": -215592, "net_cash_flow": 22826638, "operating_cash_flow": 22996053, "quarter": 1 }, { "change_in_working_capital": -33751, "financing_cash_flow": -10272, "investing_cash_flow": -236665, "net_cash_flow": 21324743, "operating_cash_flow": 21731263, "quarter": 2 }, { "change_in_working_capital": 25203, "financing_cash_flow": 84048, "investing_cash_flow": -194808, "net_cash_flow": 20453452, "operating_cash_flow": 20829772, "quarter": 3 }, { "change_in_working_capital": 17833, "financing_cash_flow": 92098, "investing_cash_flow": -477882, "net_cash_flow": 20457752, "operating_cash_flow": 21042805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6890837950259964, "current_ratio": 1.4214987697316614, "debt_to_equity_ratio": 0.9121043393987427, "profit_margin": 0.289845409628749, "quarter": 1, "return_on_assets": 0.19972777483784285, "return_on_equity": 0.31832250030013065 }, { "asset_turnover_ratio": 0.6622574709541766, "current_ratio": 1.4959358231475248, "debt_to_equity_ratio": 0.9583116639759824, "profit_margin": 0.2795533501203531, "quarter": 2, "return_on_assets": 0.1851362946474725, "return_on_equity": 0.3059180339602072 }, { "asset_turnover_ratio": 0.6364755165472236, "current_ratio": 1.2735471045550915, "debt_to_equity_ratio": 1.0019496054344708, "profit_margin": 0.27384795775662185, "quarter": 3, "return_on_assets": 0.17429752036854818, "return_on_equity": 0.29714348031707494 }, { "asset_turnover_ratio": 0.6116972631709378, "current_ratio": 1.5342905772972537, "debt_to_equity_ratio": 1.021220092096875, "profit_margin": 0.2923130956916633, "quarter": 4, "return_on_assets": 0.17880712062361487, "return_on_equity": 0.30658836249924143 } ], "income_statement": [ { "depreciation": 2714479, "expenses": 42079508, "income_tax": 7612681, "marketing_expense": 4796169, "net_income": 27894255, "net_profit": 20281574, "operational_expense": 27698779, "product_revenue": 22206378, "quarter": 1, "rd_expense": 7178439, "revenue": 69973763, "salaries_expense": 17963573, "service_revenue": 47767385 }, { "depreciation": 2659642, "expenses": 41295797, "income_tax": 7854340, "marketing_expense": 5848094, "net_income": 26925961, "net_profit": 19071621, "operational_expense": 24967201, "product_revenue": 20287690, "quarter": 2, "rd_expense": 5338091, "revenue": 68221758, "salaries_expense": 16576427, "service_revenue": 47934068 }, { "depreciation": 2615153, "expenses": 40526684, "income_tax": 7772317, "marketing_expense": 6968818, "net_income": 25986936, "net_profit": 18214619, "operational_expense": 21638687, "product_revenue": 17382050, "quarter": 3, "rd_expense": 6148493, "revenue": 66513620, "salaries_expense": 18126354, "service_revenue": 49131570 }, { "depreciation": 2086812, "expenses": 39771894, "income_tax": 6120364, "marketing_expense": 7015439, "net_income": 25076357, "net_profit": 18955993, "operational_expense": 21523396, "product_revenue": 25488973, "quarter": 4, "rd_expense": 7590181, "revenue": 64848251, "salaries_expense": 14155877, "service_revenue": 39359278 } ], "market_conditions": { "gdp_growth": [ 0.02445941957642356, 0.027449440624670633, 0.019278096817273625, 0.02001981060058635 ], "inflation_rate": [ 0.018212998395341472, 0.017488547413898207, 0.0124512293960531, 0.015281878256499936 ], "interest_rate": [ 0.034509054715549506, 0.029538369962025583, 0.03300300016068494, 0.03117489397725504 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 128960, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 29172134, "net_revenue": 24718103, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 177828 }, { "average_project_size": 57882, "billable_hours_per_employee": 110, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 30299578, "net_revenue": 24297738, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 174804 }, { "average_project_size": 178750, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 27542481, "net_revenue": 23884523, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 171831 }, { "average_project_size": 78589, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 27466304, "net_revenue": 23478334, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 168909 } ], "balance_sheet": [ { "assets": 30532220, "current_assets": 11989483, "current_liabilities": 5820092, "equity": 24009520, "fixed_assets": 18542737, "liabilities": 12534914, "long_term_liabilities": 6714822, "quarter": 1 }, { "assets": 31116615, "current_assets": 13281939, "current_liabilities": 5460720, "equity": 24732020, "fixed_assets": 17834676, "liabilities": 12818198, "long_term_liabilities": 7357478, "quarter": 2 }, { "assets": 31712196, "current_assets": 12010178, "current_liabilities": 7045972, "equity": 24765481, "fixed_assets": 19702018, "liabilities": 13107885, "long_term_liabilities": 6061913, "quarter": 3 }, { "assets": 32319175, "current_assets": 11652227, "current_liabilities": 6978303, "equity": 25063059, "fixed_assets": 20666948, "liabilities": 13404118, "long_term_liabilities": 6425815, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57448, "financing_cash_flow": -15104, "investing_cash_flow": -447758, "net_cash_flow": 6848056, "operating_cash_flow": 7124706, "quarter": 1 }, { "change_in_working_capital": -49827, "financing_cash_flow": -183172, "investing_cash_flow": -245093, "net_cash_flow": 7553600, "operating_cash_flow": 7929756, "quarter": 2 }, { "change_in_working_capital": 89528, "financing_cash_flow": 69977, "investing_cash_flow": -400356, "net_cash_flow": 6612358, "operating_cash_flow": 7094585, "quarter": 3 }, { "change_in_working_capital": 1978, "financing_cash_flow": 156974, "investing_cash_flow": -335788, "net_cash_flow": 6987581, "operating_cash_flow": 7237432, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8095743774936772, "current_ratio": 2.0600160616017753, "debt_to_equity_ratio": 0.5220809912068213, "profit_margin": 0.24323120588986946, "quarter": 1, "return_on_assets": 0.1969137520953275, "return_on_equity": 0.25040958753027964 }, { "asset_turnover_ratio": 0.7808605788258138, "current_ratio": 2.4322688216938424, "debt_to_equity_ratio": 0.5182835045418854, "profit_margin": 0.26478197270873527, "quarter": 2, "return_on_assets": 0.20675780447198386, "return_on_equity": 0.26013253264391667 }, { "asset_turnover_ratio": 0.753165217571183, "current_ratio": 1.7045452352067252, "debt_to_equity_ratio": 0.5292804529013589, "profit_margin": 0.25795658552611667, "quarter": 3, "return_on_assets": 0.19428392786169713, "return_on_equity": 0.24878055063820484 }, { "asset_turnover_ratio": 0.7264521448954065, "current_ratio": 1.669779457842401, "debt_to_equity_ratio": 0.534815722214914, "profit_margin": 0.26185852880361954, "quarter": 4, "return_on_assets": 0.190227689908545, "return_on_equity": 0.2453013417077301 } ], "income_statement": [ { "depreciation": 1112492, "expenses": 16296583, "income_tax": 2409306, "marketing_expense": 2220993, "net_income": 8421520, "net_profit": 6012214, "operational_expense": 9552065, "product_revenue": 7524140, "quarter": 1, "rd_expense": 2372665, "revenue": 24718103, "salaries_expense": 5754024, "service_revenue": 17193963 }, { "depreciation": 1496153, "expenses": 15958642, "income_tax": 1905493, "marketing_expense": 2614503, "net_income": 8339096, "net_profit": 6433603, "operational_expense": 9564974, "product_revenue": 8131016, "quarter": 2, "rd_expense": 2084524, "revenue": 24297738, "salaries_expense": 4898778, "service_revenue": 16166722 }, { "depreciation": 933415, "expenses": 15627709, "income_tax": 2095644, "marketing_expense": 2455481, "net_income": 8256814, "net_profit": 6161170, "operational_expense": 8417043, "product_revenue": 6071935, "quarter": 3, "rd_expense": 3077049, "revenue": 23884523, "salaries_expense": 5167833, "service_revenue": 17812588 }, { "depreciation": 1089430, "expenses": 15303639, "income_tax": 2026693, "marketing_expense": 1554622, "net_income": 8174695, "net_profit": 6148002, "operational_expense": 10143057, "product_revenue": 5464434, "quarter": 4, "rd_expense": 2117923, "revenue": 23478334, "salaries_expense": 5240885, "service_revenue": 18013900 } ], "market_conditions": { "gdp_growth": [ 0.020275050154373586, 0.007890392338335262, 0.01897531503834715, 0.023622389166759523 ], "inflation_rate": [ 0.009425096120478291, 0.012094760575870955, 0.012334849007836698, 0.015216747060655046 ], "interest_rate": [ 0.028365595154467814, 0.027592633195396586, 0.023220110692893647, 0.028995933777873795 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1996, "industry": "Advertising", "location": "Lake Jennifer", "name": "Johnson-Anderson", "num_employees": 552, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.johnson-anderson.com" }

[ { "advertising_kpis": [ { "average_project_size": 83919, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 95781752, "net_revenue": 76412137, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 138428 }, { "average_project_size": 126898, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 84860049, "net_revenue": 75165521, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 136169 }, { "average_project_size": 121342, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 85361466, "net_revenue": 73939243, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 133948 }, { "average_project_size": 78210, "billable_hours_per_employee": 115, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 93573299, "net_revenue": 72732972, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 131763 } ], "balance_sheet": [ { "assets": 102832623, "current_assets": 34182531, "current_liabilities": 21109884, "equity": 82823088, "fixed_assets": 68650092, "liabilities": 41256101, "long_term_liabilities": 20146217, "quarter": 1 }, { "assets": 106460606, "current_assets": 42440036, "current_liabilities": 22345669, "equity": 88863373, "fixed_assets": 64020570, "liabilities": 41596460, "long_term_liabilities": 19250791, "quarter": 2 }, { "assets": 110216585, "current_assets": 38814182, "current_liabilities": 21749407, "equity": 90245116, "fixed_assets": 71402403, "liabilities": 41939626, "long_term_liabilities": 20190219, "quarter": 3 }, { "assets": 114105077, "current_assets": 48449966, "current_liabilities": 20925659, "equity": 95182780, "fixed_assets": 65655111, "liabilities": 42285624, "long_term_liabilities": 21359965, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43999, "financing_cash_flow": -106651, "investing_cash_flow": -338819, "net_cash_flow": 24421241, "operating_cash_flow": 24800088, "quarter": 1 }, { "change_in_working_capital": 99876, "financing_cash_flow": 55237, "investing_cash_flow": -313951, "net_cash_flow": 25710525, "operating_cash_flow": 26319730, "quarter": 2 }, { "change_in_working_capital": 42478, "financing_cash_flow": 145844, "investing_cash_flow": -448882, "net_cash_flow": 25629082, "operating_cash_flow": 25996600, "quarter": 3 }, { "change_in_working_capital": 16214, "financing_cash_flow": -158337, "investing_cash_flow": -147825, "net_cash_flow": 26128039, "operating_cash_flow": 26572509, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7430729156835764, "current_ratio": 1.6192666430568732, "debt_to_equity_ratio": 0.4981231924122414, "profit_margin": 0.2780522418840347, "quarter": 1, "return_on_assets": 0.20661309008912473, "return_on_equity": 0.2565295078106723 }, { "asset_turnover_ratio": 0.7060407020414668, "current_ratio": 1.8992510808246557, "debt_to_equity_ratio": 0.46809454329400707, "profit_margin": 0.31928504826035864, "quarter": 2, "return_on_assets": 0.22542823962508723, "return_on_equity": 0.2700688280198412 }, { "asset_turnover_ratio": 0.6708540552222698, "current_ratio": 1.7846087481833413, "debt_to_equity_ratio": 0.4647301467261674, "profit_margin": 0.2971109266022645, "quarter": 3, "return_on_assets": 0.19931806996197532, "return_on_equity": 0.243427655409075 }, { "asset_turnover_ratio": 0.6374209974898838, "current_ratio": 2.315337643607783, "debt_to_equity_ratio": 0.44425708095518956, "profit_margin": 0.3212205737997342, "quarter": 4, "return_on_assets": 0.2047527385656994, "return_on_equity": 0.24545749766922126 } ], "income_statement": [ { "depreciation": 3553522, "expenses": 46212513, "income_tax": 8953058, "marketing_expense": 5947150, "net_income": 30199624, "net_profit": 21246566, "operational_expense": 25220951, "product_revenue": 15385635, "quarter": 1, "rd_expense": 7499225, "revenue": 76412137, "salaries_expense": 22846156, "service_revenue": 61026502 }, { "depreciation": 2320503, "expenses": 45101674, "income_tax": 6064620, "marketing_expense": 6031005, "net_income": 30063847, "net_profit": 23999227, "operational_expense": 31126078, "product_revenue": 15804789, "quarter": 2, "rd_expense": 6734448, "revenue": 75165521, "salaries_expense": 18829559, "service_revenue": 59360732 }, { "depreciation": 4028443, "expenses": 44017538, "income_tax": 7953548, "marketing_expense": 7082147, "net_income": 29921705, "net_profit": 21968157, "operational_expense": 28337110, "product_revenue": 24653237, "quarter": 3, "rd_expense": 6266085, "revenue": 73939243, "salaries_expense": 16966240, "service_revenue": 49286006 }, { "depreciation": 3209182, "expenses": 42959461, "income_tax": 6410184, "marketing_expense": 4829919, "net_income": 29773511, "net_profit": 23363327, "operational_expense": 24567543, "product_revenue": 27381446, "quarter": 4, "rd_expense": 8030536, "revenue": 72732972, "salaries_expense": 21383604, "service_revenue": 45351526 } ], "market_conditions": { "gdp_growth": [ 0.004376824316266121, 0.002169566654609002, -0.0029743019268797825, 0.0023489220607012164 ], "inflation_rate": [ 0.026562485857280292, 0.026404072788544116, 0.026697193166350545, 0.030256061359992904 ], "interest_rate": [ 0.046206563469119874, 0.04165536116493689, 0.04288210566913908, 0.04308872488777192 ], "year": 1996 }, "random_event": { "description": "Johnson-Anderson New Ad Campaign Launch in 1996", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 51409, "billable_hours_per_employee": 82, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 67991405, "net_revenue": 56847256, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 102984 }, { "average_project_size": 152709, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 74957722, "net_revenue": 57787681, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 104688 }, { "average_project_size": 102911, "billable_hours_per_employee": 142, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 73573733, "net_revenue": 58743663, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 106420 }, { "average_project_size": 192260, "billable_hours_per_employee": 138, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 71149645, "net_revenue": 59715461, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 108180 } ], "balance_sheet": [ { "assets": 58286804, "current_assets": 23086668, "current_liabilities": 13554169, "equity": 38146259, "fixed_assets": 35200136, "liabilities": 31781124, "long_term_liabilities": 18226955, "quarter": 1 }, { "assets": 60077126, "current_assets": 20319450, "current_liabilities": 16275821, "equity": 39743348, "fixed_assets": 39757676, "liabilities": 32532266, "long_term_liabilities": 16256445, "quarter": 2 }, { "assets": 61922438, "current_assets": 26569133, "current_liabilities": 16305531, "equity": 41459928, "fixed_assets": 35353305, "liabilities": 33301162, "long_term_liabilities": 16995631, "quarter": 3 }, { "assets": 63824431, "current_assets": 28482521, "current_liabilities": 19839983, "equity": 42226600, "fixed_assets": 35341910, "liabilities": 34088230, "long_term_liabilities": 14248247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12451, "financing_cash_flow": 26057, "investing_cash_flow": -297522, "net_cash_flow": 14912132, "operating_cash_flow": 15181696, "quarter": 1 }, { "change_in_working_capital": 79555, "financing_cash_flow": -116919, "investing_cash_flow": -188968, "net_cash_flow": 14798260, "operating_cash_flow": 14809948, "quarter": 2 }, { "change_in_working_capital": 30111, "financing_cash_flow": 36630, "investing_cash_flow": -319323, "net_cash_flow": 15462233, "operating_cash_flow": 15637608, "quarter": 3 }, { "change_in_working_capital": 91510, "financing_cash_flow": -193955, "investing_cash_flow": -422675, "net_cash_flow": 15090226, "operating_cash_flow": 15214909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9753023342985147, "current_ratio": 1.7032890765933344, "debt_to_equity_ratio": 0.8331386834027421, "profit_margin": 0.20476940874683555, "quarter": 1, "return_on_assets": 0.1997120823437154, "return_on_equity": 0.30515650302694164 }, { "asset_turnover_ratio": 0.9618915691805896, "current_ratio": 1.248443934103232, "debt_to_equity_ratio": 0.8185587686271424, "profit_margin": 0.2110914954348142, "quarter": 2, "return_on_assets": 0.2030471297844707, "return_on_equity": 0.3069315650005128 }, { "asset_turnover_ratio": 0.9486652156686725, "current_ratio": 1.629455244358494, "debt_to_equity_ratio": 0.80321321349135, "profit_margin": 0.2185538208606433, "quarter": 3, "return_on_assets": 0.20733440760197458, "return_on_equity": 0.3096641171205121 }, { "asset_turnover_ratio": 0.9356207343235069, "current_ratio": 1.4356121676112323, "debt_to_equity_ratio": 0.8072691147286307, "profit_margin": 0.2091652444917071, "quarter": 4, "return_on_assets": 0.19569933964628686, "return_on_equity": 0.29579457024719014 } ], "income_statement": [ { "depreciation": 3541117, "expenses": 41649478, "income_tax": 3557199, "marketing_expense": 4299033, "net_income": 15197778, "net_profit": 11640579, "operational_expense": 22884509, "product_revenue": 13712743, "quarter": 1, "rd_expense": 5668948, "revenue": 56847256, "salaries_expense": 17840732, "service_revenue": 43134513 }, { "depreciation": 2611460, "expenses": 41992334, "income_tax": 3596859, "marketing_expense": 6505844, "net_income": 15795347, "net_profit": 12198488, "operational_expense": 28001244, "product_revenue": 19581184, "quarter": 2, "rd_expense": 6201036, "revenue": 57787681, "salaries_expense": 15726169, "service_revenue": 38206497 }, { "depreciation": 2798956, "expenses": 42338013, "income_tax": 3566998, "marketing_expense": 7013631, "net_income": 16405650, "net_profit": 12838652, "operational_expense": 27896847, "product_revenue": 17801683, "quarter": 3, "rd_expense": 4555801, "revenue": 58743663, "salaries_expense": 16599795, "service_revenue": 40941980 }, { "depreciation": 2724510, "expenses": 42686537, "income_tax": 4538525, "marketing_expense": 7982577, "net_income": 17028924, "net_profit": 12490399, "operational_expense": 29115017, "product_revenue": 23444588, "quarter": 4, "rd_expense": 4319947, "revenue": 59715461, "salaries_expense": 19465463, "service_revenue": 36270873 } ], "market_conditions": { "gdp_growth": [ -0.011578316586386877, -0.003651674428112381, -0.006613662123767535, 0.006834677855261663 ], "inflation_rate": [ 0.019132929315547567, 0.019630294378261227, 0.02342543505962666, 0.024038603529115257 ], "interest_rate": [ 0.05685233976983015, 0.05251825260209213, 0.051871132566209184, 0.04914823728682918 ], "year": 1997 }, "random_event": { "description": "Johnson-Anderson Introduction of New Service in 1997", "impact": -0.06, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 123477, "billable_hours_per_employee": 132, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 41764286, "net_revenue": 32836987, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 59487 }, { "average_project_size": 71135, "billable_hours_per_employee": 86, "client_concentration": 0.37, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 37863296, "net_revenue": 33098746, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 59961 }, { "average_project_size": 68554, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 39184681, "net_revenue": 33362593, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 60439 }, { "average_project_size": 149183, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 40343012, "net_revenue": 33628543, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 60921 } ], "balance_sheet": [ { "assets": 41409648, "current_assets": 16427022, "current_liabilities": 11324938, "equity": 22793358, "fixed_assets": 24982626, "liabilities": 23959000, "long_term_liabilities": 12634062, "quarter": 1 }, { "assets": 42762626, "current_assets": 17807051, "current_liabilities": 14266507, "equity": 24350030, "fixed_assets": 24955575, "liabilities": 24400078, "long_term_liabilities": 10133571, "quarter": 2 }, { "assets": 44159809, "current_assets": 20699512, "current_liabilities": 11790025, "equity": 24598970, "fixed_assets": 23460297, "liabilities": 24849275, "long_term_liabilities": 13059250, "quarter": 3 }, { "assets": 45602643, "current_assets": 18661046, "current_liabilities": 11891239, "equity": 25629703, "fixed_assets": 26941597, "liabilities": 25306743, "long_term_liabilities": 13415504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -57448, "financing_cash_flow": -50487, "investing_cash_flow": -145677, "net_cash_flow": 7384096, "operating_cash_flow": 7747452, "quarter": 1 }, { "change_in_working_capital": 86343, "financing_cash_flow": -17307, "investing_cash_flow": -102275, "net_cash_flow": 7385252, "operating_cash_flow": 7891560, "quarter": 2 }, { "change_in_working_capital": 57398, "financing_cash_flow": -26518, "investing_cash_flow": -101196, "net_cash_flow": 7733473, "operating_cash_flow": 7831618, "quarter": 3 }, { "change_in_working_capital": -11378, "financing_cash_flow": -37757, "investing_cash_flow": -326830, "net_cash_flow": 6955997, "operating_cash_flow": 7376955, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7929791385814243, "current_ratio": 1.450517609897732, "debt_to_equity_ratio": 1.0511395468802798, "profit_margin": 0.16270402640778217, "quarter": 1, "return_on_assets": 0.12902089870457242, "return_on_equity": 0.2343976697071138 }, { "asset_turnover_ratio": 0.7740110721918715, "current_ratio": 1.248171749398784, "debt_to_equity_ratio": 1.0020553568106487, "profit_margin": 0.1808975482031857, "quarter": 2, "return_on_assets": 0.14001670524162851, "return_on_equity": 0.24589218165234294 }, { "asset_turnover_ratio": 0.7554967685661865, "current_ratio": 1.7556800770142558, "debt_to_equity_ratio": 1.0101754260442612, "profit_margin": 0.1585139380503188, "quarter": 3, "return_on_assets": 0.11975676796971653, "return_on_equity": 0.2149860746201975 }, { "asset_turnover_ratio": 0.7374253066867199, "current_ratio": 1.5693104814393184, "debt_to_equity_ratio": 0.9873989956106788, "profit_margin": 0.1586093991642754, "quarter": 4, "return_on_assets": 0.11696258482211218, "return_on_equity": 0.20811021493304077 } ], "income_statement": [ { "depreciation": 2404742, "expenses": 25258144, "income_tax": 2236133, "marketing_expense": 3712406, "net_income": 7578843, "net_profit": 5342710, "operational_expense": 17243120, "product_revenue": 10878759, "quarter": 1, "rd_expense": 4009685, "revenue": 32836987, "salaries_expense": 7805582, "service_revenue": 21958228 }, { "depreciation": 1904078, "expenses": 25572768, "income_tax": 1538496, "marketing_expense": 4139770, "net_income": 7525978, "net_profit": 5987482, "operational_expense": 17078868, "product_revenue": 9817750, "quarter": 2, "rd_expense": 3921069, "revenue": 33098746, "salaries_expense": 11632726, "service_revenue": 23280996 }, { "depreciation": 2543182, "expenses": 25891313, "income_tax": 2182844, "marketing_expense": 2974093, "net_income": 7471280, "net_profit": 5288436, "operational_expense": 17547586, "product_revenue": 10198843, "quarter": 3, "rd_expense": 3120211, "revenue": 33362593, "salaries_expense": 8166097, "service_revenue": 23163750 }, { "depreciation": 2043152, "expenses": 26213825, "income_tax": 2080915, "marketing_expense": 2770613, "net_income": 7414718, "net_profit": 5333803, "operational_expense": 16748069, "product_revenue": 9552462, "quarter": 4, "rd_expense": 4077710, "revenue": 33628543, "salaries_expense": 8835096, "service_revenue": 24076081 } ], "market_conditions": { "gdp_growth": [ -0.010441840457089228, -0.011971111933460881, -0.009438967191690625, -0.003930454308591151 ], "inflation_rate": [ 0.023818264427310092, 0.020592782088371297, 0.02002219374924625, 0.022925989701432208 ], "interest_rate": [ 0.058695529334171666, 0.05428199337692097, 0.06007166355519783, 0.059819916882390384 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 142722, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 60415588, "net_revenue": 52086461, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 94360 }, { "average_project_size": 95457, "billable_hours_per_employee": 157, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 62150828, "net_revenue": 52755249, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 95571 }, { "average_project_size": 191216, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 65811988, "net_revenue": 53432625, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 96798 }, { "average_project_size": 114671, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 61491103, "net_revenue": 54118699, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 98041 } ], "balance_sheet": [ { "assets": 65798608, "current_assets": 24822242, "current_liabilities": 18145428, "equity": 42526418, "fixed_assets": 40976366, "liabilities": 34561153, "long_term_liabilities": 16415725, "quarter": 1 }, { "assets": 68077032, "current_assets": 24067340, "current_liabilities": 20757481, "equity": 43490124, "fixed_assets": 44009692, "liabilities": 35410236, "long_term_liabilities": 14652755, "quarter": 2 }, { "assets": 70434352, "current_assets": 33061014, "current_liabilities": 17536251, "equity": 45999233, "fixed_assets": 37373338, "liabilities": 36280179, "long_term_liabilities": 18743928, "quarter": 3 }, { "assets": 72873299, "current_assets": 26255770, "current_liabilities": 18913757, "equity": 47730897, "fixed_assets": 46617529, "liabilities": 37171494, "long_term_liabilities": 18257737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42294, "financing_cash_flow": 32242, "investing_cash_flow": -410206, "net_cash_flow": 14405460, "operating_cash_flow": 14807025, "quarter": 1 }, { "change_in_working_capital": -57927, "financing_cash_flow": 171336, "investing_cash_flow": -489206, "net_cash_flow": 12239722, "operating_cash_flow": 12735125, "quarter": 2 }, { "change_in_working_capital": -9220, "financing_cash_flow": -96649, "investing_cash_flow": -106722, "net_cash_flow": 14189768, "operating_cash_flow": 14762675, "quarter": 3 }, { "change_in_working_capital": -77988, "financing_cash_flow": -127229, "investing_cash_flow": -390263, "net_cash_flow": 15020352, "operating_cash_flow": 15047887, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7916042995924777, "current_ratio": 1.3679612296827608, "debt_to_equity_ratio": 0.8126984266579894, "profit_margin": 0.21673507439870027, "quarter": 1, "return_on_assets": 0.17156841676650667, "return_on_equity": 0.26545765034807306 }, { "asset_turnover_ratio": 0.7749346211215553, "current_ratio": 1.1594537892145969, "debt_to_equity_ratio": 0.8142132682813229, "profit_margin": 0.20516115846595662, "quarter": 2, "return_on_assets": 0.1589864846046755, "return_on_equity": 0.24886863969392223 }, { "asset_turnover_ratio": 0.7586159804522656, "current_ratio": 1.885295437434147, "debt_to_equity_ratio": 0.7887126944051437, "profit_margin": 0.2216821651565874, "quarter": 3, "return_on_assets": 0.16817163306904562, "return_on_equity": 0.2575055979737749 }, { "asset_turnover_ratio": 0.7426409911811458, "current_ratio": 1.38818374371628, "debt_to_equity_ratio": 0.7787721651239867, "profit_margin": 0.22227237945982403, "quarter": 4, "return_on_assets": 0.16506858019423548, "return_on_equity": 0.25201898049391364 } ], "income_statement": [ { "depreciation": 3518062, "expenses": 37789898, "income_tax": 3007600, "marketing_expense": 6720316, "net_income": 14296563, "net_profit": 11288963, "operational_expense": 20938997, "product_revenue": 18434369, "quarter": 1, "rd_expense": 4461435, "revenue": 52086461, "salaries_expense": 18470706, "service_revenue": 33652092 }, { "depreciation": 1911797, "expenses": 38128334, "income_tax": 3803587, "marketing_expense": 7521706, "net_income": 14626915, "net_profit": 10823328, "operational_expense": 19359790, "product_revenue": 15074113, "quarter": 2, "rd_expense": 7504030, "revenue": 52755249, "salaries_expense": 15132980, "service_revenue": 37681136 }, { "depreciation": 2917615, "expenses": 38469802, "income_tax": 3117763, "marketing_expense": 6591553, "net_income": 14962823, "net_profit": 11845060, "operational_expense": 22756756, "product_revenue": 18263502, "quarter": 3, "rd_expense": 4167182, "revenue": 53432625, "salaries_expense": 14277953, "service_revenue": 35169123 }, { "depreciation": 3018795, "expenses": 38814328, "income_tax": 3275279, "marketing_expense": 7310508, "net_income": 15304371, "net_profit": 12029092, "operational_expense": 25070278, "product_revenue": 12395219, "quarter": 4, "rd_expense": 4510336, "revenue": 54118699, "salaries_expense": 13096541, "service_revenue": 41723480 } ], "market_conditions": { "gdp_growth": [ -0.004645846300420555, -0.007063491780352007, -0.005382681833725287, -0.0027521214249223973 ], "inflation_rate": [ 0.032553903906638544, 0.03737227972334448, 0.03386899103473982, 0.030654148069655995 ], "interest_rate": [ 0.054184650513640714, 0.055757849421294595, 0.05608411892006565, 0.04755353564029957 ], "year": 1999 }, "random_event": { "description": "Johnson-Anderson Technology Adoption in 1999", "impact": -0.04, "type": "Technology Adoption" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 84322, "billable_hours_per_employee": 132, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 88853530, "net_revenue": 79223642, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 143521 }, { "average_project_size": 75563, "billable_hours_per_employee": 126, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 90150866, "net_revenue": 79225980, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 143525 }, { "average_project_size": 166023, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 101439197, "net_revenue": 79228319, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 143530 }, { "average_project_size": 102141, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 99071632, "net_revenue": 79230657, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 143534 } ], "balance_sheet": [ { "assets": 88749759, "current_assets": 33822075, "current_liabilities": 21466668, "equity": 59767752, "fixed_assets": 54927684, "liabilities": 41818309, "long_term_liabilities": 20351641, "quarter": 1 }, { "assets": 91109006, "current_assets": 34433388, "current_liabilities": 24128993, "equity": 61990236, "fixed_assets": 56675618, "liabilities": 42509600, "long_term_liabilities": 18380607, "quarter": 2 }, { "assets": 93530968, "current_assets": 38449178, "current_liabilities": 21277328, "equity": 63243074, "fixed_assets": 55081790, "liabilities": 43212319, "long_term_liabilities": 21934991, "quarter": 3 }, { "assets": 96017315, "current_assets": 32435246, "current_liabilities": 20426490, "equity": 64867362, "fixed_assets": 63582069, "liabilities": 43926654, "long_term_liabilities": 23500164, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21896, "financing_cash_flow": -56065, "investing_cash_flow": -337117, "net_cash_flow": 18876620, "operating_cash_flow": 18895590, "quarter": 1 }, { "change_in_working_capital": -74037, "financing_cash_flow": 140073, "investing_cash_flow": -178998, "net_cash_flow": 18443491, "operating_cash_flow": 18783573, "quarter": 2 }, { "change_in_working_capital": -35665, "financing_cash_flow": 78759, "investing_cash_flow": -186789, "net_cash_flow": 17587460, "operating_cash_flow": 18155369, "quarter": 3 }, { "change_in_working_capital": 42518, "financing_cash_flow": 6719, "investing_cash_flow": -151351, "net_cash_flow": 17265558, "operating_cash_flow": 17514235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8926631789501536, "current_ratio": 1.5755624021389811, "debt_to_equity_ratio": 0.6996801385469542, "profit_margin": 0.16202615375849547, "quarter": 1, "return_on_assets": 0.14463478148712494, "return_on_equity": 0.21476969721062958 }, { "asset_turnover_ratio": 0.8695735304147649, "current_ratio": 1.4270544982958884, "debt_to_equity_ratio": 0.685746703722825, "profit_margin": 0.16902069245467208, "quarter": 2, "return_on_assets": 0.1469759202509574, "return_on_equity": 0.21601514793394236 }, { "asset_turnover_ratio": 0.8470811400134338, "current_ratio": 1.8070491745956072, "debt_to_equity_ratio": 0.6832735391704711, "profit_margin": 0.16312885547906172, "quarter": 3, "return_on_assets": 0.1381833768682903, "return_on_equity": 0.20436111312362837 }, { "asset_turnover_ratio": 0.8251705122143855, "current_ratio": 1.5879011029305574, "debt_to_equity_ratio": 0.6771765128971947, "profit_margin": 0.16125956143466033, "quarter": 4, "return_on_assets": 0.13306663490850582, "return_on_equity": 0.19696655769661175 } ], "income_statement": [ { "depreciation": 6059288, "expenses": 61986151, "income_tax": 4401189, "marketing_expense": 7218322, "net_income": 17237491, "net_profit": 12836302, "operational_expense": 32810530, "product_revenue": 23681165, "quarter": 1, "rd_expense": 11512698, "revenue": 79223642, "salaries_expense": 28730384, "service_revenue": 55542477 }, { "depreciation": 5392743, "expenses": 61904022, "income_tax": 3931128, "marketing_expense": 6409949, "net_income": 17321958, "net_profit": 13390830, "operational_expense": 32945907, "product_revenue": 22355028, "quarter": 2, "rd_expense": 11616430, "revenue": 79225980, "salaries_expense": 19326996, "service_revenue": 56870952 }, { "depreciation": 5230944, "expenses": 61822003, "income_tax": 4481891, "marketing_expense": 10200475, "net_income": 17406316, "net_profit": 12924425, "operational_expense": 37712520, "product_revenue": 31569988, "quarter": 3, "rd_expense": 6701879, "revenue": 79228319, "salaries_expense": 20849554, "service_revenue": 47658331 }, { "depreciation": 4737534, "expenses": 61740092, "income_tax": 4713864, "marketing_expense": 7781665, "net_income": 17490565, "net_profit": 12776701, "operational_expense": 34919052, "product_revenue": 29141476, "quarter": 4, "rd_expense": 12075785, "revenue": 79230657, "salaries_expense": 27309470, "service_revenue": 50089181 } ], "market_conditions": { "gdp_growth": [ 0.005502350048205578, 0.004190088365619833, 0.0028315864333251194, 0.007058198852095214 ], "inflation_rate": [ 0.02469179222667102, 0.02184981166152878, 0.02492871170039268, 0.01689030966715578 ], "interest_rate": [ 0.05358098295587653, 0.054922626838578396, 0.053802333892441254, 0.05433912711233017 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 63925, "billable_hours_per_employee": 143, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 100005269, "net_revenue": 83082587, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 150512 }, { "average_project_size": 61122, "billable_hours_per_employee": 83, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 96059892, "net_revenue": 84461021, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 153009 }, { "average_project_size": 165889, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 96386195, "net_revenue": 85862325, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 155548 }, { "average_project_size": 133242, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 96847422, "net_revenue": 87286878, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 158128 } ], "balance_sheet": [ { "assets": 87676094, "current_assets": 30456721, "current_liabilities": 22220731, "equity": 49663356, "fixed_assets": 57219373, "liabilities": 51261373, "long_term_liabilities": 29040642, "quarter": 1 }, { "assets": 89653289, "current_assets": 37812409, "current_liabilities": 27405810, "equity": 52270004, "fixed_assets": 51840880, "liabilities": 52152472, "long_term_liabilities": 24746662, "quarter": 2 }, { "assets": 91675072, "current_assets": 30071959, "current_liabilities": 23775186, "equity": 54071635, "fixed_assets": 61603113, "liabilities": 53059060, "long_term_liabilities": 29283874, "quarter": 3 }, { "assets": 93742448, "current_assets": 35660925, "current_liabilities": 23399154, "equity": 55683737, "fixed_assets": 58081523, "liabilities": 53981409, "long_term_liabilities": 30582255, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45251, "financing_cash_flow": -116223, "investing_cash_flow": -319026, "net_cash_flow": 16684383, "operating_cash_flow": 17114963, "quarter": 1 }, { "change_in_working_capital": 94471, "financing_cash_flow": 25469, "investing_cash_flow": -438430, "net_cash_flow": 18107269, "operating_cash_flow": 18420683, "quarter": 2 }, { "change_in_working_capital": 60922, "financing_cash_flow": 41798, "investing_cash_flow": -211326, "net_cash_flow": 19512375, "operating_cash_flow": 19765440, "quarter": 3 }, { "change_in_working_capital": -56561, "financing_cash_flow": 141470, "investing_cash_flow": -371034, "net_cash_flow": 21024083, "operating_cash_flow": 21268408, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9476082157583343, "current_ratio": 1.3706444220939447, "debt_to_equity_ratio": 1.0321769837704886, "profit_margin": 0.15946343846996483, "quarter": 1, "return_on_assets": 0.1511088644072123, "return_on_equity": 0.26676882246942796 }, { "asset_turnover_ratio": 0.9420850249007596, "current_ratio": 1.379722365440029, "debt_to_equity_ratio": 0.9977514445952597, "profit_margin": 0.17486394108354433, "quarter": 2, "return_on_assets": 0.1647367002899358, "return_on_equity": 0.282555689109953 }, { "asset_turnover_ratio": 0.9365940285271879, "current_ratio": 1.2648464243350188, "debt_to_equity_ratio": 0.98127345326251, "profit_margin": 0.18000471103012874, "quarter": 3, "return_on_assets": 0.16859133745758062, "return_on_equity": 0.2858360580367137 }, { "asset_turnover_ratio": 0.9311350392727102, "current_ratio": 1.5240262532568485, "debt_to_equity_ratio": 0.96942863227732, "profit_margin": 0.18241800331087565, "quarter": 4, "return_on_assets": 0.1698557946769216, "return_on_equity": 0.28594880404668244 } ], "income_statement": [ { "depreciation": 3866328, "expenses": 64814483, "income_tax": 5019469, "marketing_expense": 8377929, "net_income": 18268104, "net_profit": 13248635, "operational_expense": 34902135, "product_revenue": 18726101, "quarter": 1, "rd_expense": 10911338, "revenue": 83082587, "salaries_expense": 26200491, "service_revenue": 64356486 }, { "depreciation": 3651496, "expenses": 65223830, "income_tax": 4468004, "marketing_expense": 6669113, "net_income": 19237191, "net_profit": 14769187, "operational_expense": 40683120, "product_revenue": 33339622, "quarter": 2, "rd_expense": 6659515, "revenue": 84461021, "salaries_expense": 32021118, "service_revenue": 51121399 }, { "depreciation": 4309817, "expenses": 65635763, "income_tax": 4770939, "marketing_expense": 12434627, "net_income": 20226562, "net_profit": 15455623, "operational_expense": 35313744, "product_revenue": 20604261, "quarter": 3, "rd_expense": 11099482, "revenue": 85862325, "salaries_expense": 25991156, "service_revenue": 65258064 }, { "depreciation": 5345710, "expenses": 66050297, "income_tax": 5313883, "marketing_expense": 8266223, "net_income": 21236581, "net_profit": 15922698, "operational_expense": 37901179, "product_revenue": 18786730, "quarter": 4, "rd_expense": 11191787, "revenue": 87286878, "salaries_expense": 21586762, "service_revenue": 68500148 } ], "market_conditions": { "gdp_growth": [ -0.004384912285162423, -0.0003806575145688324, 0.003136935688462723, 0.008941528728725483 ], "inflation_rate": [ 0.024312604937616653, 0.02306908093520658, 0.03243160992404221, 0.025498986026731417 ], "interest_rate": [ 0.03867951829699941, 0.038136736714134756, 0.03723374560867749, 0.03914034148758494 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 1992, "industry": "Advertising", "location": "East Anthony", "name": "Harrington-Flores", "num_employees": 357, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.harrington-flores.com" }

[ { "advertising_kpis": [ { "average_project_size": 121494, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 95444310, "net_revenue": 75248712, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 210781 }, { "average_project_size": 114101, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 88659502, "net_revenue": 76595535, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 214553 }, { "average_project_size": 80466, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 86953189, "net_revenue": 77966464, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 218393 }, { "average_project_size": 124421, "billable_hours_per_employee": 82, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 98548482, "net_revenue": 79361931, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 222302 } ], "balance_sheet": [ { "assets": 95939298, "current_assets": 45560029, "current_liabilities": 20440267, "equity": 67179650, "fixed_assets": 50379269, "liabilities": 48965284, "long_term_liabilities": 28525017, "quarter": 1 }, { "assets": 97709616, "current_assets": 39820411, "current_liabilities": 29512508, "equity": 66981615, "fixed_assets": 57889205, "liabilities": 50018145, "long_term_liabilities": 20505637, "quarter": 2 }, { "assets": 99512600, "current_assets": 30506848, "current_liabilities": 22201735, "equity": 69860746, "fixed_assets": 69005752, "liabilities": 51093645, "long_term_liabilities": 28891910, "quarter": 3 }, { "assets": 101348854, "current_assets": 47524706, "current_liabilities": 21507794, "equity": 72219319, "fixed_assets": 53824148, "liabilities": 52192271, "long_term_liabilities": 30684477, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71776, "financing_cash_flow": 164685, "investing_cash_flow": -409153, "net_cash_flow": 22292317, "operating_cash_flow": 22755987, "quarter": 1 }, { "change_in_working_capital": 95621, "financing_cash_flow": -16288, "investing_cash_flow": -425060, "net_cash_flow": 22822252, "operating_cash_flow": 22849043, "quarter": 2 }, { "change_in_working_capital": 46495, "financing_cash_flow": -141258, "investing_cash_flow": -260833, "net_cash_flow": 24743539, "operating_cash_flow": 25025654, "quarter": 3 }, { "change_in_working_capital": -78223, "financing_cash_flow": 82667, "investing_cash_flow": -260705, "net_cash_flow": 26938170, "operating_cash_flow": 26933669, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7843366958970244, "current_ratio": 2.2289351210529684, "debt_to_equity_ratio": 0.7288707815536402, "profit_margin": 0.2685180312455049, "quarter": 1, "return_on_assets": 0.21060854541587326, "return_on_equity": 0.3007701885913368 }, { "asset_turnover_ratio": 0.7839098968519127, "current_ratio": 1.3492723492019045, "debt_to_equity_ratio": 0.7467443865006838, "profit_margin": 0.25184423609026296, "quarter": 2, "return_on_assets": 0.1974231891362668, "return_on_equity": 0.2879916227758916 }, { "asset_turnover_ratio": 0.7834833377883805, "current_ratio": 1.3740749540520143, "debt_to_equity_ratio": 0.7313641483301653, "profit_margin": 0.2750129978961211, "quarter": 3, "return_on_assets": 0.21546810152684182, "return_on_equity": 0.30692187283542605 }, { "asset_turnover_ratio": 0.7830570141424589, "current_ratio": 2.20965041789037, "debt_to_equity_ratio": 0.722691264923171, "profit_margin": 0.2906020016070425, "quarter": 4, "return_on_assets": 0.2275579356822328, "return_on_equity": 0.31934302786765406 } ], "income_statement": [ { "depreciation": 2550351, "expenses": 48656888, "income_tax": 6386188, "marketing_expense": 9307108, "net_income": 26591824, "net_profit": 20205636, "operational_expense": 32222172, "product_revenue": 15726557, "quarter": 1, "rd_expense": 7993924, "revenue": 75248712, "salaries_expense": 23738179, "service_revenue": 59522155 }, { "depreciation": 3558899, "expenses": 49243307, "income_tax": 8062084, "marketing_expense": 6549673, "net_income": 27352228, "net_profit": 19290144, "operational_expense": 24669818, "product_revenue": 23527169, "quarter": 2, "rd_expense": 6026178, "revenue": 76595535, "salaries_expense": 15155437, "service_revenue": 53068366 }, { "depreciation": 3583863, "expenses": 49836794, "income_tax": 6687879, "marketing_expense": 5338322, "net_income": 28129670, "net_profit": 21441791, "operational_expense": 33168795, "product_revenue": 29070632, "quarter": 3, "rd_expense": 5290093, "revenue": 77966464, "salaries_expense": 17577264, "service_revenue": 48895832 }, { "depreciation": 3870933, "expenses": 50437434, "income_tax": 5861761, "marketing_expense": 9593054, "net_income": 28924497, "net_profit": 23062736, "operational_expense": 30613069, "product_revenue": 30862387, "quarter": 4, "rd_expense": 5792275, "revenue": 79361931, "salaries_expense": 20895818, "service_revenue": 48499544 } ], "market_conditions": { "gdp_growth": [ -0.002798111711343995, -0.0016277167736749188, 0.0012225277323721796, 0.002703219659748046 ], "inflation_rate": [ 0.021649845781692222, 0.024355318661653354, 0.023354363891383796, 0.01989110149083899 ], "interest_rate": [ 0.04264572622992756, 0.040547610411816405, 0.04618199912015031, 0.045816694098546065 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 87926, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 93456526, "net_revenue": 82789244, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 231903 }, { "average_project_size": 107325, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 111220713, "net_revenue": 87040712, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 243812 }, { "average_project_size": 95823, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 103379556, "net_revenue": 91510505, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 256332 }, { "average_project_size": 99752, "billable_hours_per_employee": 138, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 111238301, "net_revenue": 96209836, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 269495 } ], "balance_sheet": [ { "assets": 89363919, "current_assets": 34279932, "current_liabilities": 25185703, "equity": 57666675, "fixed_assets": 55083987, "liabilities": 49547818, "long_term_liabilities": 24362115, "quarter": 1 }, { "assets": 90920224, "current_assets": 28388019, "current_liabilities": 24239357, "equity": 58335732, "fixed_assets": 62532205, "liabilities": 50220134, "long_term_liabilities": 25980777, "quarter": 2 }, { "assets": 92503632, "current_assets": 31100906, "current_liabilities": 27990576, "equity": 60415232, "fixed_assets": 61402726, "liabilities": 50901574, "long_term_liabilities": 22910998, "quarter": 3 }, { "assets": 94114615, "current_assets": 31192794, "current_liabilities": 25183024, "equity": 64319441, "fixed_assets": 62921821, "liabilities": 51592260, "long_term_liabilities": 26409236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53186, "financing_cash_flow": 55758, "investing_cash_flow": -224047, "net_cash_flow": 22851378, "operating_cash_flow": 23412908, "quarter": 1 }, { "change_in_working_capital": 10052, "financing_cash_flow": -33148, "investing_cash_flow": -343194, "net_cash_flow": 22511626, "operating_cash_flow": 22783547, "quarter": 2 }, { "change_in_working_capital": 54153, "financing_cash_flow": 103499, "investing_cash_flow": -392306, "net_cash_flow": 24722681, "operating_cash_flow": 25005080, "quarter": 3 }, { "change_in_working_capital": 26785, "financing_cash_flow": -148661, "investing_cash_flow": -493755, "net_cash_flow": 27276561, "operating_cash_flow": 27581295, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9264280811140344, "current_ratio": 1.3610869627105504, "debt_to_equity_ratio": 0.8592105925996254, "profit_margin": 0.21561465158444978, "quarter": 1, "return_on_assets": 0.1997514679274529, "return_on_equity": 0.30954748127926573 }, { "asset_turnover_ratio": 0.9573305934662018, "current_ratio": 1.171153962541168, "debt_to_equity_ratio": 0.8608811834228806, "profit_margin": 0.2026137148326636, "quarter": 2, "return_on_assets": 0.1939683078651456, "return_on_equity": 0.30231286032375493 }, { "asset_turnover_ratio": 0.9892639134428798, "current_ratio": 1.1111206143096162, "debt_to_equity_ratio": 0.8425288178981089, "profit_margin": 0.20558485607745253, "quarter": 3, "return_on_assets": 0.2033776792677719, "return_on_equity": 0.3113978607249245 }, { "asset_turnover_ratio": 1.022262440323429, "current_ratio": 1.2386436990251846, "debt_to_equity_ratio": 0.8021254413576138, "profit_margin": 0.22655777107862443, "quarter": 4, "return_on_assets": 0.2316014999370714, "return_on_equity": 0.3388879887808726 } ], "income_statement": [ { "depreciation": 5562334, "expenses": 60023546, "income_tax": 4915124, "marketing_expense": 10139050, "net_income": 22765698, "net_profit": 17850574, "operational_expense": 40706870, "product_revenue": 18230325, "quarter": 1, "rd_expense": 6020432, "revenue": 82789244, "salaries_expense": 19733987, "service_revenue": 64558919 }, { "depreciation": 5147905, "expenses": 62504454, "income_tax": 6900616, "marketing_expense": 8623069, "net_income": 24536258, "net_profit": 17635642, "operational_expense": 33327783, "product_revenue": 28575576, "quarter": 2, "rd_expense": 10881633, "revenue": 87040712, "salaries_expense": 30386853, "service_revenue": 58465136 }, { "depreciation": 6191906, "expenses": 65087903, "income_tax": 7609428, "marketing_expense": 9189669, "net_income": 26422602, "net_profit": 18813174, "operational_expense": 33259216, "product_revenue": 24783799, "quarter": 3, "rd_expense": 8785963, "revenue": 91510505, "salaries_expense": 24750375, "service_revenue": 66726706 }, { "depreciation": 5784209, "expenses": 67778132, "income_tax": 6634618, "marketing_expense": 10188528, "net_income": 28431704, "net_profit": 21797086, "operational_expense": 35017020, "product_revenue": 19466383, "quarter": 4, "rd_expense": 9791424, "revenue": 96209836, "salaries_expense": 27141239, "service_revenue": 76743453 } ], "market_conditions": { "gdp_growth": [ 0.002369456475001813, -0.0016655590062580345, -0.00841455825889631, -0.009174926885811131 ], "inflation_rate": [ 0.024012907342082456, 0.025313461834469128, 0.01781645408942127, 0.02163720008380272 ], "interest_rate": [ 0.06383788255288854, 0.05964350859580369, 0.05498250725950299, 0.05603945738277146 ], "year": 1993 }, "random_event": { "description": "Harrington-Flores Senior Leadership Change in 1993", "impact": 0.1, "type": "Senior Leadership Change" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 145252, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 105616333, "net_revenue": 95246281, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 266796 }, { "average_project_size": 93907, "billable_hours_per_employee": 152, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 123881997, "net_revenue": 98271421, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 275270 }, { "average_project_size": 170439, "billable_hours_per_employee": 102, "client_concentration": 0.4, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 114409034, "net_revenue": 101392643, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 284013 }, { "average_project_size": 146641, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 133959842, "net_revenue": 104613000, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 293034 } ], "balance_sheet": [ { "assets": 107268950, "current_assets": 46328437, "current_liabilities": 29877892, "equity": 79772553, "fixed_assets": 60940513, "liabilities": 56288284, "long_term_liabilities": 26410392, "quarter": 1 }, { "assets": 108817646, "current_assets": 36119961, "current_liabilities": 27337593, "equity": 80875964, "fixed_assets": 72697685, "liabilities": 57655893, "long_term_liabilities": 30318300, "quarter": 2 }, { "assets": 110388702, "current_assets": 52937798, "current_liabilities": 28801184, "equity": 79390409, "fixed_assets": 57450904, "liabilities": 59056729, "long_term_liabilities": 30255545, "quarter": 3 }, { "assets": 111982439, "current_assets": 54313108, "current_liabilities": 29267025, "equity": 80024858, "fixed_assets": 57669331, "liabilities": 60491601, "long_term_liabilities": 31224576, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10490, "financing_cash_flow": -5114, "investing_cash_flow": -464727, "net_cash_flow": 32110575, "operating_cash_flow": 32381874, "quarter": 1 }, { "change_in_working_capital": -7355, "financing_cash_flow": 86766, "investing_cash_flow": -106606, "net_cash_flow": 33278459, "operating_cash_flow": 33393532, "quarter": 2 }, { "change_in_working_capital": 29665, "financing_cash_flow": -11833, "investing_cash_flow": -402346, "net_cash_flow": 33637043, "operating_cash_flow": 34007886, "quarter": 3 }, { "change_in_working_capital": -78481, "financing_cash_flow": 133251, "investing_cash_flow": -468208, "net_cash_flow": 34027728, "operating_cash_flow": 34730837, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8879203254995971, "current_ratio": 1.5505925585379317, "debt_to_equity_ratio": 0.7056096600042373, "profit_margin": 0.3022888316237775, "quarter": 1, "return_on_assets": 0.2684083977702774, "return_on_equity": 0.36092472808285325 }, { "asset_turnover_ratio": 0.9030835035707352, "current_ratio": 1.3212560813236192, "debt_to_equity_ratio": 0.7128928070644079, "profit_margin": 0.3023687934664138, "quarter": 2, "return_on_assets": 0.273064269374105, "return_on_equity": 0.3674047211356887 }, { "asset_turnover_ratio": 0.9185056184463515, "current_ratio": 1.8380424221448675, "debt_to_equity_ratio": 0.743877374406775, "profit_margin": 0.27673049217190243, "quarter": 3, "return_on_assets": 0.2541785118553165, "return_on_equity": 0.35342349728920025 }, { "asset_turnover_ratio": 0.93419111902001, "current_ratio": 1.8557782350614727, "debt_to_equity_ratio": 0.7559101323241336, "profit_margin": 0.2727578790398899, "quarter": 4, "return_on_assets": 0.25480798824179923, "return_on_equity": 0.35656445650925117 } ], "income_statement": [ { "depreciation": 3589987, "expenses": 58310914, "income_tax": 8143480, "marketing_expense": 11151120, "net_income": 36935367, "net_profit": 28791887, "operational_expense": 38214518, "product_revenue": 31364063, "quarter": 1, "rd_expense": 10245400, "revenue": 95246281, "salaries_expense": 26475911, "service_revenue": 63882218 }, { "depreciation": 3679321, "expenses": 60330097, "income_tax": 8227113, "marketing_expense": 9897784, "net_income": 37941324, "net_profit": 29714211, "operational_expense": 39076001, "product_revenue": 32983436, "quarter": 2, "rd_expense": 7605667, "revenue": 98271421, "salaries_expense": 19574789, "service_revenue": 65287985 }, { "depreciation": 5949450, "expenses": 62419200, "income_tax": 10915007, "marketing_expense": 6977981, "net_income": 38973443, "net_profit": 28058436, "operational_expense": 39162286, "product_revenue": 32802575, "quarter": 3, "rd_expense": 8753190, "revenue": 101392643, "salaries_expense": 21090506, "service_revenue": 68590068 }, { "depreciation": 6196817, "expenses": 64580645, "income_tax": 11498335, "marketing_expense": 11884849, "net_income": 40032355, "net_profit": 28534020, "operational_expense": 37678484, "product_revenue": 36602680, "quarter": 4, "rd_expense": 8445217, "revenue": 104613000, "salaries_expense": 20332796, "service_revenue": 68010320 } ], "market_conditions": { "gdp_growth": [ -0.0016580002583316007, -0.018669197061751866, -0.008747374523811462, -0.0033544821581051616 ], "inflation_rate": [ 0.0388888228222661, 0.029913669788996712, 0.03543707979228971, 0.03676094535263155 ], "interest_rate": [ 0.04126681938780406, 0.04935852443388629, 0.05031926217670166, 0.05108637442640928 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 140105, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 62604361, "net_revenue": 50094449, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 140321 }, { "average_project_size": 51167, "billable_hours_per_employee": 146, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 63191829, "net_revenue": 50503589, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 141467 }, { "average_project_size": 194993, "billable_hours_per_employee": 82, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 62223777, "net_revenue": 50916072, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 142622 }, { "average_project_size": 102747, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 65028836, "net_revenue": 51331924, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 143787 } ], "balance_sheet": [ { "assets": 53963193, "current_assets": 23098442, "current_liabilities": 14234965, "equity": 37021842, "fixed_assets": 30864751, "liabilities": 29410948, "long_term_liabilities": 15175983, "quarter": 1 }, { "assets": 55390199, "current_assets": 19911625, "current_liabilities": 18057590, "equity": 37700737, "fixed_assets": 35478574, "liabilities": 30209033, "long_term_liabilities": 12151443, "quarter": 2 }, { "assets": 56854940, "current_assets": 17548080, "current_liabilities": 15698546, "equity": 37013766, "fixed_assets": 39306860, "liabilities": 31028775, "long_term_liabilities": 15330229, "quarter": 3 }, { "assets": 58358415, "current_assets": 21319788, "current_liabilities": 16766621, "equity": 37918778, "fixed_assets": 37038627, "liabilities": 31870761, "long_term_liabilities": 15104140, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84767, "financing_cash_flow": -172882, "investing_cash_flow": -344759, "net_cash_flow": 15640343, "operating_cash_flow": 15834410, "quarter": 1 }, { "change_in_working_capital": -31308, "financing_cash_flow": -155074, "investing_cash_flow": -157484, "net_cash_flow": 14587709, "operating_cash_flow": 14735980, "quarter": 2 }, { "change_in_working_capital": 41661, "financing_cash_flow": -50112, "investing_cash_flow": -175434, "net_cash_flow": 13337646, "operating_cash_flow": 13598543, "quarter": 3 }, { "change_in_working_capital": 24795, "financing_cash_flow": -75460, "investing_cash_flow": -227935, "net_cash_flow": 13263585, "operating_cash_flow": 13432178, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9283077263422866, "current_ratio": 1.6226553419695797, "debt_to_equity_ratio": 0.7944215201393815, "profit_margin": 0.2489217318270134, "quarter": 1, "return_on_assets": 0.23107596690951923, "return_on_equity": 0.33681730368791485 }, { "asset_turnover_ratio": 0.9117784357481727, "current_ratio": 1.102673446456587, "debt_to_equity_ratio": 0.8012849457027856, "profit_margin": 0.2478946793266514, "quarter": 2, "return_on_assets": 0.22602502294674912, "return_on_equity": 0.3320776195966673 }, { "asset_turnover_ratio": 0.8955435007054796, "current_ratio": 1.117815624453373, "debt_to_equity_ratio": 0.8383036462704173, "profit_margin": 0.2197263174582674, "quarter": 3, "return_on_assets": 0.19677447553370034, "return_on_equity": 0.30225513934464276 }, { "asset_turnover_ratio": 0.8795976381469579, "current_ratio": 1.2715613957040002, "debt_to_equity_ratio": 0.840500740820287, "profit_margin": 0.222690347628505, "quarter": 4, "return_on_assets": 0.19587790381215803, "return_on_equity": 0.30146340686400813 } ], "income_statement": [ { "depreciation": 3364813, "expenses": 33841108, "income_tax": 3783744, "marketing_expense": 4489752, "net_income": 16253341, "net_profit": 12469597, "operational_expense": 23371905, "product_revenue": 15445377, "quarter": 1, "rd_expense": 5766950, "revenue": 50094449, "salaries_expense": 15646378, "service_revenue": 34649072 }, { "depreciation": 2216409, "expenses": 34465679, "income_tax": 3518339, "marketing_expense": 6238352, "net_income": 16037910, "net_profit": 12519571, "operational_expense": 18839674, "product_revenue": 16884437, "quarter": 2, "rd_expense": 4201556, "revenue": 50503589, "salaries_expense": 16990613, "service_revenue": 33619152 }, { "depreciation": 2410942, "expenses": 35101778, "income_tax": 4626693, "marketing_expense": 3701331, "net_income": 15814294, "net_profit": 11187601, "operational_expense": 24570784, "product_revenue": 15732887, "quarter": 3, "rd_expense": 6560131, "revenue": 50916072, "salaries_expense": 12817957, "service_revenue": 35183185 }, { "depreciation": 2001054, "expenses": 35749616, "income_tax": 4151184, "marketing_expense": 5136722, "net_income": 15582308, "net_profit": 11431124, "operational_expense": 21687072, "product_revenue": 18374198, "quarter": 4, "rd_expense": 4139041, "revenue": 51331924, "salaries_expense": 16203076, "service_revenue": 32957726 } ], "market_conditions": { "gdp_growth": [ 0.0008097481180680526, 0.006886637123165309, 0.008778126910100038, 0.0014914899573245637 ], "inflation_rate": [ 0.02988312062816531, 0.033533976112508024, 0.028729596730406776, 0.030357526595782676 ], "interest_rate": [ 0.055206398678438295, 0.05766500149766601, 0.055867457387257576, 0.057713137984745075 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 120856, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 117181516, "net_revenue": 96991158, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 271684 }, { "average_project_size": 60688, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 121500574, "net_revenue": 100295242, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 280939 }, { "average_project_size": 170340, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 121627090, "net_revenue": 103711882, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 290509 }, { "average_project_size": 155991, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 127589133, "net_revenue": 107244913, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 300406 } ], "balance_sheet": [ { "assets": 136068658, "current_assets": 47831473, "current_liabilities": 38159880, "equity": 81692503, "fixed_assets": 88237185, "liabilities": 76971467, "long_term_liabilities": 38811587, "quarter": 1 }, { "assets": 138378858, "current_assets": 60940252, "current_liabilities": 38007148, "equity": 83336355, "fixed_assets": 77438606, "liabilities": 77862892, "long_term_liabilities": 39855744, "quarter": 2 }, { "assets": 140728280, "current_assets": 43308617, "current_liabilities": 34353363, "equity": 84814910, "fixed_assets": 97419663, "liabilities": 78764641, "long_term_liabilities": 44411278, "quarter": 3 }, { "assets": 143117592, "current_assets": 46916740, "current_liabilities": 45571562, "equity": 88297295, "fixed_assets": 96200852, "liabilities": 79676833, "long_term_liabilities": 34105271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32210, "financing_cash_flow": 192947, "investing_cash_flow": -361145, "net_cash_flow": 28895287, "operating_cash_flow": 29178990, "quarter": 1 }, { "change_in_working_capital": 25393, "financing_cash_flow": 121929, "investing_cash_flow": -389538, "net_cash_flow": 26368402, "operating_cash_flow": 26813213, "quarter": 2 }, { "change_in_working_capital": 56775, "financing_cash_flow": 103866, "investing_cash_flow": -268370, "net_cash_flow": 29092855, "operating_cash_flow": 29490698, "quarter": 3 }, { "change_in_working_capital": -35799, "financing_cash_flow": -139, "investing_cash_flow": -328418, "net_cash_flow": 31639079, "operating_cash_flow": 31819133, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.712810425454479, "current_ratio": 1.2534492508886297, "debt_to_equity_ratio": 0.9422096786531318, "profit_margin": 0.23296259644616266, "quarter": 1, "return_on_assets": 0.1660581674877693, "return_on_equity": 0.27658978694776926 }, { "asset_turnover_ratio": 0.72478732264144, "current_ratio": 1.6033892361510524, "debt_to_equity_ratio": 0.9343208255268663, "profit_margin": 0.22753211961939332, "quarter": 2, "return_on_assets": 0.16491239579387193, "return_on_equity": 0.27383473875237285 }, { "asset_turnover_ratio": 0.7369654628053437, "current_ratio": 1.260680562773432, "debt_to_equity_ratio": 0.9286650307121708, "profit_margin": 0.22033416576125772, "quarter": 3, "return_on_assets": 0.1623786704420746, "return_on_equity": 0.2694251635708863 }, { "asset_turnover_ratio": 0.749348221286451, "current_ratio": 1.0295179261136584, "debt_to_equity_ratio": 0.9023700329664686, "profit_margin": 0.2317735667331839, "quarter": 4, "return_on_assets": 0.17367910997272787, "return_on_equity": 0.28150959777420137 } ], "income_statement": [ { "depreciation": 6583678, "expenses": 68149966, "income_tax": 6245880, "marketing_expense": 8311619, "net_income": 28841192, "net_profit": 22595312, "operational_expense": 42345454, "product_revenue": 37410869, "quarter": 1, "rd_expense": 7618072, "revenue": 96991158, "salaries_expense": 33439306, "service_revenue": 59580289 }, { "depreciation": 3992824, "expenses": 70107727, "income_tax": 7367126, "marketing_expense": 10099614, "net_income": 30187515, "net_profit": 22820389, "operational_expense": 42262101, "product_revenue": 38448479, "quarter": 2, "rd_expense": 12870464, "revenue": 100295242, "salaries_expense": 22880181, "service_revenue": 61846763 }, { "depreciation": 6639427, "expenses": 72121730, "income_tax": 8738881, "marketing_expense": 8007689, "net_income": 31590152, "net_profit": 22851271, "operational_expense": 44956301, "product_revenue": 37585048, "quarter": 3, "rd_expense": 7337925, "revenue": 103711882, "salaries_expense": 29804921, "service_revenue": 66126834 }, { "depreciation": 6962597, "expenses": 74193589, "income_tax": 8194788, "marketing_expense": 9970914, "net_income": 33051324, "net_profit": 24856536, "operational_expense": 39802936, "product_revenue": 37050642, "quarter": 4, "rd_expense": 11743613, "revenue": 107244913, "salaries_expense": 22321323, "service_revenue": 70194271 } ], "market_conditions": { "gdp_growth": [ 0.003323806537722202, -0.003999559410193601, 0.006433778423928609, 0.012100153019897945 ], "inflation_rate": [ 0.020535034313035248, 0.022397108127456815, 0.02741200749456037, 0.029382989384415983 ], "interest_rate": [ 0.05018648841440037, 0.058217072479718614, 0.05459804947985575, 0.053870196444624645 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 189122, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 39636168, "net_revenue": 31135445, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 87214 }, { "average_project_size": 122663, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 39049656, "net_revenue": 31953564, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 89506 }, { "average_project_size": 188746, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 40379559, "net_revenue": 32793181, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 91858 }, { "average_project_size": 70514, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 40677698, "net_revenue": 33654859, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 94271 } ], "balance_sheet": [ { "assets": 39878181, "current_assets": 12054497, "current_liabilities": 9291806, "equity": 30178633, "fixed_assets": 27823684, "liabilities": 18217680, "long_term_liabilities": 8925874, "quarter": 1 }, { "assets": 41210998, "current_assets": 13489055, "current_liabilities": 10796307, "equity": 31768492, "fixed_assets": 27721943, "liabilities": 18640658, "long_term_liabilities": 7844351, "quarter": 2 }, { "assets": 42588361, "current_assets": 19538144, "current_liabilities": 10648404, "equity": 33371389, "fixed_assets": 23050217, "liabilities": 19073458, "long_term_liabilities": 8425054, "quarter": 3 }, { "assets": 44011759, "current_assets": 20715377, "current_liabilities": 7812231, "equity": 34945285, "fixed_assets": 23296382, "liabilities": 19516306, "long_term_liabilities": 11704075, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46089, "financing_cash_flow": 63850, "investing_cash_flow": -355471, "net_cash_flow": 9676011, "operating_cash_flow": 9893790, "quarter": 1 }, { "change_in_working_capital": -6262, "financing_cash_flow": 140085, "investing_cash_flow": -180607, "net_cash_flow": 10012567, "operating_cash_flow": 10232573, "quarter": 2 }, { "change_in_working_capital": 17708, "financing_cash_flow": 101885, "investing_cash_flow": -148229, "net_cash_flow": 11431213, "operating_cash_flow": 11563419, "quarter": 3 }, { "change_in_working_capital": 4746, "financing_cash_flow": 97735, "investing_cash_flow": -217970, "net_cash_flow": 12264171, "operating_cash_flow": 12314349, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7807639220053693, "current_ratio": 1.2973255145447504, "debt_to_equity_ratio": 0.6036615376183541, "profit_margin": 0.273583114036109, "quarter": 1, "return_on_assets": 0.21360382510927467, "return_on_equity": 0.2822570525311733 }, { "asset_turnover_ratio": 0.7753649644689508, "current_ratio": 1.2494138041832268, "debt_to_equity_ratio": 0.5867655915175325, "profit_margin": 0.2878599708001273, "quarter": 2, "return_on_assets": 0.22319653603147394, "return_on_equity": 0.2895369411931797 }, { "asset_turnover_ratio": 0.7700033584293136, "current_ratio": 1.834842479680523, "debt_to_equity_ratio": 0.5715512171219483, "profit_margin": 0.30056510833761446, "quarter": 3, "return_on_assets": 0.2314361428466336, "return_on_equity": 0.2953573793407281 }, { "asset_turnover_ratio": 0.7646787986819613, "current_ratio": 2.651659557941899, "debt_to_equity_ratio": 0.5584818094916095, "profit_margin": 0.3104999489078234, "quarter": 4, "return_on_assets": 0.23743272792164477, "return_on_equity": 0.2990341043147881 } ], "income_statement": [ { "depreciation": 1375658, "expenses": 19016261, "income_tax": 3601052, "marketing_expense": 3417787, "net_income": 12119184, "net_profit": 8518132, "operational_expense": 11089411, "product_revenue": 8743654, "quarter": 1, "rd_expense": 2070321, "revenue": 31135445, "salaries_expense": 6913435, "service_revenue": 22391791 }, { "depreciation": 1034421, "expenses": 19465126, "income_tax": 3290286, "marketing_expense": 3796714, "net_income": 12488438, "net_profit": 9198152, "operational_expense": 12912437, "product_revenue": 6460087, "quarter": 2, "rd_expense": 3764447, "revenue": 31953564, "salaries_expense": 6349438, "service_revenue": 25493477 }, { "depreciation": 1706933, "expenses": 19924587, "income_tax": 3012108, "marketing_expense": 3952771, "net_income": 12868594, "net_profit": 9856486, "operational_expense": 10212707, "product_revenue": 7967494, "quarter": 3, "rd_expense": 2635756, "revenue": 32793181, "salaries_expense": 7329923, "service_revenue": 24825687 }, { "depreciation": 1864517, "expenses": 20394894, "income_tax": 2810133, "marketing_expense": 2183941, "net_income": 13259965, "net_profit": 10449832, "operational_expense": 12631079, "product_revenue": 7549191, "quarter": 4, "rd_expense": 2164372, "revenue": 33654859, "salaries_expense": 9285531, "service_revenue": 26105668 } ], "market_conditions": { "gdp_growth": [ -0.007942819704159082, -0.002801729976727986, -0.007590044353115754, -0.002807145510736459 ], "inflation_rate": [ 0.03796881983769813, 0.04103879935680196, 0.03909051731027023, 0.03496002626536715 ], "interest_rate": [ 0.04762347768199325, 0.04378239994334335, 0.04493057909977174, 0.04290412540500381 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 145099, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 112271535, "net_revenue": 92030492, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 257788 }, { "average_project_size": 85853, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 112925520, "net_revenue": 94470748, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 264624 }, { "average_project_size": 187783, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 120729628, "net_revenue": 96975709, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 271641 }, { "average_project_size": 182195, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 124668869, "net_revenue": 99547092, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 278843 } ], "balance_sheet": [ { "assets": 123721074, "current_assets": 40635987, "current_liabilities": 30158505, "equity": 83180098, "fixed_assets": 83085087, "liabilities": 63514695, "long_term_liabilities": 33356190, "quarter": 1 }, { "assets": 126949626, "current_assets": 62537173, "current_liabilities": 29245661, "equity": 84094933, "fixed_assets": 64412453, "liabilities": 65133462, "long_term_liabilities": 35887801, "quarter": 2 }, { "assets": 130262429, "current_assets": 64713109, "current_liabilities": 28975652, "equity": 86521998, "fixed_assets": 65549320, "liabilities": 66793486, "long_term_liabilities": 37817834, "quarter": 3 }, { "assets": 133661680, "current_assets": 40908076, "current_liabilities": 30721709, "equity": 90047430, "fixed_assets": 92753604, "liabilities": 68495818, "long_term_liabilities": 37774109, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25970, "financing_cash_flow": 41537, "investing_cash_flow": -464032, "net_cash_flow": 26620423, "operating_cash_flow": 27224072, "quarter": 1 }, { "change_in_working_capital": -48120, "financing_cash_flow": 120401, "investing_cash_flow": -204203, "net_cash_flow": 27024667, "operating_cash_flow": 27104513, "quarter": 2 }, { "change_in_working_capital": -54357, "financing_cash_flow": -87514, "investing_cash_flow": -431367, "net_cash_flow": 26601410, "operating_cash_flow": 27134108, "quarter": 3 }, { "change_in_working_capital": -72228, "financing_cash_flow": 17262, "investing_cash_flow": -390152, "net_cash_flow": 29514594, "operating_cash_flow": 29794141, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7438546160696924, "current_ratio": 1.34741383898174, "debt_to_equity_ratio": 0.7635804300206523, "profit_margin": 0.24963160036132373, "quarter": 1, "return_on_assets": 0.18568961824563535, "return_on_equity": 0.27619249739282586 }, { "asset_turnover_ratio": 0.7441593250538603, "current_ratio": 2.1383402139551575, "debt_to_equity_ratio": 0.7745230262565285, "profit_margin": 0.23582716842678117, "quarter": 2, "return_on_assets": 0.17549298648583653, "return_on_equity": 0.2649240353161349 }, { "asset_turnover_ratio": 0.744464153973361, "current_ratio": 2.2333616168498986, "debt_to_equity_ratio": 0.7719827043291349, "profit_margin": 0.23771989127710322, "quarter": 3, "return_on_assets": 0.17697393774224798, "return_on_equity": 0.266441547038708 }, { "asset_turnover_ratio": 0.7447691215612433, "current_ratio": 1.3315690217624288, "debt_to_equity_ratio": 0.7606637746352117, "profit_margin": 0.24994771318884934, "quarter": 4, "return_on_assets": 0.1861533387879009, "return_on_equity": 0.2763162480039686 } ], "income_statement": [ { "depreciation": 4250353, "expenses": 62134390, "income_tax": 6922383, "marketing_expense": 11992549, "net_income": 29896102, "net_profit": 22973719, "operational_expense": 35119685, "product_revenue": 31504342, "quarter": 1, "rd_expense": 10723775, "revenue": 92030492, "salaries_expense": 28195396, "service_revenue": 60526150 }, { "depreciation": 4825744, "expenses": 63471317, "income_tax": 8720662, "marketing_expense": 12342495, "net_income": 30999431, "net_profit": 22278769, "operational_expense": 38909230, "product_revenue": 28032460, "quarter": 2, "rd_expense": 9572816, "revenue": 94470748, "salaries_expense": 19954698, "service_revenue": 66438288 }, { "depreciation": 4081053, "expenses": 64837011, "income_tax": 9085643, "marketing_expense": 10491051, "net_income": 32138698, "net_profit": 23053055, "operational_expense": 40410867, "product_revenue": 30165641, "quarter": 3, "rd_expense": 12367965, "revenue": 96975709, "salaries_expense": 29598581, "service_revenue": 66810068 }, { "depreciation": 4912573, "expenses": 66232090, "income_tax": 8433434, "marketing_expense": 12971781, "net_income": 33315002, "net_profit": 24881568, "operational_expense": 41601790, "product_revenue": 35711537, "quarter": 4, "rd_expense": 11292312, "revenue": 99547092, "salaries_expense": 27302498, "service_revenue": 63835555 } ], "market_conditions": { "gdp_growth": [ -0.005305859469435712, -0.004946736547646335, -0.011994602667013042, -0.009950003798777427 ], "inflation_rate": [ 0.03475826108121898, 0.03226615929452459, 0.028502420133710422, 0.03517325405387329 ], "interest_rate": [ 0.035768681116765545, 0.043688502814973225, 0.04465899418642951, 0.03795097781851928 ], "year": 1998 }, "random_event": { "description": "Harrington-Flores Expansion to New Market in 1998", "impact": 0.04, "type": "Expansion to New Market" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 184675, "billable_hours_per_employee": 141, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 60299433, "net_revenue": 51847709, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 145232 }, { "average_project_size": 59408, "billable_hours_per_employee": 87, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 58878566, "net_revenue": 53228747, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 149100 }, { "average_project_size": 167553, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 61774288, "net_revenue": 54646570, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 153072 }, { "average_project_size": 66098, "billable_hours_per_employee": 92, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 67548554, "net_revenue": 56102160, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 157149 } ], "balance_sheet": [ { "assets": 76796681, "current_assets": 31423681, "current_liabilities": 16415558, "equity": 51515412, "fixed_assets": 45373000, "liabilities": 40575072, "long_term_liabilities": 24159514, "quarter": 1 }, { "assets": 78448162, "current_assets": 31995681, "current_liabilities": 19908412, "equity": 51942506, "fixed_assets": 46452481, "liabilities": 41565995, "long_term_liabilities": 21657583, "quarter": 2 }, { "assets": 80135157, "current_assets": 32230649, "current_liabilities": 17720322, "equity": 53208297, "fixed_assets": 47904508, "liabilities": 42581119, "long_term_liabilities": 24860797, "quarter": 3 }, { "assets": 81858430, "current_assets": 34612264, "current_liabilities": 17822497, "equity": 54460967, "fixed_assets": 47246166, "liabilities": 43621034, "long_term_liabilities": 25798537, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85786, "financing_cash_flow": -186630, "investing_cash_flow": -106051, "net_cash_flow": 16742376, "operating_cash_flow": 16926472, "quarter": 1 }, { "change_in_working_capital": 99267, "financing_cash_flow": 12991, "investing_cash_flow": -430448, "net_cash_flow": 17108345, "operating_cash_flow": 17581790, "quarter": 2 }, { "change_in_working_capital": -97764, "financing_cash_flow": -121577, "investing_cash_flow": -342784, "net_cash_flow": 18709119, "operating_cash_flow": 19089087, "quarter": 3 }, { "change_in_working_capital": 28603, "financing_cash_flow": -44698, "investing_cash_flow": -352768, "net_cash_flow": 18627081, "operating_cash_flow": 19026863, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6751295541014332, "current_ratio": 1.914262128646495, "debt_to_equity_ratio": 0.7876297679614792, "profit_margin": 0.2949754829089941, "quarter": 1, "return_on_assets": 0.1991466662472041, "return_on_equity": 0.29687820413821014 }, { "asset_turnover_ratio": 0.6785212762537381, "current_ratio": 1.6071438043375836, "debt_to_equity_ratio": 0.8002308359939353, "profit_margin": 0.2829361923548567, "quarter": 2, "return_on_assets": 0.19197822633499048, "return_on_equity": 0.28994247986417904 }, { "asset_turnover_ratio": 0.6819300297870509, "current_ratio": 1.8188523323673238, "debt_to_equity_ratio": 0.8002721643205382, "profit_margin": 0.2864637066882697, "quarter": 3, "return_on_assets": 0.1953482040348408, "return_on_equity": 0.29420710457994925 }, { "asset_turnover_ratio": 0.6853559248570978, "current_ratio": 1.9420546963761587, "debt_to_equity_ratio": 0.8009595936847761, "profit_margin": 0.2891790797359674, "quarter": 4, "return_on_assets": 0.19819059564176836, "return_on_equity": 0.297893553744648 } ], "income_statement": [ { "depreciation": 1632669, "expenses": 32638243, "income_tax": 3915663, "marketing_expense": 5700177, "net_income": 19209466, "net_profit": 15293803, "operational_expense": 16456555, "product_revenue": 19914057, "quarter": 1, "rd_expense": 4300434, "revenue": 51847709, "salaries_expense": 14291348, "service_revenue": 31933652 }, { "depreciation": 2521451, "expenses": 33544225, "income_tax": 4624183, "marketing_expense": 6657703, "net_income": 19684522, "net_profit": 15060339, "operational_expense": 18142697, "product_revenue": 16266590, "quarter": 2, "rd_expense": 4358662, "revenue": 53228747, "salaries_expense": 15500815, "service_revenue": 36962157 }, { "depreciation": 3434828, "expenses": 34475355, "income_tax": 4516956, "marketing_expense": 5848051, "net_income": 20171215, "net_profit": 15654259, "operational_expense": 22615240, "product_revenue": 11511608, "quarter": 3, "rd_expense": 3828186, "revenue": 54646570, "salaries_expense": 11782825, "service_revenue": 43134962 }, { "depreciation": 2803292, "expenses": 35432332, "income_tax": 4446257, "marketing_expense": 6058343, "net_income": 20669828, "net_profit": 16223571, "operational_expense": 23292521, "product_revenue": 12619278, "quarter": 4, "rd_expense": 6792007, "revenue": 56102160, "salaries_expense": 16266572, "service_revenue": 43482882 } ], "market_conditions": { "gdp_growth": [ 0.005507683448677714, 0.013432889986411423, 0.00809308228278289, -0.004245700830670258 ], "inflation_rate": [ 0.04124874364562346, 0.03936532728307005, 0.03647476158665236, 0.0416034769377625 ], "interest_rate": [ 0.04264773763946504, 0.03598940295275015, 0.04041042723901732, 0.03970835594775152 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 149941, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 58432367, "net_revenue": 51788335, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 145065 }, { "average_project_size": 59961, "billable_hours_per_employee": 116, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 60531121, "net_revenue": 52944219, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 148303 }, { "average_project_size": 71465, "billable_hours_per_employee": 126, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 69155280, "net_revenue": 54125903, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 151613 }, { "average_project_size": 105367, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 63010103, "net_revenue": 55333961, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 154997 } ], "balance_sheet": [ { "assets": 53225784, "current_assets": 22675189, "current_liabilities": 15735457, "equity": 34871609, "fixed_assets": 30550595, "liabilities": 27234692, "long_term_liabilities": 11499235, "quarter": 1 }, { "assets": 55023739, "current_assets": 18663285, "current_liabilities": 13311677, "equity": 36084397, "fixed_assets": 36360454, "liabilities": 27637669, "long_term_liabilities": 14325992, "quarter": 2 }, { "assets": 56882428, "current_assets": 21769281, "current_liabilities": 12576339, "equity": 37354781, "fixed_assets": 35113147, "liabilities": 28046609, "long_term_liabilities": 15470270, "quarter": 3 }, { "assets": 58803904, "current_assets": 18705618, "current_liabilities": 11964592, "equity": 38519433, "fixed_assets": 40098286, "liabilities": 28461599, "long_term_liabilities": 16497007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34598, "financing_cash_flow": 105305, "investing_cash_flow": -159150, "net_cash_flow": 11089328, "operating_cash_flow": 11244546, "quarter": 1 }, { "change_in_working_capital": -85865, "financing_cash_flow": 11268, "investing_cash_flow": -120963, "net_cash_flow": 11151122, "operating_cash_flow": 11548484, "quarter": 2 }, { "change_in_working_capital": -61074, "financing_cash_flow": -149969, "investing_cash_flow": -414595, "net_cash_flow": 11454681, "operating_cash_flow": 11720221, "quarter": 3 }, { "change_in_working_capital": -68689, "financing_cash_flow": 60975, "investing_cash_flow": -489559, "net_cash_flow": 12282444, "operating_cash_flow": 12451184, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9729933710323553, "current_ratio": 1.4410251319678862, "debt_to_equity_ratio": 0.7809990069572069, "profit_margin": 0.17147716758996018, "quarter": 1, "return_on_assets": 0.16684614734843548, "return_on_equity": 0.2546632419513536 }, { "asset_turnover_ratio": 0.9622068576619266, "current_ratio": 1.4020235767439369, "debt_to_equity_ratio": 0.7659174407154428, "profit_margin": 0.16429229034429613, "quarter": 2, "return_on_assets": 0.15808316843026607, "return_on_equity": 0.2410550743026134 }, { "asset_turnover_ratio": 0.9515399553619617, "current_ratio": 1.7309712309758825, "debt_to_equity_ratio": 0.7508171176267905, "profit_margin": 0.15739159123128163, "quarter": 3, "return_on_assets": 0.14976438769456185, "return_on_equity": 0.22805546631366946 }, { "asset_turnover_ratio": 0.9409912818033306, "current_ratio": 1.563414615391816, "debt_to_equity_ratio": 0.7388893548874408, "profit_margin": 0.14777774538858696, "quarter": 4, "return_on_assets": 0.13905757005521266, "return_on_equity": 0.21228578312666233 } ], "income_statement": [ { "depreciation": 2364029, "expenses": 40556724, "income_tax": 2351094, "marketing_expense": 7221215, "net_income": 11231611, "net_profit": 8880517, "operational_expense": 22863483, "product_revenue": 16929957, "quarter": 1, "rd_expense": 4700292, "revenue": 51788335, "salaries_expense": 17077817, "service_revenue": 34858378 }, { "depreciation": 2850157, "expenses": 41639759, "income_tax": 2606133, "marketing_expense": 7166926, "net_income": 11304460, "net_profit": 8698327, "operational_expense": 27403072, "product_revenue": 18440788, "quarter": 2, "rd_expense": 7693589, "revenue": 52944219, "salaries_expense": 20137001, "service_revenue": 34503431 }, { "depreciation": 3201259, "expenses": 42751715, "income_tax": 2855226, "marketing_expense": 4503185, "net_income": 11374188, "net_profit": 8518962, "operational_expense": 27516315, "product_revenue": 15156968, "quarter": 3, "rd_expense": 6628123, "revenue": 54125903, "salaries_expense": 18094579, "service_revenue": 38968935 }, { "depreciation": 4274056, "expenses": 43893366, "income_tax": 3263467, "marketing_expense": 6463992, "net_income": 11440595, "net_profit": 8177128, "operational_expense": 28510713, "product_revenue": 17630672, "quarter": 4, "rd_expense": 5622062, "revenue": 55333961, "salaries_expense": 18453681, "service_revenue": 37703289 } ], "market_conditions": { "gdp_growth": [ -0.009701030584230724, -0.02127199312310318, -0.009480226089182442, -0.017197529024010404 ], "inflation_rate": [ 0.025316587955644603, 0.028450284120060978, 0.026760252866847804, 0.027445869844736036 ], "interest_rate": [ 0.03958358241341123, 0.0452367043180351, 0.04622299473996523, 0.04756194136337196 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 152992, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 41236642, "net_revenue": 31971681, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 89557 }, { "average_project_size": 165750, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 41281117, "net_revenue": 33426705, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 93632 }, { "average_project_size": 198638, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 42010722, "net_revenue": 34947947, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 97893 }, { "average_project_size": 144991, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 42368611, "net_revenue": 36538421, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 102349 } ], "balance_sheet": [ { "assets": 46774880, "current_assets": 15244589, "current_liabilities": 9454636, "equity": 31509371, "fixed_assets": 31530291, "liabilities": 21824875, "long_term_liabilities": 12370239, "quarter": 1 }, { "assets": 47633565, "current_assets": 21887984, "current_liabilities": 11993111, "equity": 32303593, "fixed_assets": 25745581, "liabilities": 22191932, "long_term_liabilities": 10198821, "quarter": 2 }, { "assets": 48508015, "current_assets": 23298762, "current_liabilities": 9378915, "equity": 33537075, "fixed_assets": 25209253, "liabilities": 22565162, "long_term_liabilities": 13186247, "quarter": 3 }, { "assets": 49398517, "current_assets": 22764172, "current_liabilities": 12703020, "equity": 34280975, "fixed_assets": 26634345, "liabilities": 22944669, "long_term_liabilities": 10241649, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19095, "financing_cash_flow": -93957, "investing_cash_flow": -367235, "net_cash_flow": 7528873, "operating_cash_flow": 7783087, "quarter": 1 }, { "change_in_working_capital": 69028, "financing_cash_flow": -158638, "investing_cash_flow": -230812, "net_cash_flow": 8814402, "operating_cash_flow": 9201708, "quarter": 2 }, { "change_in_working_capital": 64608, "financing_cash_flow": 36627, "investing_cash_flow": -122847, "net_cash_flow": 8997744, "operating_cash_flow": 9401189, "quarter": 3 }, { "change_in_working_capital": -36994, "financing_cash_flow": 86646, "investing_cash_flow": -255394, "net_cash_flow": 9257312, "operating_cash_flow": 9317501, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6835224590634973, "current_ratio": 1.612393010159249, "debt_to_equity_ratio": 0.692647117582893, "profit_margin": 0.20516174923676989, "quarter": 1, "return_on_assets": 0.14023266334408555, "return_on_equity": 0.20817191177824526 }, { "asset_turnover_ratio": 0.7017468669414099, "current_ratio": 1.8250463953848173, "debt_to_equity_ratio": 0.6869802996836916, "profit_margin": 0.20528376936943082, "quarter": 2, "return_on_assets": 0.14405724198892106, "return_on_equity": 0.2124209526785457 }, { "asset_turnover_ratio": 0.7204571656869488, "current_ratio": 2.4841638931582173, "debt_to_equity_ratio": 0.6728422797754425, "profit_margin": 0.21730094760645025, "quarter": 3, "return_on_assets": 0.15655602481363132, "return_on_equity": 0.22644258630187636 }, { "asset_turnover_ratio": 0.7396663547612168, "current_ratio": 1.792028352313072, "debt_to_equity_ratio": 0.6693120309442774, "profit_margin": 0.2142163450358186, "quarter": 4, "return_on_assets": 0.15844862306291502, "return_on_equity": 0.2283227650322081 } ], "income_statement": [ { "depreciation": 1223721, "expenses": 22972141, "income_tax": 2440174, "marketing_expense": 3945560, "net_income": 8999540, "net_profit": 6559366, "operational_expense": 12706243, "product_revenue": 9258618, "quarter": 1, "rd_expense": 2596370, "revenue": 31971681, "salaries_expense": 7747414, "service_revenue": 22713063 }, { "depreciation": 2339748, "expenses": 23992619, "income_tax": 2572126, "marketing_expense": 4457032, "net_income": 9434086, "net_profit": 6861960, "operational_expense": 16725303, "product_revenue": 12957902, "quarter": 2, "rd_expense": 3628070, "revenue": 33426705, "salaries_expense": 7730148, "service_revenue": 20468803 }, { "depreciation": 1806967, "expenses": 25058429, "income_tax": 2295296, "marketing_expense": 3004334, "net_income": 9889518, "net_profit": 7594222, "operational_expense": 16939727, "product_revenue": 8380091, "quarter": 3, "rd_expense": 2636703, "revenue": 34947947, "salaries_expense": 10550036, "service_revenue": 26567856 }, { "depreciation": 1490374, "expenses": 26171585, "income_tax": 2539709, "marketing_expense": 2669680, "net_income": 10366836, "net_profit": 7827127, "operational_expense": 18248083, "product_revenue": 14254849, "quarter": 4, "rd_expense": 4390430, "revenue": 36538421, "salaries_expense": 12031413, "service_revenue": 22283572 } ], "market_conditions": { "gdp_growth": [ -0.007307643061940256, -0.0012741778314589256, -0.002910009532168545, 0.000020522827088260975 ], "inflation_rate": [ 0.030458485635720824, 0.03354235722318109, 0.036211261387379415, 0.03056311426577079 ], "interest_rate": [ 0.040681699428024846, 0.03810761884727941, 0.03632207902607796, 0.042301329594402116 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1999, "industry": "Advertising", "location": "East Christopher", "name": "Coleman LLC", "num_employees": 553, "region": "North America", "revenue_size": "Medium", "website": "www.colemanllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 61325, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 20482887, "net_revenue": 17711685, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 32028 }, { "average_project_size": 173689, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 18993144, "net_revenue": 17201701, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 31106 }, { "average_project_size": 148279, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 19970064, "net_revenue": 16706401, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 30210 }, { "average_project_size": 79822, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 20199072, "net_revenue": 16225363, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 29341 } ], "balance_sheet": [ { "assets": 24422485, "current_assets": 10717197, "current_liabilities": 6357301, "equity": 14227720, "fixed_assets": 13705288, "liabilities": 13279994, "long_term_liabilities": 6922693, "quarter": 1 }, { "assets": 24978325, "current_assets": 9944988, "current_liabilities": 7942074, "equity": 14119592, "fixed_assets": 15033337, "liabilities": 13583372, "long_term_liabilities": 5641298, "quarter": 2 }, { "assets": 25546816, "current_assets": 9572412, "current_liabilities": 6429313, "equity": 14231598, "fixed_assets": 15974404, "liabilities": 13893681, "long_term_liabilities": 7464368, "quarter": 3 }, { "assets": 26128245, "current_assets": 11164650, "current_liabilities": 7550508, "equity": 14327491, "fixed_assets": 14963595, "liabilities": 14211078, "long_term_liabilities": 6660570, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -317, "financing_cash_flow": 125348, "investing_cash_flow": -335782, "net_cash_flow": 3380608, "operating_cash_flow": 3915421, "quarter": 1 }, { "change_in_working_capital": -82334, "financing_cash_flow": 53084, "investing_cash_flow": -200956, "net_cash_flow": 3437602, "operating_cash_flow": 3928560, "quarter": 2 }, { "change_in_working_capital": -21492, "financing_cash_flow": 130701, "investing_cash_flow": -252111, "net_cash_flow": 3564201, "operating_cash_flow": 3857401, "quarter": 3 }, { "change_in_working_capital": 68126, "financing_cash_flow": -101741, "investing_cash_flow": -376843, "net_cash_flow": 3373146, "operating_cash_flow": 3582020, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7252204269958605, "current_ratio": 1.6858092766096808, "debt_to_equity_ratio": 0.9333887650305179, "profit_margin": 0.1741917270999343, "quarter": 1, "return_on_assets": 0.1263273987065608, "return_on_equity": 0.2168463393994259 }, { "asset_turnover_ratio": 0.6886651126526698, "current_ratio": 1.2521902968922223, "debt_to_equity_ratio": 0.9620229819671843, "profit_margin": 0.15839357979771884, "quarter": 2, "return_on_assets": 0.1090801324748557, "return_on_equity": 0.19296867784848173 }, { "asset_turnover_ratio": 0.6539523751218156, "current_ratio": 1.488870117227144, "debt_to_equity_ratio": 0.9762558638882296, "profit_margin": 0.15433982459776943, "quarter": 3, "return_on_assets": 0.10093089487159573, "return_on_equity": 0.18117874043378684 }, { "asset_turnover_ratio": 0.6209893928964613, "current_ratio": 1.478662097967448, "debt_to_equity_ratio": 0.9918748509421503, "profit_margin": 0.14855285518111366, "quarter": 4, "return_on_assets": 0.09224974735195571, "return_on_equity": 0.168230711155219 } ], "income_statement": [ { "depreciation": 830192, "expenses": 13687660, "income_tax": 938796, "marketing_expense": 2147319, "net_income": 4024025, "net_profit": 3085229, "operational_expense": 8562769, "product_revenue": 6393872, "quarter": 1, "rd_expense": 2489821, "revenue": 17711685, "salaries_expense": 5732562, "service_revenue": 11317813 }, { "depreciation": 1203921, "expenses": 13381133, "income_tax": 1095929, "marketing_expense": 1703793, "net_income": 3820568, "net_profit": 2724639, "operational_expense": 8998416, "product_revenue": 6529293, "quarter": 2, "rd_expense": 2646167, "revenue": 17201701, "salaries_expense": 6399587, "service_revenue": 10672408 }, { "depreciation": 1278938, "expenses": 13081470, "income_tax": 1046468, "marketing_expense": 1923398, "net_income": 3624931, "net_profit": 2578463, "operational_expense": 6962270, "product_revenue": 3852235, "quarter": 3, "rd_expense": 1992795, "revenue": 16706401, "salaries_expense": 4749284, "service_revenue": 12854166 }, { "depreciation": 1171696, "expenses": 12788519, "income_tax": 1026520, "marketing_expense": 2533414, "net_income": 3436844, "net_profit": 2410324, "operational_expense": 7729967, "product_revenue": 4636618, "quarter": 4, "rd_expense": 2425670, "revenue": 16225363, "salaries_expense": 6301964, "service_revenue": 11588745 } ], "market_conditions": { "gdp_growth": [ 0.04302597646782556, 0.041057988998390284, 0.043432853103527944, 0.03744607507274937 ], "inflation_rate": [ 0.0013400851181305422, 0.002445939637391271, 0.0030205590915697686, 0.0009011991161591622 ], "interest_rate": [ 0.01966143511723706, 0.019822218856866684, 0.011765862861807183, 0.0193995015566211 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 131278, "billable_hours_per_employee": 112, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 9975675, "net_revenue": 8680240, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 15697 }, { "average_project_size": 177679, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 9756007, "net_revenue": 8748695, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 15820 }, { "average_project_size": 110209, "billable_hours_per_employee": 150, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 10255050, "net_revenue": 8817690, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 15945 }, { "average_project_size": 53491, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 10243519, "net_revenue": 8887229, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16071 } ], "balance_sheet": [ { "assets": 11054064, "current_assets": 5350996, "current_liabilities": 2614087, "equity": 8178140, "fixed_assets": 5703068, "liabilities": 4600135, "long_term_liabilities": 1986048, "quarter": 1 }, { "assets": 11226106, "current_assets": 3463140, "current_liabilities": 2234863, "equity": 8379992, "fixed_assets": 7762966, "liabilities": 4686849, "long_term_liabilities": 2451986, "quarter": 2 }, { "assets": 11400825, "current_assets": 5651442, "current_liabilities": 2410401, "equity": 8508678, "fixed_assets": 5749383, "liabilities": 4775198, "long_term_liabilities": 2364797, "quarter": 3 }, { "assets": 11578263, "current_assets": 4822661, "current_liabilities": 2087724, "equity": 8450014, "fixed_assets": 6755602, "liabilities": 4865212, "long_term_liabilities": 2777488, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 986, "financing_cash_flow": -62682, "investing_cash_flow": -416837, "net_cash_flow": 1646941, "operating_cash_flow": 2246347, "quarter": 1 }, { "change_in_working_capital": 11403, "financing_cash_flow": 100748, "investing_cash_flow": -146323, "net_cash_flow": 2102720, "operating_cash_flow": 2243672, "quarter": 2 }, { "change_in_working_capital": -37207, "financing_cash_flow": 82400, "investing_cash_flow": -259151, "net_cash_flow": 2125397, "operating_cash_flow": 2446702, "quarter": 3 }, { "change_in_working_capital": -52213, "financing_cash_flow": 196658, "investing_cash_flow": -312007, "net_cash_flow": 1948678, "operating_cash_flow": 2066148, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7852532787941159, "current_ratio": 2.046984664244151, "debt_to_equity_ratio": 0.5624915934430078, "profit_margin": 0.19863632802779646, "quarter": 1, "return_on_assets": 0.1559798278714507, "return_on_equity": 0.21083168055327983 }, { "asset_turnover_ratio": 0.7793169777659323, "current_ratio": 1.54959834226975, "debt_to_equity_ratio": 0.5592903907306833, "profit_margin": 0.21040109410603525, "quarter": 2, "return_on_assets": 0.1639691447773609, "return_on_equity": 0.2196583242561568 }, { "asset_turnover_ratio": 0.7734256073573623, "current_ratio": 2.3446065613149014, "debt_to_equity_ratio": 0.5612150324645027, "profit_margin": 0.21355377655599142, "quarter": 3, "return_on_assets": 0.1651679593362761, "return_on_equity": 0.22130946781626945 }, { "asset_turnover_ratio": 0.767578781031317, "current_ratio": 2.310008890064012, "debt_to_equity_ratio": 0.5757637797996548, "profit_margin": 0.19544483437975999, "quarter": 4, "return_on_assets": 0.15001930773208383, "return_on_equity": 0.2055574109107985 } ], "income_statement": [ { "depreciation": 522136, "expenses": 6285035, "income_tax": 670994, "marketing_expense": 1160083, "net_income": 2395205, "net_profit": 1724211, "operational_expense": 3837301, "product_revenue": 2582406, "quarter": 1, "rd_expense": 964873, "revenue": 8680240, "salaries_expense": 3115640, "service_revenue": 6097834 }, { "depreciation": 402937, "expenses": 6340765, "income_tax": 567195, "marketing_expense": 715168, "net_income": 2407930, "net_profit": 1840735, "operational_expense": 3304748, "product_revenue": 3340693, "quarter": 2, "rd_expense": 912002, "revenue": 8748695, "salaries_expense": 2540501, "service_revenue": 5408002 }, { "depreciation": 563651, "expenses": 6396991, "income_tax": 537648, "marketing_expense": 715453, "net_income": 2420699, "net_profit": 1883051, "operational_expense": 4096441, "product_revenue": 2415721, "quarter": 3, "rd_expense": 1104636, "revenue": 8817690, "salaries_expense": 2572436, "service_revenue": 6401969 }, { "depreciation": 329185, "expenses": 6453714, "income_tax": 696552, "marketing_expense": 784601, "net_income": 2433515, "net_profit": 1736963, "operational_expense": 3961561, "product_revenue": 2430672, "quarter": 4, "rd_expense": 1264838, "revenue": 8887229, "salaries_expense": 2791750, "service_revenue": 6456557 } ], "market_conditions": { "gdp_growth": [ 0.040911462873423565, 0.0387053070258632, 0.02952535018141641, 0.043963518319256115 ], "inflation_rate": [ 0.0037071152643229468, 0.010566138136034983, 0.004216358423591341, 0.006363386226982886 ], "interest_rate": [ 0.008518609407408095, 0.008627134135276712, 0.016282414120895473, 0.0077500414563600115 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 81528, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 23200306, "net_revenue": 19237686, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 34788 }, { "average_project_size": 145853, "billable_hours_per_employee": 148, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 22518340, "net_revenue": 19220976, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 34758 }, { "average_project_size": 161874, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 21895631, "net_revenue": 19204281, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 34727 }, { "average_project_size": 135431, "billable_hours_per_employee": 136, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 22037564, "net_revenue": 19187601, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 34697 } ], "balance_sheet": [ { "assets": 25684151, "current_assets": 9834108, "current_liabilities": 6225501, "equity": 18917112, "fixed_assets": 15850043, "liabilities": 10497173, "long_term_liabilities": 4271672, "quarter": 1 }, { "assets": 26523372, "current_assets": 12587655, "current_liabilities": 4651174, "equity": 19548603, "fixed_assets": 13935717, "liabilities": 10619131, "long_term_liabilities": 5967957, "quarter": 2 }, { "assets": 27390014, "current_assets": 9725614, "current_liabilities": 4882508, "equity": 20318122, "fixed_assets": 17664400, "liabilities": 10742505, "long_term_liabilities": 5859997, "quarter": 3 }, { "assets": 28284973, "current_assets": 11617251, "current_liabilities": 5201306, "equity": 21159362, "fixed_assets": 16667722, "liabilities": 10867312, "long_term_liabilities": 5666006, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15666, "financing_cash_flow": 49248, "investing_cash_flow": -134707, "net_cash_flow": 4650369, "operating_cash_flow": 4955596, "quarter": 1 }, { "change_in_working_capital": 30618, "financing_cash_flow": -49907, "investing_cash_flow": -127972, "net_cash_flow": 4473350, "operating_cash_flow": 4613940, "quarter": 2 }, { "change_in_working_capital": 93959, "financing_cash_flow": -107509, "investing_cash_flow": -397993, "net_cash_flow": 4427573, "operating_cash_flow": 4582027, "quarter": 3 }, { "change_in_working_capital": -29839, "financing_cash_flow": 106483, "investing_cash_flow": -479156, "net_cash_flow": 4651691, "operating_cash_flow": 4729249, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7490100023162144, "current_ratio": 1.5796492523252346, "debt_to_equity_ratio": 0.5549035709044805, "profit_margin": 0.19389722859599642, "quarter": 1, "return_on_assets": 0.14523096363979482, "return_on_equity": 0.19718305838650213 }, { "asset_turnover_ratio": 0.7246807080185732, "current_ratio": 2.7063393027222804, "debt_to_equity_ratio": 0.543216873348955, "profit_margin": 0.18960337914162112, "quarter": 2, "return_on_assets": 0.13740191103906396, "return_on_equity": 0.1864257000871111 }, { "asset_turnover_ratio": 0.7011417007672942, "current_ratio": 1.9919299671398387, "debt_to_equity_ratio": 0.5287154491935819, "profit_margin": 0.19113514325269454, "quarter": 3, "return_on_assets": 0.13401281941659468, "return_on_equity": 0.18065710010009783 }, { "asset_turnover_ratio": 0.6783673083230449, "current_ratio": 2.2335257721810637, "debt_to_equity_ratio": 0.5135935573104708, "profit_margin": 0.1950061917589385, "quarter": 4, "return_on_assets": 0.13228582540983863, "return_on_equity": 0.17683430152572654 } ], "income_statement": [ { "depreciation": 1225462, "expenses": 14155776, "income_tax": 1351776, "marketing_expense": 2048481, "net_income": 5081910, "net_profit": 3730134, "operational_expense": 7171146, "product_revenue": 6376499, "quarter": 1, "rd_expense": 1820651, "revenue": 19237686, "salaries_expense": 5814199, "service_revenue": 12861187 }, { "depreciation": 969578, "expenses": 14065775, "income_tax": 1510839, "marketing_expense": 1640758, "net_income": 5155201, "net_profit": 3644362, "operational_expense": 7856585, "product_revenue": 4130415, "quarter": 2, "rd_expense": 2711731, "revenue": 19220976, "salaries_expense": 5591390, "service_revenue": 15090561 }, { "depreciation": 911414, "expenses": 13976347, "income_tax": 1557321, "marketing_expense": 2218762, "net_income": 5227934, "net_profit": 3670613, "operational_expense": 9175493, "product_revenue": 3846461, "quarter": 3, "rd_expense": 1661568, "revenue": 19204281, "salaries_expense": 5918297, "service_revenue": 15357820 }, { "depreciation": 987548, "expenses": 13887488, "income_tax": 1558412, "marketing_expense": 1994848, "net_income": 5300113, "net_profit": 3741701, "operational_expense": 7602827, "product_revenue": 6263740, "quarter": 4, "rd_expense": 2525665, "revenue": 19187601, "salaries_expense": 5170665, "service_revenue": 12923861 } ], "market_conditions": { "gdp_growth": [ 0.0413716208817949, 0.03765381202815709, 0.03129113931121509, 0.031604841182614904 ], "inflation_rate": [ 0.007580163402167618, 0.012660700826861632, 0.010688470734136032, 0.003709585406227684 ], "interest_rate": [ 0.016212171966101287, 0.01539195687641947, 0.020530012341272465, 0.020460960372535666 ], "year": 2001 }, "random_event": { "description": "Coleman LLC Award Nomination in 2001", "impact": 0.02, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 142732, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 12684314, "net_revenue": 11077728, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 20032 }, { "average_project_size": 160321, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 12994194, "net_revenue": 10924752, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 19755 }, { "average_project_size": 92283, "billable_hours_per_employee": 83, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 11901720, "net_revenue": 10773888, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 19483 }, { "average_project_size": 71750, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 12921682, "net_revenue": 10625108, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 19214 } ], "balance_sheet": [ { "assets": 16328897, "current_assets": 5479424, "current_liabilities": 3395946, "equity": 11451440, "fixed_assets": 10849473, "liabilities": 7140728, "long_term_liabilities": 3744782, "quarter": 1 }, { "assets": 16744204, "current_assets": 6560913, "current_liabilities": 3423050, "equity": 11855961, "fixed_assets": 10183291, "liabilities": 7262423, "long_term_liabilities": 3839373, "quarter": 2 }, { "assets": 17170075, "current_assets": 8489725, "current_liabilities": 3210663, "equity": 11953112, "fixed_assets": 8680350, "liabilities": 7386192, "long_term_liabilities": 4175529, "quarter": 3 }, { "assets": 17606777, "current_assets": 6425751, "current_liabilities": 3125924, "equity": 12503249, "fixed_assets": 11181026, "liabilities": 7512071, "long_term_liabilities": 4386147, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92925, "financing_cash_flow": -197990, "investing_cash_flow": -318519, "net_cash_flow": 2670777, "operating_cash_flow": 2873241, "quarter": 1 }, { "change_in_working_capital": 14405, "financing_cash_flow": 98824, "investing_cash_flow": -188541, "net_cash_flow": 2894483, "operating_cash_flow": 3147497, "quarter": 2 }, { "change_in_working_capital": -20546, "financing_cash_flow": -185776, "investing_cash_flow": -415592, "net_cash_flow": 2384488, "operating_cash_flow": 2900548, "quarter": 3 }, { "change_in_working_capital": -92973, "financing_cash_flow": 11782, "investing_cash_flow": -161553, "net_cash_flow": 2773255, "operating_cash_flow": 2910602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6784125100427788, "current_ratio": 1.6135191784557235, "debt_to_equity_ratio": 0.6235659445449655, "profit_margin": 0.2043082299908429, "quarter": 1, "return_on_assets": 0.13860525913048505, "return_on_equity": 0.19764073339248164 }, { "asset_turnover_ratio": 0.6524497670955275, "current_ratio": 1.9166862885438425, "debt_to_equity_ratio": 0.6125545622155808, "profit_margin": 0.21732118038011297, "quarter": 2, "return_on_assets": 0.14179115352392982, "return_on_equity": 0.20025200825137668 }, { "asset_turnover_ratio": 0.6274805439114273, "current_ratio": 2.6442279990145336, "debt_to_equity_ratio": 0.6179304602851542, "profit_margin": 0.20134133564410545, "quarter": 3, "return_on_assets": 0.12633777080181655, "return_on_equity": 0.1814781790716928 }, { "asset_turnover_ratio": 0.6034669491185127, "current_ratio": 2.055632510579272, "debt_to_equity_ratio": 0.600809517590188, "profit_margin": 0.22668409582283774, "quarter": 4, "return_on_assets": 0.13679635971989648, "return_on_equity": 0.19263337073427875 } ], "income_statement": [ { "depreciation": 609970, "expenses": 7895743, "income_tax": 918714, "marketing_expense": 1144790, "net_income": 3181985, "net_profit": 2263271, "operational_expense": 5306518, "product_revenue": 4271834, "quarter": 1, "rd_expense": 903921, "revenue": 11077728, "salaries_expense": 3668247, "service_revenue": 6805894 }, { "depreciation": 773317, "expenses": 7795628, "income_tax": 754944, "marketing_expense": 1383781, "net_income": 3129124, "net_profit": 2374180, "operational_expense": 4695447, "product_revenue": 2451624, "quarter": 2, "rd_expense": 930624, "revenue": 10924752, "salaries_expense": 2559509, "service_revenue": 8473128 }, { "depreciation": 731319, "expenses": 7696783, "income_tax": 907876, "marketing_expense": 1210286, "net_income": 3077105, "net_profit": 2169229, "operational_expense": 3852321, "product_revenue": 2659360, "quarter": 3, "rd_expense": 1253617, "revenue": 10773888, "salaries_expense": 2486131, "service_revenue": 8114528 }, { "depreciation": 502059, "expenses": 7599191, "income_tax": 617374, "marketing_expense": 1292196, "net_income": 3025917, "net_profit": 2408543, "operational_expense": 4441485, "product_revenue": 3801649, "quarter": 4, "rd_expense": 998594, "revenue": 10625108, "salaries_expense": 2287282, "service_revenue": 6823459 } ], "market_conditions": { "gdp_growth": [ 0.022167719207441622, 0.03304139768332323, 0.038031056660437705, 0.030310717882352997 ], "inflation_rate": [ 0.0009483482397197171, 0.01027128594133949, 0.008893908488865385, 0.0035079605642392036 ], "interest_rate": [ 0.01328878959379719, 0.007473733465896891, 0.007198649804183709, 0.006957689826990138 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 148452, "billable_hours_per_employee": 145, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 6064697, "net_revenue": 5056570, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 9144 }, { "average_project_size": 155566, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 5802589, "net_revenue": 4948455, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8948 }, { "average_project_size": 143288, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 6271426, "net_revenue": 4842652, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8757 }, { "average_project_size": 77189, "billable_hours_per_employee": 123, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 5915890, "net_revenue": 4739111, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8570 } ], "balance_sheet": [ { "assets": 6766958, "current_assets": 2327333, "current_liabilities": 1662641, "equity": 5241054, "fixed_assets": 4439625, "liabilities": 2835699, "long_term_liabilities": 1173058, "quarter": 1 }, { "assets": 6894105, "current_assets": 3147620, "current_liabilities": 1497773, "equity": 5413840, "fixed_assets": 3746485, "liabilities": 2897161, "long_term_liabilities": 1399388, "quarter": 2 }, { "assets": 7023642, "current_assets": 3510135, "current_liabilities": 1775762, "equity": 5312794, "fixed_assets": 3513507, "liabilities": 2959955, "long_term_liabilities": 1184193, "quarter": 3 }, { "assets": 7155613, "current_assets": 3119151, "current_liabilities": 1650669, "equity": 5440781, "fixed_assets": 4036462, "liabilities": 3024110, "long_term_liabilities": 1373441, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28318, "financing_cash_flow": 91349, "investing_cash_flow": -434685, "net_cash_flow": 1436681, "operating_cash_flow": 1626671, "quarter": 1 }, { "change_in_working_capital": -19899, "financing_cash_flow": 61447, "investing_cash_flow": -105601, "net_cash_flow": 1564639, "operating_cash_flow": 1629277, "quarter": 2 }, { "change_in_working_capital": -37381, "financing_cash_flow": 147102, "investing_cash_flow": -335079, "net_cash_flow": 1522776, "operating_cash_flow": 1410377, "quarter": 3 }, { "change_in_working_capital": -54848, "financing_cash_flow": -117268, "investing_cash_flow": -273196, "net_cash_flow": 1136868, "operating_cash_flow": 1556713, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7472441826888833, "current_ratio": 1.3997808306182753, "debt_to_equity_ratio": 0.5410551007488188, "profit_margin": 0.2590283532117621, "quarter": 1, "return_on_assets": 0.19355743008897056, "return_on_equity": 0.24991060958349218 }, { "asset_turnover_ratio": 0.7177806256214548, "current_ratio": 2.1015334099359517, "debt_to_equity_ratio": 0.5351397529295288, "profit_margin": 0.2863309861360768, "quarter": 2, "return_on_assets": 0.20552283436356134, "return_on_equity": 0.2617173762061679 }, { "asset_turnover_ratio": 0.6894787632968765, "current_ratio": 1.9766922594356675, "debt_to_equity_ratio": 0.557137167373702, "profit_margin": 0.25793862536477946, "quarter": 3, "return_on_assets": 0.17784320442300447, "return_on_equity": 0.23511301209871868 }, { "asset_turnover_ratio": 0.6622928042642887, "current_ratio": 1.889628387035802, "debt_to_equity_ratio": 0.5558227761786405, "profit_margin": 0.2762708026885211, "quarter": 4, "return_on_assets": 0.18297216464892666, "return_on_equity": 0.2406415549532319 } ], "income_statement": [ { "depreciation": 316876, "expenses": 3241031, "income_tax": 505744, "marketing_expense": 627568, "net_income": 1815539, "net_profit": 1309795, "operational_expense": 2086613, "product_revenue": 1840927, "quarter": 1, "rd_expense": 453696, "revenue": 5056570, "salaries_expense": 1502165, "service_revenue": 3215643 }, { "depreciation": 212381, "expenses": 3168689, "income_tax": 362870, "marketing_expense": 366493, "net_income": 1779766, "net_profit": 1416896, "operational_expense": 1889095, "product_revenue": 1564806, "quarter": 2, "rd_expense": 506770, "revenue": 4948455, "salaries_expense": 1422497, "service_revenue": 3383649 }, { "depreciation": 161270, "expenses": 3097962, "income_tax": 495583, "marketing_expense": 524315, "net_income": 1744690, "net_profit": 1249107, "operational_expense": 1776639, "product_revenue": 1211004, "quarter": 3, "rd_expense": 549678, "revenue": 4842652, "salaries_expense": 1258940, "service_revenue": 3631648 }, { "depreciation": 247435, "expenses": 3028814, "income_tax": 401019, "marketing_expense": 386527, "net_income": 1710297, "net_profit": 1309278, "operational_expense": 1541016, "product_revenue": 1516774, "quarter": 4, "rd_expense": 475776, "revenue": 4739111, "salaries_expense": 947606, "service_revenue": 3222337 } ], "market_conditions": { "gdp_growth": [ 0.0559572653913114, 0.058291823536937036, 0.051776171321126954, 0.04709286833105862 ], "inflation_rate": [ 0.008232666823874637, 0.00834385748588864, 0.014740062979677011, 0.013647843711253244 ], "interest_rate": [ 0.011368030321751394, 0.011866667576299773, 0.009760325850195824, 0.011132872060962376 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 67771, "billable_hours_per_employee": 109, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 22932268, "net_revenue": 18730977, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 33872 }, { "average_project_size": 151924, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 23285370, "net_revenue": 18982067, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 34326 }, { "average_project_size": 90088, "billable_hours_per_employee": 98, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 22653156, "net_revenue": 19236523, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 34786 }, { "average_project_size": 116275, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 24837017, "net_revenue": 19494390, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 35252 } ], "balance_sheet": [ { "assets": 24055592, "current_assets": 8349797, "current_liabilities": 7367358, "equity": 16359825, "fixed_assets": 15705795, "liabilities": 13194069, "long_term_liabilities": 5826711, "quarter": 1 }, { "assets": 24577136, "current_assets": 8530339, "current_liabilities": 5741120, "equity": 16850959, "fixed_assets": 16046797, "liabilities": 13304386, "long_term_liabilities": 7563266, "quarter": 2 }, { "assets": 25109988, "current_assets": 7723795, "current_liabilities": 5410617, "equity": 17080121, "fixed_assets": 17386193, "liabilities": 13415626, "long_term_liabilities": 8005009, "quarter": 3 }, { "assets": 25654392, "current_assets": 12333493, "current_liabilities": 7359555, "equity": 18057324, "fixed_assets": 13320899, "liabilities": 13527796, "long_term_liabilities": 6168241, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60477, "financing_cash_flow": 142336, "investing_cash_flow": -334586, "net_cash_flow": 5712433, "operating_cash_flow": 6105030, "quarter": 1 }, { "change_in_working_capital": -53787, "financing_cash_flow": 57577, "investing_cash_flow": -405547, "net_cash_flow": 5834079, "operating_cash_flow": 6166386, "quarter": 2 }, { "change_in_working_capital": -51233, "financing_cash_flow": -161517, "investing_cash_flow": -162437, "net_cash_flow": 5527681, "operating_cash_flow": 6025109, "quarter": 3 }, { "change_in_working_capital": 59382, "financing_cash_flow": 106670, "investing_cash_flow": -328302, "net_cash_flow": 6296206, "operating_cash_flow": 6641561, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7786537533559764, "current_ratio": 1.1333502457733151, "debt_to_equity_ratio": 0.8064920621094663, "profit_margin": 0.2935405878721649, "quarter": 1, "return_on_assets": 0.22856648050898104, "return_on_equity": 0.33608562438779144 }, { "asset_turnover_ratio": 0.7723465826123923, "current_ratio": 1.4858318585920518, "debt_to_equity_ratio": 0.789532868722783, "profit_margin": 0.293867311710574, "quarter": 2, "return_on_assets": 0.22696741394115247, "return_on_equity": 0.3310321388830155 }, { "asset_turnover_ratio": 0.7660904895693299, "current_ratio": 1.427525733201962, "debt_to_equity_ratio": 0.7854526323320543, "profit_margin": 0.279975700390346, "quarter": 3, "return_on_assets": 0.2144867213795562, "return_on_equity": 0.3153232345368045 }, { "asset_turnover_ratio": 0.759885091020672, "current_ratio": 1.6758476565498865, "debt_to_equity_ratio": 0.7491584024299504, "profit_margin": 0.30422742132480163, "quarter": 4, "return_on_assets": 0.23117788174438123, "return_on_equity": 0.32843892040703265 } ], "income_statement": [ { "depreciation": 606728, "expenses": 11379137, "income_tax": 1853538, "marketing_expense": 1719096, "net_income": 7351840, "net_profit": 5498302, "operational_expense": 5794575, "product_revenue": 6448160, "quarter": 1, "rd_expense": 1989320, "revenue": 18730977, "salaries_expense": 3762324, "service_revenue": 12282817 }, { "depreciation": 588177, "expenses": 11487082, "income_tax": 1916776, "marketing_expense": 2051182, "net_income": 7494985, "net_profit": 5578209, "operational_expense": 6603774, "product_revenue": 5501737, "quarter": 2, "rd_expense": 1478753, "revenue": 18982067, "salaries_expense": 4421033, "service_revenue": 13480330 }, { "depreciation": 639350, "expenses": 11596051, "income_tax": 2254713, "marketing_expense": 1242204, "net_income": 7640472, "net_profit": 5385759, "operational_expense": 8090735, "product_revenue": 7191339, "quarter": 3, "rd_expense": 1949198, "revenue": 19236523, "salaries_expense": 4536950, "service_revenue": 12045184 }, { "depreciation": 710833, "expenses": 11706054, "income_tax": 1857608, "marketing_expense": 1625497, "net_income": 7788336, "net_profit": 5930728, "operational_expense": 6111775, "product_revenue": 5604534, "quarter": 4, "rd_expense": 1450024, "revenue": 19494390, "salaries_expense": 5845115, "service_revenue": 13889856 } ], "market_conditions": { "gdp_growth": [ 0.03219705287679494, 0.04765955258247816, 0.039591519637632445, 0.038333416342219616 ], "inflation_rate": [ 0.0027987400320617977, 0.004864006878368949, 0.011277904116898482, 0.012149853182782024 ], "interest_rate": [ 0.020607469513751142, 0.017864921947855526, 0.01769968316821073, 0.017712703853132224 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2007, "industry": "Advertising", "location": "New Markhaven", "name": "Smith Ltd", "num_employees": 129, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.smithltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 132527, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 2201942, "net_revenue": 1881286, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 14584 }, { "average_project_size": 100496, "billable_hours_per_employee": 84, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 2327843, "net_revenue": 1967216, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 15250 }, { "average_project_size": 68578, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 2301032, "net_revenue": 2057072, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 15946 }, { "average_project_size": 158515, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 2426900, "net_revenue": 2151032, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 16675 } ], "balance_sheet": [ { "assets": 1884543, "current_assets": 843420, "current_liabilities": 439574, "equity": 1553426, "fixed_assets": 1041123, "liabilities": 767566, "long_term_liabilities": 327992, "quarter": 1 }, { "assets": 1914475, "current_assets": 721913, "current_liabilities": 423131, "equity": 1587608, "fixed_assets": 1192562, "liabilities": 780428, "long_term_liabilities": 357297, "quarter": 2 }, { "assets": 1944882, "current_assets": 787044, "current_liabilities": 367110, "equity": 1614567, "fixed_assets": 1157838, "liabilities": 793506, "long_term_liabilities": 426396, "quarter": 3 }, { "assets": 1975772, "current_assets": 947730, "current_liabilities": 409990, "equity": 1678534, "fixed_assets": 1028042, "liabilities": 806804, "long_term_liabilities": 396814, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41403, "financing_cash_flow": 99606, "investing_cash_flow": -297056, "net_cash_flow": 190814, "operating_cash_flow": 505484, "quarter": 1 }, { "change_in_working_capital": -98456, "financing_cash_flow": -72518, "investing_cash_flow": -210382, "net_cash_flow": 563453, "operating_cash_flow": 566774, "quarter": 2 }, { "change_in_working_capital": -49535, "financing_cash_flow": -4344, "investing_cash_flow": -203130, "net_cash_flow": 67525, "operating_cash_flow": 576236, "quarter": 3 }, { "change_in_working_capital": 48357, "financing_cash_flow": 151451, "investing_cash_flow": -186373, "net_cash_flow": 97254, "operating_cash_flow": 611321, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9982717295386733, "current_ratio": 1.9187213074476652, "debt_to_equity_ratio": 0.4941117246653526, "profit_margin": 0.2319950289323367, "quarter": 1, "return_on_assets": 0.23159407877665833, "return_on_equity": 0.2809589900001674 }, { "asset_turnover_ratio": 1.0275485446401755, "current_ratio": 1.706121744802437, "debt_to_equity_ratio": 0.49157474641095283, "profit_margin": 0.23055983684557263, "quarter": 2, "return_on_assets": 0.23691142480314448, "return_on_equity": 0.28568828073428704 }, { "asset_turnover_ratio": 1.0576847335725252, "current_ratio": 2.1438914766691184, "debt_to_equity_ratio": 0.4914667523862435, "profit_margin": 0.22517004752385916, "quarter": 3, "return_on_assets": 0.2381589217237858, "return_on_equity": 0.2868824892370524 }, { "asset_turnover_ratio": 1.0887045671261664, "current_ratio": 2.31159296568209, "debt_to_equity_ratio": 0.48065990918265583, "profit_margin": 0.23689373286868814, "quarter": 4, "return_on_assets": 0.2579072888977068, "return_on_equity": 0.3035780031861136 } ], "income_statement": [ { "depreciation": 69035, "expenses": 1301509, "income_tax": 143328, "marketing_expense": 177687, "net_income": 579777, "net_profit": 436449, "operational_expense": 741284, "product_revenue": 528939, "quarter": 1, "rd_expense": 254434, "revenue": 1881286, "salaries_expense": 471903, "service_revenue": 1352347 }, { "depreciation": 113213, "expenses": 1356613, "income_tax": 157042, "marketing_expense": 220162, "net_income": 610603, "net_profit": 453561, "operational_expense": 842577, "product_revenue": 620489, "quarter": 2, "rd_expense": 163694, "revenue": 1967216, "salaries_expense": 490831, "service_revenue": 1346727 }, { "depreciation": 113045, "expenses": 1414051, "income_tax": 179830, "marketing_expense": 214423, "net_income": 643021, "net_profit": 463191, "operational_expense": 896151, "product_revenue": 771978, "quarter": 3, "rd_expense": 200923, "revenue": 2057072, "salaries_expense": 528782, "service_revenue": 1285094 }, { "depreciation": 101755, "expenses": 1473921, "income_tax": 167545, "marketing_expense": 232459, "net_income": 677111, "net_profit": 509566, "operational_expense": 884482, "product_revenue": 691509, "quarter": 4, "rd_expense": 257266, "revenue": 2151032, "salaries_expense": 576036, "service_revenue": 1459523 } ], "market_conditions": { "gdp_growth": [ 0.010538051338205205, 0.0222355073678906, 0.01917416503440794, 0.013166524628981961 ], "inflation_rate": [ 0.01420555226654523, 0.015724824632172917, 0.01109949708810805, 0.01605152797052482 ], "interest_rate": [ 0.02493570462362148, 0.03177571749913419, 0.0329016541319868, 0.027590500902022055 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 173894, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 5109617, "net_revenue": 4411725, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 34199 }, { "average_project_size": 57288, "billable_hours_per_employee": 106, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 5706349, "net_revenue": 4613323, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 35762 }, { "average_project_size": 59530, "billable_hours_per_employee": 96, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 5702188, "net_revenue": 4824133, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 37396 }, { "average_project_size": 185709, "billable_hours_per_employee": 149, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 5808421, "net_revenue": 5044577, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 39105 } ], "balance_sheet": [ { "assets": 5169587, "current_assets": 1683941, "current_liabilities": 1536780, "equity": 3162033, "fixed_assets": 3485646, "liabilities": 3004067, "long_term_liabilities": 1467287, "quarter": 1 }, { "assets": 5331051, "current_assets": 1623217, "current_liabilities": 1343850, "equity": 3310466, "fixed_assets": 3707834, "liabilities": 3051867, "long_term_liabilities": 1708017, "quarter": 2 }, { "assets": 5497557, "current_assets": 2160050, "current_liabilities": 1745094, "equity": 3590452, "fixed_assets": 3337507, "liabilities": 3100427, "long_term_liabilities": 1355333, "quarter": 3 }, { "assets": 5669265, "current_assets": 1738042, "current_liabilities": 1591755, "equity": 3708230, "fixed_assets": 3931223, "liabilities": 3149760, "long_term_liabilities": 1558005, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97972, "financing_cash_flow": -117869, "investing_cash_flow": -354135, "net_cash_flow": 722979, "operating_cash_flow": 1238807, "quarter": 1 }, { "change_in_working_capital": -86692, "financing_cash_flow": -164915, "investing_cash_flow": -346830, "net_cash_flow": 809369, "operating_cash_flow": 1322314, "quarter": 2 }, { "change_in_working_capital": -89223, "financing_cash_flow": 95853, "investing_cash_flow": -478720, "net_cash_flow": 1231615, "operating_cash_flow": 1515679, "quarter": 3 }, { "change_in_working_capital": 5817, "financing_cash_flow": -94181, "investing_cash_flow": -417876, "net_cash_flow": 1425782, "operating_cash_flow": 1459361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8533998944209663, "current_ratio": 1.09575931493122, "debt_to_equity_ratio": 0.9500428996155321, "profit_margin": 0.22587831290481614, "quarter": 1, "return_on_assets": 0.19276452838495609, "return_on_equity": 0.3151494623870149 }, { "asset_turnover_ratio": 0.8653683860837197, "current_ratio": 1.2078855527030548, "debt_to_equity_ratio": 0.9218844114393563, "profit_margin": 0.22354428684052688, "quarter": 2, "return_on_assets": 0.19344815872142285, "return_on_equity": 0.3115217011743966 }, { "asset_turnover_ratio": 0.8775048626144304, "current_ratio": 1.237784325658102, "debt_to_equity_ratio": 0.8635199690735317, "profit_margin": 0.247365070573303, "quarter": 3, "return_on_assets": 0.21706405226903513, "return_on_equity": 0.33235982544816084 }, { "asset_turnover_ratio": 0.8898114658602129, "current_ratio": 1.0919029624533927, "debt_to_equity_ratio": 0.8493971517408575, "profit_margin": 0.2356441382498473, "quarter": 4, "return_on_assets": 0.2096788560774633, "return_on_equity": 0.32056398874934944 } ], "income_statement": [ { "depreciation": 242294, "expenses": 3057167, "income_tax": 358045, "marketing_expense": 385011, "net_income": 1354558, "net_profit": 996513, "operational_expense": 1640833, "product_revenue": 1213033, "quarter": 1, "rd_expense": 427433, "revenue": 4411725, "salaries_expense": 1159931, "service_revenue": 3198692 }, { "depreciation": 291032, "expenses": 3177913, "income_tax": 404128, "marketing_expense": 511325, "net_income": 1435410, "net_profit": 1031282, "operational_expense": 1611432, "product_revenue": 1326789, "quarter": 2, "rd_expense": 633100, "revenue": 4613323, "salaries_expense": 993497, "service_revenue": 3286534 }, { "depreciation": 322357, "expenses": 3303429, "income_tax": 327382, "marketing_expense": 480300, "net_income": 1520704, "net_profit": 1193322, "operational_expense": 1744613, "product_revenue": 1639631, "quarter": 3, "rd_expense": 517128, "revenue": 4824133, "salaries_expense": 1215840, "service_revenue": 3184502 }, { "depreciation": 270636, "expenses": 3433902, "income_tax": 421950, "marketing_expense": 504362, "net_income": 1610675, "net_profit": 1188725, "operational_expense": 1869059, "product_revenue": 1929805, "quarter": 4, "rd_expense": 496551, "revenue": 5044577, "salaries_expense": 1257220, "service_revenue": 3114772 } ], "market_conditions": { "gdp_growth": [ 0.016525187507868393, 0.03339200486631256, 0.03221060649651461, 0.022758929642665036 ], "inflation_rate": [ 0.016197063613834942, 0.014614435171466562, 0.014217296813039928, 0.014680578311647768 ], "interest_rate": [ 0.03656274772516218, 0.03686861161435246, 0.03356334857766132, 0.02990526086173969 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 87174, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 2923015, "net_revenue": 2633162, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 20412 }, { "average_project_size": 65724, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 3374909, "net_revenue": 2660579, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 20625 }, { "average_project_size": 180789, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 3248651, "net_revenue": 2688281, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 20839 }, { "average_project_size": 193922, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 3485982, "net_revenue": 2716272, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 21056 } ], "balance_sheet": [ { "assets": 2676844, "current_assets": 837776, "current_liabilities": 573857, "equity": 1967699, "fixed_assets": 1839068, "liabilities": 1426223, "long_term_liabilities": 852366, "quarter": 1 }, { "assets": 2758901, "current_assets": 1091595, "current_liabilities": 599186, "equity": 1962023, "fixed_assets": 1667306, "liabilities": 1440952, "long_term_liabilities": 841766, "quarter": 2 }, { "assets": 2843474, "current_assets": 1264195, "current_liabilities": 719636, "equity": 2054736, "fixed_assets": 1579279, "liabilities": 1455833, "long_term_liabilities": 736197, "quarter": 3 }, { "assets": 2930639, "current_assets": 934530, "current_liabilities": 598538, "equity": 2100433, "fixed_assets": 1996109, "liabilities": 1470867, "long_term_liabilities": 872329, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11606, "financing_cash_flow": 84952, "investing_cash_flow": -407912, "net_cash_flow": 444422, "operating_cash_flow": 875414, "quarter": 1 }, { "change_in_working_capital": 63384, "financing_cash_flow": -33198, "investing_cash_flow": -409935, "net_cash_flow": 710009, "operating_cash_flow": 749173, "quarter": 2 }, { "change_in_working_capital": -64120, "financing_cash_flow": -49728, "investing_cash_flow": -379287, "net_cash_flow": 503448, "operating_cash_flow": 828246, "quarter": 3 }, { "change_in_working_capital": 3900, "financing_cash_flow": -23569, "investing_cash_flow": -166033, "net_cash_flow": 230698, "operating_cash_flow": 770628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9836815294428812, "current_ratio": 1.4599037739367124, "debt_to_equity_ratio": 0.7248176677428814, "profit_margin": 0.2723258196799134, "quarter": 1, "return_on_assets": 0.26788187880952347, "return_on_equity": 0.36442464015075476 }, { "asset_turnover_ratio": 0.9643618962768146, "current_ratio": 1.8217965706808905, "debt_to_equity_ratio": 0.7344215638654593, "profit_margin": 0.24208038926865166, "quarter": 2, "return_on_assets": 0.23345310324654636, "return_on_equity": 0.3282703617643626 }, { "asset_turnover_ratio": 0.9454213402338126, "current_ratio": 1.7567145056667537, "debt_to_equity_ratio": 0.7085255721416279, "profit_margin": 0.24814928201330144, "quarter": 3, "return_on_assets": 0.23460562677907376, "return_on_equity": 0.32466214637792884 }, { "asset_turnover_ratio": 0.9268531538684908, "current_ratio": 1.5613545004661358, "debt_to_equity_ratio": 0.7002684684538855, "profit_margin": 0.23586039984213658, "quarter": 4, "return_on_assets": 0.21860795546636758, "return_on_equity": 0.305013775731004 } ], "income_statement": [ { "depreciation": 158336, "expenses": 1716224, "income_tax": 199860, "marketing_expense": 252005, "net_income": 916938, "net_profit": 717078, "operational_expense": 1076450, "product_revenue": 895018, "quarter": 1, "rd_expense": 292897, "revenue": 2633162, "salaries_expense": 785374, "service_revenue": 1738144 }, { "depreciation": 105099, "expenses": 1746158, "income_tax": 270347, "marketing_expense": 259521, "net_income": 914421, "net_profit": 644074, "operational_expense": 926648, "product_revenue": 777596, "quarter": 2, "rd_expense": 187369, "revenue": 2660579, "salaries_expense": 789027, "service_revenue": 1882983 }, { "depreciation": 161151, "expenses": 1776615, "income_tax": 244571, "marketing_expense": 318916, "net_income": 911666, "net_profit": 667095, "operational_expense": 1164669, "product_revenue": 894605, "quarter": 3, "rd_expense": 344906, "revenue": 2688281, "salaries_expense": 845909, "service_revenue": 1793676 }, { "depreciation": 129967, "expenses": 1807603, "income_tax": 268008, "marketing_expense": 199903, "net_income": 908669, "net_profit": 640661, "operational_expense": 910740, "product_revenue": 619289, "quarter": 4, "rd_expense": 286700, "revenue": 2716272, "salaries_expense": 865932, "service_revenue": 2096983 } ], "market_conditions": { "gdp_growth": [ 0.01919145534244283, 0.022466965996375314, 0.019107169579713264, 0.027629386426804292 ], "inflation_rate": [ 0.0117351136424203, 0.016231799086923543, 0.01676081821208708, 0.012224438474523123 ], "interest_rate": [ 0.030871357420521727, 0.029464879443599667, 0.02807917998092175, 0.03123695348656083 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 185602, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 4892391, "net_revenue": 3782535, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 29322 }, { "average_project_size": 142793, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 4733689, "net_revenue": 3888499, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 30143 }, { "average_project_size": 127930, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 4523701, "net_revenue": 3997433, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 30988 }, { "average_project_size": 74319, "billable_hours_per_employee": 122, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 5025478, "net_revenue": 4109418, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 31856 } ], "balance_sheet": [ { "assets": 4346938, "current_assets": 1515404, "current_liabilities": 1016143, "equity": 3435477, "fixed_assets": 2831534, "liabilities": 1945296, "long_term_liabilities": 929153, "quarter": 1 }, { "assets": 4486924, "current_assets": 1847320, "current_liabilities": 1177412, "equity": 3673985, "fixed_assets": 2639604, "liabilities": 1965370, "long_term_liabilities": 787958, "quarter": 2 }, { "assets": 4631418, "current_assets": 1873972, "current_liabilities": 853555, "equity": 3697284, "fixed_assets": 2757446, "liabilities": 1985651, "long_term_liabilities": 1132096, "quarter": 3 }, { "assets": 4780566, "current_assets": 1735262, "current_liabilities": 1003427, "equity": 4014250, "fixed_assets": 3045304, "liabilities": 2006142, "long_term_liabilities": 1002715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51542, "financing_cash_flow": -16861, "investing_cash_flow": -307399, "net_cash_flow": 800442, "operating_cash_flow": 1257606, "quarter": 1 }, { "change_in_working_capital": -34210, "financing_cash_flow": 116628, "investing_cash_flow": -278881, "net_cash_flow": 1324043, "operating_cash_flow": 1340951, "quarter": 2 }, { "change_in_working_capital": -8543, "financing_cash_flow": -23092, "investing_cash_flow": -128023, "net_cash_flow": 662530, "operating_cash_flow": 1223960, "quarter": 3 }, { "change_in_working_capital": -79218, "financing_cash_flow": -96625, "investing_cash_flow": -387493, "net_cash_flow": 1234150, "operating_cash_flow": 1441101, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8701607890427698, "current_ratio": 1.491329468391752, "debt_to_equity_ratio": 0.5662375268412508, "profit_margin": 0.2733180261385552, "quarter": 1, "return_on_assets": 0.23783062928433762, "return_on_equity": 0.3009290995107812 }, { "asset_turnover_ratio": 0.8666291205288968, "current_ratio": 1.5689665129963004, "debt_to_equity_ratio": 0.5349423037927482, "profit_margin": 0.29636911312051256, "quarter": 2, "return_on_assets": 0.25684210385555895, "return_on_equity": 0.31367330024482953 }, { "asset_turnover_ratio": 0.8631121181461056, "current_ratio": 2.1954906245057435, "debt_to_equity_ratio": 0.5370566610517342, "profit_margin": 0.26304806109320655, "quarter": 3, "return_on_assets": 0.2270399691843837, "return_on_equity": 0.28440255062905634 }, { "asset_turnover_ratio": 0.8596090923125003, "current_ratio": 1.7293355670118504, "debt_to_equity_ratio": 0.4997551223765336, "profit_margin": 0.3017035502350941, "quarter": 4, "return_on_assets": 0.2593471149650481, "return_on_equity": 0.30885619978825435 } ], "income_statement": [ { "depreciation": 223771, "expenses": 2395241, "income_tax": 353459, "marketing_expense": 428574, "net_income": 1387294, "net_profit": 1033835, "operational_expense": 1619742, "product_revenue": 817910, "quarter": 1, "rd_expense": 360854, "revenue": 3782535, "salaries_expense": 1019609, "service_revenue": 2964625 }, { "depreciation": 188520, "expenses": 2447665, "income_tax": 288403, "marketing_expense": 393396, "net_income": 1440834, "net_profit": 1152431, "operational_expense": 1482329, "product_revenue": 1225517, "quarter": 2, "rd_expense": 332064, "revenue": 3888499, "salaries_expense": 934537, "service_revenue": 2662982 }, { "depreciation": 172443, "expenses": 2501237, "income_tax": 444679, "marketing_expense": 275313, "net_income": 1496196, "net_profit": 1051517, "operational_expense": 1745496, "product_revenue": 1475075, "quarter": 3, "rd_expense": 267850, "revenue": 3997433, "salaries_expense": 1222282, "service_revenue": 2522358 }, { "depreciation": 201275, "expenses": 2555982, "income_tax": 313610, "marketing_expense": 391116, "net_income": 1553436, "net_profit": 1239826, "operational_expense": 1672773, "product_revenue": 1267248, "quarter": 4, "rd_expense": 420561, "revenue": 4109418, "salaries_expense": 828778, "service_revenue": 2842170 } ], "market_conditions": { "gdp_growth": [ 0.023867480872517242, 0.03176498118807374, 0.015039971738338105, 0.02349216517693752 ], "inflation_rate": [ 0.01726361138301958, 0.017418439547851654, 0.01637176113004636, 0.016884805053597154 ], "interest_rate": [ 0.03415136486679737, 0.03182546301253769, 0.0320482169767523, 0.03587780720055334 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 166727, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 4375000, "net_revenue": 3481493, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 26988 }, { "average_project_size": 78910, "billable_hours_per_employee": 81, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 4536598, "net_revenue": 3536170, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 27412 }, { "average_project_size": 123190, "billable_hours_per_employee": 90, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 4553981, "net_revenue": 3591707, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 27843 }, { "average_project_size": 139999, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 4026416, "net_revenue": 3648116, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 28280 } ], "balance_sheet": [ { "assets": 3844362, "current_assets": 1402666, "current_liabilities": 1050348, "equity": 3053607, "fixed_assets": 2441696, "liabilities": 1774428, "long_term_liabilities": 724080, "quarter": 1 }, { "assets": 3921217, "current_assets": 1317456, "current_liabilities": 878285, "equity": 3123427, "fixed_assets": 2603761, "liabilities": 1790966, "long_term_liabilities": 912681, "quarter": 2 }, { "assets": 3999608, "current_assets": 1791602, "current_liabilities": 1079945, "equity": 3184931, "fixed_assets": 2208006, "liabilities": 1807659, "long_term_liabilities": 727714, "quarter": 3 }, { "assets": 4079567, "current_assets": 1932127, "current_liabilities": 969525, "equity": 3267841, "fixed_assets": 2147440, "liabilities": 1824508, "long_term_liabilities": 854983, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73093, "financing_cash_flow": 196814, "investing_cash_flow": -175010, "net_cash_flow": 1021271, "operating_cash_flow": 1094380, "quarter": 1 }, { "change_in_working_capital": 77344, "financing_cash_flow": -22255, "investing_cash_flow": -109413, "net_cash_flow": 1037153, "operating_cash_flow": 1155918, "quarter": 2 }, { "change_in_working_capital": -92693, "financing_cash_flow": 198750, "investing_cash_flow": -275910, "net_cash_flow": 616360, "operating_cash_flow": 1107520, "quarter": 3 }, { "change_in_working_capital": 47464, "financing_cash_flow": -155846, "investing_cash_flow": -338832, "net_cash_flow": 827854, "operating_cash_flow": 1191970, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9056100856266918, "current_ratio": 1.3354297813676992, "debt_to_equity_ratio": 0.5810924588527601, "profit_margin": 0.28254343754245664, "quarter": 1, "return_on_assets": 0.25587418666608397, "return_on_equity": 0.3221347737282499 }, { "asset_turnover_ratio": 0.9018042102745143, "current_ratio": 1.5000324496034887, "debt_to_equity_ratio": 0.5733977454891694, "profit_margin": 0.2808620626270796, "quarter": 2, "return_on_assets": 0.2532825905834847, "return_on_equity": 0.3179763765889198 }, { "asset_turnover_ratio": 0.8980147554460337, "current_ratio": 1.6589752255901922, "debt_to_equity_ratio": 0.567566141935257, "profit_margin": 0.2764652016436753, "quarter": 3, "return_on_assets": 0.24826983044338344, "return_on_equity": 0.3117750431642004 }, { "asset_turnover_ratio": 0.8942409819473488, "current_ratio": 1.992859389907429, "debt_to_equity_ratio": 0.5583221460285246, "profit_margin": 0.277617816977311, "quarter": 4, "return_on_assets": 0.24825722925986998, "return_on_equity": 0.30992389164589096 } ], "income_statement": [ { "depreciation": 110707, "expenses": 2208410, "income_tax": 289410, "marketing_expense": 371651, "net_income": 1273083, "net_profit": 983673, "operational_expense": 1337351, "product_revenue": 960870, "quarter": 1, "rd_expense": 273432, "revenue": 3481493, "salaries_expense": 888478, "service_revenue": 2520623 }, { "depreciation": 162742, "expenses": 2228064, "income_tax": 314930, "marketing_expense": 240027, "net_income": 1308106, "net_profit": 993176, "operational_expense": 1181453, "product_revenue": 1324513, "quarter": 2, "rd_expense": 405959, "revenue": 3536170, "salaries_expense": 938745, "service_revenue": 2211657 }, { "depreciation": 114538, "expenses": 2247894, "income_tax": 350831, "marketing_expense": 404749, "net_income": 1343813, "net_profit": 992982, "operational_expense": 1170420, "product_revenue": 987061, "quarter": 3, "rd_expense": 243815, "revenue": 3591707, "salaries_expense": 1107271, "service_revenue": 2604646 }, { "depreciation": 179188, "expenses": 2267900, "income_tax": 367434, "marketing_expense": 247590, "net_income": 1380216, "net_profit": 1012782, "operational_expense": 1146701, "product_revenue": 829356, "quarter": 4, "rd_expense": 447587, "revenue": 3648116, "salaries_expense": 1094160, "service_revenue": 2818760 } ], "market_conditions": { "gdp_growth": [ 0.02472054902353659, 0.0184308473507666, 0.02084810866382828, 0.027917485827636666 ], "inflation_rate": [ 0.014883111125328183, 0.023180677656634816, 0.02140620069211119, 0.02308569687279587 ], "interest_rate": [ 0.024796952463416354, 0.022050275939466714, 0.01951421109767811, 0.01910889974380634 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 150689, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 2461500, "net_revenue": 2025715, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 15703 }, { "average_project_size": 174612, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 2719828, "net_revenue": 2116164, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 16404 }, { "average_project_size": 173985, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 2518753, "net_revenue": 2210652, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17137 }, { "average_project_size": 179865, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 2725145, "net_revenue": 2309360, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 17902 } ], "balance_sheet": [ { "assets": 2356288, "current_assets": 838068, "current_liabilities": 541177, "equity": 1773733, "fixed_assets": 1518220, "liabilities": 955114, "long_term_liabilities": 413937, "quarter": 1 }, { "assets": 2409103, "current_assets": 861634, "current_liabilities": 467498, "equity": 1811425, "fixed_assets": 1547469, "liabilities": 978724, "long_term_liabilities": 511226, "quarter": 2 }, { "assets": 2463102, "current_assets": 866658, "current_liabilities": 464360, "equity": 1882086, "fixed_assets": 1596444, "liabilities": 1002917, "long_term_liabilities": 538557, "quarter": 3 }, { "assets": 2518311, "current_assets": 1020592, "current_liabilities": 532854, "equity": 1925408, "fixed_assets": 1497719, "liabilities": 1027707, "long_term_liabilities": 494853, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48427, "financing_cash_flow": -1232, "investing_cash_flow": -458935, "net_cash_flow": 228495, "operating_cash_flow": 525614, "quarter": 1 }, { "change_in_working_capital": 54843, "financing_cash_flow": 116068, "investing_cash_flow": -132444, "net_cash_flow": 50034, "operating_cash_flow": 477339, "quarter": 2 }, { "change_in_working_capital": -82088, "financing_cash_flow": 154846, "investing_cash_flow": -269105, "net_cash_flow": 290693, "operating_cash_flow": 536343, "quarter": 3 }, { "change_in_working_capital": 65460, "financing_cash_flow": 197896, "investing_cash_flow": -367904, "net_cash_flow": 66628, "operating_cash_flow": 607993, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8597060291441454, "current_ratio": 1.5486023981063497, "debt_to_equity_ratio": 0.5384767605947457, "profit_margin": 0.18391481526275907, "quarter": 1, "return_on_assets": 0.15811267553032565, "return_on_equity": 0.2100423231681431 }, { "asset_turnover_ratio": 0.878403289523113, "current_ratio": 1.84307526449311, "debt_to_equity_ratio": 0.540306112590916, "profit_margin": 0.18006449405622627, "quarter": 2, "return_on_assets": 0.15816924390530418, "return_on_equity": 0.21035703934747504 }, { "asset_turnover_ratio": 0.8975072895884945, "current_ratio": 1.8663493840985443, "debt_to_equity_ratio": 0.5328752246177911, "profit_margin": 0.1908491250545088, "quarter": 3, "return_on_assets": 0.17128848094800783, "return_on_equity": 0.22416669588956084 }, { "asset_turnover_ratio": 0.9170273250603281, "current_ratio": 1.9153314040994345, "debt_to_equity_ratio": 0.5337606367066097, "profit_margin": 0.18827900370665465, "quarter": 4, "return_on_assets": 0.17265699113413713, "return_on_equity": 0.225824344762253 } ], "income_statement": [ { "depreciation": 153055, "expenses": 1532386, "income_tax": 120770, "marketing_expense": 246800, "net_income": 493329, "net_profit": 372559, "operational_expense": 853390, "product_revenue": 706083, "quarter": 1, "rd_expense": 283471, "revenue": 2025715, "salaries_expense": 539065, "service_revenue": 1319632 }, { "depreciation": 96293, "expenses": 1597371, "income_tax": 137747, "marketing_expense": 210511, "net_income": 518793, "net_profit": 381046, "operational_expense": 818171, "product_revenue": 550510, "quarter": 2, "rd_expense": 240163, "revenue": 2116164, "salaries_expense": 566031, "service_revenue": 1565654 }, { "depreciation": 114442, "expenses": 1665113, "income_tax": 123638, "marketing_expense": 172522, "net_income": 545539, "net_profit": 421901, "operational_expense": 1045844, "product_revenue": 725890, "quarter": 3, "rd_expense": 206781, "revenue": 2210652, "salaries_expense": 519718, "service_revenue": 1484762 }, { "depreciation": 173189, "expenses": 1735728, "income_tax": 138828, "marketing_expense": 323370, "net_income": 573632, "net_profit": 434804, "operational_expense": 1045845, "product_revenue": 877119, "quarter": 4, "rd_expense": 312839, "revenue": 2309360, "salaries_expense": 791189, "service_revenue": 1432241 } ], "market_conditions": { "gdp_growth": [ 0.011826654982939331, 0.009714483542124367, 0.009412290526828668, 0.02092285950162976 ], "inflation_rate": [ 0.016119232587968654, 0.01694528183906934, 0.010271106437689026, 0.014218409431380304 ], "interest_rate": [ 0.017523282302772225, 0.025722960753495904, 0.023193374177112883, 0.02723826495738552 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2007, "industry": "Advertising", "location": "Heatherfurt", "name": "Stafford-Moore", "num_employees": 426, "region": "Latin America", "revenue_size": "Large", "website": "www.stafford-moore.com" }

[ { "advertising_kpis": [ { "average_project_size": 164473, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 57860404, "net_revenue": 50048533, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 117485 }, { "average_project_size": 82731, "billable_hours_per_employee": 158, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 57891555, "net_revenue": 49348215, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 115841 }, { "average_project_size": 70504, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 54849875, "net_revenue": 48657698, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 114220 }, { "average_project_size": 60606, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 57747956, "net_revenue": 47976842, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 112622 } ], "balance_sheet": [ { "assets": 61196580, "current_assets": 22323075, "current_liabilities": 12935948, "equity": 50511754, "fixed_assets": 38873505, "liabilities": 24957827, "long_term_liabilities": 12021879, "quarter": 1 }, { "assets": 62290765, "current_assets": 24163985, "current_liabilities": 14008099, "equity": 50206405, "fixed_assets": 38126780, "liabilities": 25572561, "long_term_liabilities": 11564462, "quarter": 2 }, { "assets": 63404514, "current_assets": 19862096, "current_liabilities": 10556816, "equity": 52050998, "fixed_assets": 43542418, "liabilities": 26202436, "long_term_liabilities": 15645620, "quarter": 3 }, { "assets": 64538176, "current_assets": 31642503, "current_liabilities": 15879487, "equity": 51017752, "fixed_assets": 32895673, "liabilities": 26847825, "long_term_liabilities": 10968338, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10867, "financing_cash_flow": 188935, "investing_cash_flow": -454752, "net_cash_flow": 16670245, "operating_cash_flow": 17064214, "quarter": 1 }, { "change_in_working_capital": -60761, "financing_cash_flow": -184344, "investing_cash_flow": -111419, "net_cash_flow": 15215354, "operating_cash_flow": 15350219, "quarter": 2 }, { "change_in_working_capital": -79708, "financing_cash_flow": -48294, "investing_cash_flow": -112228, "net_cash_flow": 17287546, "operating_cash_flow": 17712281, "quarter": 3 }, { "change_in_working_capital": -7745, "financing_cash_flow": 99888, "investing_cash_flow": -114535, "net_cash_flow": 14487038, "operating_cash_flow": 14934623, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8178321893151546, "current_ratio": 1.7256620852217401, "debt_to_equity_ratio": 0.49409939318282237, "profit_margin": 0.2851832040711363, "quarter": 1, "return_on_assets": 0.2332320041414079, "return_on_equity": 0.2825679147867247 }, { "asset_turnover_ratio": 0.7922236145277715, "current_ratio": 1.725001015483971, "debt_to_equity_ratio": 0.5093485781346025, "profit_margin": 0.273327029153942, "quarter": 2, "return_on_assets": 0.21653612698447355, "return_on_equity": 0.2686549853549562 }, { "asset_turnover_ratio": 0.767416938169418, "current_ratio": 1.881447587984862, "debt_to_equity_ratio": 0.50339930081648, "profit_margin": 0.30517103377969096, "quarter": 3, "return_on_assets": 0.23419342036120647, "return_on_equity": 0.2852763745279197 }, { "asset_turnover_ratio": 0.743387014842192, "current_ratio": 1.9926653172108142, "debt_to_equity_ratio": 0.5262447667235515, "profit_margin": 0.2777882087362065, "quarter": 4, "return_on_assets": 0.2065041472507683, "return_on_equity": 0.26123065947711693 } ], "income_statement": [ { "depreciation": 2791213, "expenses": 30353013, "income_tax": 5422519, "marketing_expense": 3544708, "net_income": 19695520, "net_profit": 14273001, "operational_expense": 16105446, "product_revenue": 10883593, "quarter": 1, "rd_expense": 5033794, "revenue": 50048533, "salaries_expense": 9637182, "service_revenue": 39164940 }, { "depreciation": 1862018, "expenses": 30086475, "income_tax": 5773539, "marketing_expense": 5831145, "net_income": 19261740, "net_profit": 13488201, "operational_expense": 16045646, "product_revenue": 17314901, "quarter": 2, "rd_expense": 3156820, "revenue": 49348215, "salaries_expense": 10822076, "service_revenue": 32033314 }, { "depreciation": 2863361, "expenses": 29822278, "income_tax": 3986500, "marketing_expense": 3353945, "net_income": 18835420, "net_profit": 14848920, "operational_expense": 19342853, "product_revenue": 16399653, "quarter": 3, "rd_expense": 5208811, "revenue": 48657698, "salaries_expense": 10840843, "service_revenue": 32258045 }, { "depreciation": 1607222, "expenses": 29560401, "income_tax": 5089040, "marketing_expense": 3762606, "net_income": 18416441, "net_profit": 13327401, "operational_expense": 19455680, "product_revenue": 12062642, "quarter": 4, "rd_expense": 3476206, "revenue": 47976842, "salaries_expense": 13642110, "service_revenue": 35914200 } ], "market_conditions": { "gdp_growth": [ 0.03838738563931755, 0.032977216257106076, 0.02523382420227071, 0.02603417012136168 ], "inflation_rate": [ 0.007120397416832669, 0.001628061885597954, 0.007192062248738441, 0.008963549222548935 ], "interest_rate": [ 0.016035758448776097, 0.015488058278372614, 0.019909931934480457, 0.012134717241403106 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 178918, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 75937115, "net_revenue": 62709995, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 147207 }, { "average_project_size": 103817, "billable_hours_per_employee": 127, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 74939256, "net_revenue": 63040290, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 147982 }, { "average_project_size": 63073, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 79507344, "net_revenue": 63372325, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 148761 }, { "average_project_size": 94455, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 79380871, "net_revenue": 63706109, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 149545 } ], "balance_sheet": [ { "assets": 77556231, "current_assets": 34176027, "current_liabilities": 25778665, "equity": 46393150, "fixed_assets": 43380204, "liabilities": 43578159, "long_term_liabilities": 17799494, "quarter": 1 }, { "assets": 79545998, "current_assets": 32963734, "current_liabilities": 19049941, "equity": 47878486, "fixed_assets": 46582264, "liabilities": 43957567, "long_term_liabilities": 24907626, "quarter": 2 }, { "assets": 81586814, "current_assets": 36424094, "current_liabilities": 21289664, "equity": 49440464, "fixed_assets": 45162720, "liabilities": 44340279, "long_term_liabilities": 23050615, "quarter": 3 }, { "assets": 83679990, "current_assets": 28055213, "current_liabilities": 26400401, "equity": 52054930, "fixed_assets": 55624777, "liabilities": 44726323, "long_term_liabilities": 18325922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45723, "financing_cash_flow": -54824, "investing_cash_flow": -204764, "net_cash_flow": 15439391, "operating_cash_flow": 15351188, "quarter": 1 }, { "change_in_working_capital": 40293, "financing_cash_flow": -54528, "investing_cash_flow": -235670, "net_cash_flow": 14782552, "operating_cash_flow": 15036600, "quarter": 2 }, { "change_in_working_capital": 21478, "financing_cash_flow": 100906, "investing_cash_flow": -477770, "net_cash_flow": 14735347, "operating_cash_flow": 15122252, "quarter": 3 }, { "change_in_working_capital": -12265, "financing_cash_flow": 164795, "investing_cash_flow": -383972, "net_cash_flow": 16653614, "operating_cash_flow": 17054515, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8085745554087073, "current_ratio": 1.325748521112323, "debt_to_equity_ratio": 0.9393231328331877, "profit_margin": 0.19797606426216427, "quarter": 1, "return_on_assets": 0.16007840814234514, "return_on_equity": 0.2676058426728946 }, { "asset_turnover_ratio": 0.7925010884897062, "current_ratio": 1.7303850967307457, "debt_to_equity_ratio": 0.918106871633326, "profit_margin": 0.1949555593732199, "quarter": 2, "return_on_assets": 0.1545024930103963, "return_on_equity": 0.25669264061524416 }, { "asset_turnover_ratio": 0.7767471469102838, "current_ratio": 1.7108815808459918, "debt_to_equity_ratio": 0.89684188643537, "profit_margin": 0.19241725784875338, "quarter": 3, "return_on_assets": 0.1494595560503196, "return_on_equity": 0.24663864400625365 }, { "asset_turnover_ratio": 0.7613063648788677, "current_ratio": 1.0626813206360008, "debt_to_equity_ratio": 0.8592139687825918, "profit_margin": 0.20565159614441372, "quarter": 4, "return_on_assets": 0.15656386909224057, "return_on_equity": 0.25168150259735245 } ], "income_statement": [ { "depreciation": 2936110, "expenses": 46597096, "income_tax": 3697821, "marketing_expense": 7595167, "net_income": 16112899, "net_profit": 12415078, "operational_expense": 25929967, "product_revenue": 17273489, "quarter": 1, "rd_expense": 4934686, "revenue": 62709995, "salaries_expense": 16640243, "service_revenue": 45436506 }, { "depreciation": 2746545, "expenses": 46475655, "income_tax": 4274580, "marketing_expense": 4714808, "net_income": 16564635, "net_profit": 12290055, "operational_expense": 28952878, "product_revenue": 19401862, "quarter": 2, "rd_expense": 5478108, "revenue": 63040290, "salaries_expense": 15935927, "service_revenue": 43638428 }, { "depreciation": 2928323, "expenses": 46354531, "income_tax": 4823865, "marketing_expense": 7304646, "net_income": 17017794, "net_profit": 12193929, "operational_expense": 28541739, "product_revenue": 19577951, "quarter": 3, "rd_expense": 7634980, "revenue": 63372325, "salaries_expense": 22018744, "service_revenue": 43794374 }, { "depreciation": 3953252, "expenses": 46233723, "income_tax": 4371123, "marketing_expense": 7989333, "net_income": 17472386, "net_profit": 13101263, "operational_expense": 26519691, "product_revenue": 14178434, "quarter": 4, "rd_expense": 5663495, "revenue": 63706109, "salaries_expense": 22836196, "service_revenue": 49527675 } ], "market_conditions": { "gdp_growth": [ 0.04329835382090061, 0.026636207568558702, 0.02661176589033127, 0.028790272715086912 ], "inflation_rate": [ 0.009362156756169452, 0.008117361907382001, 0.0051273072532399926, 0.010169355364314136 ], "interest_rate": [ 0.011119392470539913, 0.01194010002833408, 0.014445247478633783, 0.01664584314907117 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 132182, "billable_hours_per_employee": 153, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 74958845, "net_revenue": 62600762, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 146950 }, { "average_project_size": 64881, "billable_hours_per_employee": 107, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 74430127, "net_revenue": 63704085, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 149540 }, { "average_project_size": 185472, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 78024771, "net_revenue": 64826855, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 152176 }, { "average_project_size": 125665, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 78402336, "net_revenue": 65969413, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 154858 } ], "balance_sheet": [ { "assets": 69202011, "current_assets": 33874682, "current_liabilities": 13198168, "equity": 53195953, "fixed_assets": 35327329, "liabilities": 31254578, "long_term_liabilities": 18056410, "quarter": 1 }, { "assets": 71019388, "current_assets": 31700629, "current_liabilities": 18045510, "equity": 54640485, "fixed_assets": 39318759, "liabilities": 31951961, "long_term_liabilities": 13906451, "quarter": 2 }, { "assets": 72884492, "current_assets": 28421602, "current_liabilities": 19329131, "equity": 54983904, "fixed_assets": 44462890, "liabilities": 32664904, "long_term_liabilities": 13335773, "quarter": 3 }, { "assets": 74798578, "current_assets": 33572159, "current_liabilities": 14693996, "equity": 56678978, "fixed_assets": 41226419, "liabilities": 33393756, "long_term_liabilities": 18699760, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43339, "financing_cash_flow": 8763, "investing_cash_flow": -215433, "net_cash_flow": 19269842, "operating_cash_flow": 19282153, "quarter": 1 }, { "change_in_working_capital": -83685, "financing_cash_flow": 94190, "investing_cash_flow": -389806, "net_cash_flow": 18641621, "operating_cash_flow": 18858050, "quarter": 2 }, { "change_in_working_capital": -34222, "financing_cash_flow": 134022, "investing_cash_flow": -254452, "net_cash_flow": 18318647, "operating_cash_flow": 18785009, "quarter": 3 }, { "change_in_working_capital": 94806, "financing_cash_flow": 113318, "investing_cash_flow": -483644, "net_cash_flow": 18729529, "operating_cash_flow": 19226668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9046090004523134, "current_ratio": 2.5666200036247453, "debt_to_equity_ratio": 0.5875367624300292, "profit_margin": 0.24358361644224075, "quarter": 1, "return_on_assets": 0.2203479317963751, "return_on_equity": 0.28664812152157515 }, { "asset_turnover_ratio": 0.896995690810515, "current_ratio": 1.7567045209583991, "debt_to_equity_ratio": 0.5847671557088119, "profit_margin": 0.24445933098324857, "quarter": 2, "return_on_assets": 0.21927896647039538, "return_on_equity": 0.2850095126351825 }, { "asset_turnover_ratio": 0.8894464819758914, "current_ratio": 1.4704024717924464, "debt_to_equity_ratio": 0.5940812060198563, "profit_margin": 0.22774999650993405, "quarter": 3, "return_on_assets": 0.20257143316578238, "return_on_equity": 0.2685206928922326 }, { "asset_turnover_ratio": 0.8819607907519311, "current_ratio": 2.2847535142925044, "debt_to_equity_ratio": 0.5891735733131956, "profit_margin": 0.2315339079946035, "quarter": 4, "return_on_assets": 0.20420382858080538, "return_on_equity": 0.2694853813348575 } ], "income_statement": [ { "depreciation": 4033633, "expenses": 43301688, "income_tax": 4050554, "marketing_expense": 5327734, "net_income": 19299074, "net_profit": 15248520, "operational_expense": 22000865, "product_revenue": 14119795, "quarter": 1, "rd_expense": 4600220, "revenue": 62600762, "salaries_expense": 17689705, "service_revenue": 48480967 }, { "depreciation": 3284992, "expenses": 43924822, "income_tax": 4206205, "marketing_expense": 5712123, "net_income": 19779263, "net_profit": 15573058, "operational_expense": 29343281, "product_revenue": 13261609, "quarter": 2, "rd_expense": 7385055, "revenue": 63704085, "salaries_expense": 18181450, "service_revenue": 50442476 }, { "depreciation": 4020693, "expenses": 44556924, "income_tax": 5505615, "marketing_expense": 7652401, "net_income": 20269931, "net_profit": 14764316, "operational_expense": 22505327, "product_revenue": 15086275, "quarter": 3, "rd_expense": 7660536, "revenue": 64826855, "salaries_expense": 18260747, "service_revenue": 49740580 }, { "depreciation": 3952512, "expenses": 45198122, "income_tax": 5497135, "marketing_expense": 7235540, "net_income": 20771291, "net_profit": 15274156, "operational_expense": 29975673, "product_revenue": 16627386, "quarter": 4, "rd_expense": 6921871, "revenue": 65969413, "salaries_expense": 13994488, "service_revenue": 49342027 } ], "market_conditions": { "gdp_growth": [ 0.03514607646648737, 0.04649570899913946, 0.05121319675061376, 0.04056819864761764 ], "inflation_rate": [ 0.010999490364865121, 0.007559019754061296, 0.01022445961589704, 0.010335393088531642 ], "interest_rate": [ 0.017237383757449872, 0.021100218072890947, 0.02012993418806866, 0.019453655288246913 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 117618, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 88137351, "net_revenue": 75413112, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 177026 }, { "average_project_size": 166291, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 95015704, "net_revenue": 73437392, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 172388 }, { "average_project_size": 168977, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 82838191, "net_revenue": 71513434, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 167872 }, { "average_project_size": 91484, "billable_hours_per_employee": 115, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 78738390, "net_revenue": 69639880, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 163474 } ], "balance_sheet": [ { "assets": 86383216, "current_assets": 30811473, "current_liabilities": 28790843, "equity": 58530480, "fixed_assets": 55571743, "liabilities": 49554612, "long_term_liabilities": 20763769, "quarter": 1 }, { "assets": 88246737, "current_assets": 34581151, "current_liabilities": 25965828, "equity": 59650252, "fixed_assets": 53665586, "liabilities": 50008192, "long_term_liabilities": 24042364, "quarter": 2 }, { "assets": 90150459, "current_assets": 37896953, "current_liabilities": 22931672, "equity": 59651494, "fixed_assets": 52253506, "liabilities": 50465923, "long_term_liabilities": 27534251, "quarter": 3 }, { "assets": 92095249, "current_assets": 37148205, "current_liabilities": 27527823, "equity": 59639434, "fixed_assets": 54947044, "liabilities": 50927844, "long_term_liabilities": 23400021, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67965, "financing_cash_flow": -607, "investing_cash_flow": -126553, "net_cash_flow": 24882866, "operating_cash_flow": 24993362, "quarter": 1 }, { "change_in_working_capital": 40038, "financing_cash_flow": 157371, "investing_cash_flow": -292182, "net_cash_flow": 23645008, "operating_cash_flow": 23825451, "quarter": 2 }, { "change_in_working_capital": -64785, "financing_cash_flow": 38462, "investing_cash_flow": -482529, "net_cash_flow": 23229067, "operating_cash_flow": 23518403, "quarter": 3 }, { "change_in_working_capital": -70019, "financing_cash_flow": -169779, "investing_cash_flow": -474663, "net_cash_flow": 22251092, "operating_cash_flow": 22750713, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.873006534047077, "current_ratio": 1.0701830786962367, "debt_to_equity_ratio": 0.8466462602049394, "profit_margin": 0.2877732455862583, "quarter": 1, "return_on_assets": 0.2512279237207376, "return_on_equity": 0.37077905392199073 }, { "asset_turnover_ratio": 0.8321825202443462, "current_ratio": 1.3317946571932926, "debt_to_equity_ratio": 0.8383567600016174, "profit_margin": 0.2915640985725637, "quarter": 2, "return_on_assets": 0.24263454636288706, "return_on_equity": 0.35895417508043387 }, { "asset_turnover_ratio": 0.793267552858494, "current_ratio": 1.6526031333432643, "debt_to_equity_ratio": 0.8460127251800265, "profit_margin": 0.2792056944154017, "quarter": 3, "return_on_assets": 0.2214848179530622, "return_on_equity": 0.3347268720545373 }, { "asset_turnover_ratio": 0.7561723406600486, "current_ratio": 1.349478489454106, "debt_to_equity_ratio": 0.8539290295746268, "profit_margin": 0.26525072989786885, "quarter": 4, "return_on_assets": 0.20057526528865782, "return_on_equity": 0.3097284424261974 } ], "income_statement": [ { "depreciation": 3291486, "expenses": 46080550, "income_tax": 7630686, "marketing_expense": 8218016, "net_income": 29332562, "net_profit": 21701876, "operational_expense": 24289913, "product_revenue": 25574240, "quarter": 1, "rd_expense": 7762592, "revenue": 75413112, "salaries_expense": 20530412, "service_revenue": 49838872 }, { "depreciation": 2413744, "expenses": 45213524, "income_tax": 6812161, "marketing_expense": 5942650, "net_income": 28223868, "net_profit": 21411707, "operational_expense": 26148285, "product_revenue": 28893411, "quarter": 2, "rd_expense": 8853811, "revenue": 73437392, "salaries_expense": 18064527, "service_revenue": 44543981 }, { "depreciation": 3551445, "expenses": 44362811, "income_tax": 7183665, "marketing_expense": 4984814, "net_income": 27150623, "net_profit": 19966958, "operational_expense": 27186247, "product_revenue": 19899866, "quarter": 3, "rd_expense": 8198476, "revenue": 71513434, "salaries_expense": 17517418, "service_revenue": 51613568 }, { "depreciation": 4278684, "expenses": 43528106, "income_tax": 7639745, "marketing_expense": 7755538, "net_income": 26111774, "net_profit": 18472029, "operational_expense": 22176650, "product_revenue": 17764483, "quarter": 4, "rd_expense": 5751668, "revenue": 69639880, "salaries_expense": 17130403, "service_revenue": 51875397 } ], "market_conditions": { "gdp_growth": [ 0.05907280844829983, 0.04982924070704021, 0.05524820345880856, 0.04340690774915685 ], "inflation_rate": [ 0.01008201453838078, 0.004688196321722341, 0.0016294770937656461, 0.005892340698787212 ], "interest_rate": [ 0.020455773964129686, 0.02021333936543901, 0.020912808107333782, 0.016696191353407573 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 174931, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 92831025, "net_revenue": 80438702, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 188823 }, { "average_project_size": 170324, "billable_hours_per_employee": 152, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 89418673, "net_revenue": 79451756, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 186506 }, { "average_project_size": 62214, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 97678953, "net_revenue": 78476920, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 184218 }, { "average_project_size": 172859, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 91369467, "net_revenue": 77514045, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 181958 } ], "balance_sheet": [ { "assets": 82166141, "current_assets": 35869934, "current_liabilities": 20513720, "equity": 54771612, "fixed_assets": 46296207, "liabilities": 46598893, "long_term_liabilities": 26085173, "quarter": 1 }, { "assets": 84737683, "current_assets": 26049590, "current_liabilities": 25170341, "equity": 56129953, "fixed_assets": 58688093, "liabilities": 47042149, "long_term_liabilities": 21871808, "quarter": 2 }, { "assets": 87389706, "current_assets": 36789418, "current_liabilities": 23202696, "equity": 58717103, "fixed_assets": 50600288, "liabilities": 47489622, "long_term_liabilities": 24286926, "quarter": 3 }, { "assets": 90124728, "current_assets": 32524631, "current_liabilities": 19376584, "equity": 59368411, "fixed_assets": 57600097, "liabilities": 47941351, "long_term_liabilities": 28564767, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95681, "financing_cash_flow": -27982, "investing_cash_flow": -415475, "net_cash_flow": 22569492, "operating_cash_flow": 22776650, "quarter": 1 }, { "change_in_working_capital": 95566, "financing_cash_flow": -139931, "investing_cash_flow": -399026, "net_cash_flow": 23103296, "operating_cash_flow": 23396259, "quarter": 2 }, { "change_in_working_capital": 4283, "financing_cash_flow": 110852, "investing_cash_flow": -163315, "net_cash_flow": 23241763, "operating_cash_flow": 23490477, "quarter": 3 }, { "change_in_working_capital": 25104, "financing_cash_flow": -26712, "investing_cash_flow": -143516, "net_cash_flow": 21392941, "operating_cash_flow": 21666810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.978976267122001, "current_ratio": 1.7485826071526764, "debt_to_equity_ratio": 0.8507854945003261, "profit_margin": 0.23874532435891369, "quarter": 1, "return_on_assets": 0.23372600643372068, "return_on_equity": 0.35062623316618835 }, { "asset_turnover_ratio": 0.937620114064247, "current_ratio": 1.034931946293457, "debt_to_equity_ratio": 0.8380935041937413, "profit_margin": 0.23202028410800637, "quarter": 2, "return_on_assets": 0.21754688525056792, "return_on_equity": 0.3284239165495115 }, { "asset_turnover_ratio": 0.89801103118484, "current_ratio": 1.5855665220972597, "debt_to_equity_ratio": 0.8087868708372755, "profit_margin": 0.23977774611949604, "quarter": 3, "return_on_assets": 0.2153230610479454, "return_on_equity": 0.32046913145561695 }, { "asset_turnover_ratio": 0.8600752170924721, "current_ratio": 1.678553402395386, "debt_to_equity_ratio": 0.8075228929404898, "profit_margin": 0.22170219603427999, "quarter": 4, "return_on_assets": 0.19068056438406117, "return_on_equity": 0.28946427419120246 } ], "income_statement": [ { "depreciation": 3572286, "expenses": 54115349, "income_tax": 7118989, "marketing_expense": 9862683, "net_income": 26323353, "net_profit": 19204364, "operational_expense": 34296256, "product_revenue": 19888563, "quarter": 1, "rd_expense": 5809504, "revenue": 80438702, "salaries_expense": 21191377, "service_revenue": 60550139 }, { "depreciation": 4961840, "expenses": 53956826, "income_tax": 7060511, "marketing_expense": 8982571, "net_income": 25494930, "net_profit": 18434419, "operational_expense": 37346981, "product_revenue": 23826935, "quarter": 2, "rd_expense": 6305327, "revenue": 79451756, "salaries_expense": 20430206, "service_revenue": 55624821 }, { "depreciation": 4673458, "expenses": 53798768, "income_tax": 5861133, "marketing_expense": 9780693, "net_income": 24678152, "net_profit": 18817019, "operational_expense": 37058372, "product_revenue": 26046432, "quarter": 3, "rd_expense": 6776565, "revenue": 78476920, "salaries_expense": 16172152, "service_revenue": 52430488 }, { "depreciation": 4481776, "expenses": 53641173, "income_tax": 6687838, "marketing_expense": 8607325, "net_income": 23872872, "net_profit": 17185034, "operational_expense": 36172915, "product_revenue": 18312719, "quarter": 4, "rd_expense": 8226436, "revenue": 77514045, "salaries_expense": 18116625, "service_revenue": 59201326 } ], "market_conditions": { "gdp_growth": [ 0.06785776948607541, 0.06363706880942929, 0.05102427020992321, 0.05586940573363006 ], "inflation_rate": [ 0.007830753161042169, 0.012170562745986352, 0.003051404270398474, 0.010494634170664208 ], "interest_rate": [ 0.009724936660563323, 0.009019255743118041, 0.014350170113543611, 0.013235884948907359 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 82838, "billable_hours_per_employee": 112, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.77, "gross_billings": 80532926, "net_revenue": 64604413, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 151654 }, { "average_project_size": 121057, "billable_hours_per_employee": 80, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 72640528, "net_revenue": 62688302, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 147156 }, { "average_project_size": 76884, "billable_hours_per_employee": 142, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 76906748, "net_revenue": 60829023, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 142791 }, { "average_project_size": 133348, "billable_hours_per_employee": 148, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 76679120, "net_revenue": 59024887, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 138556 } ], "balance_sheet": [ { "assets": 85542502, "current_assets": 35981441, "current_liabilities": 16273225, "equity": 65016052, "fixed_assets": 49561061, "liabilities": 38098892, "long_term_liabilities": 21825667, "quarter": 1 }, { "assets": 88401461, "current_assets": 37650401, "current_liabilities": 20946519, "equity": 67143189, "fixed_assets": 50751060, "liabilities": 38623153, "long_term_liabilities": 17676634, "quarter": 2 }, { "assets": 91355971, "current_assets": 33766711, "current_liabilities": 16345446, "equity": 69651378, "fixed_assets": 57589260, "liabilities": 39154627, "long_term_liabilities": 22809181, "quarter": 3 }, { "assets": 94409225, "current_assets": 34012089, "current_liabilities": 19018418, "equity": 70493296, "fixed_assets": 60397136, "liabilities": 39693415, "long_term_liabilities": 20674997, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56340, "financing_cash_flow": -84534, "investing_cash_flow": -281021, "net_cash_flow": 20765320, "operating_cash_flow": 20885314, "quarter": 1 }, { "change_in_working_capital": 33082, "financing_cash_flow": -122353, "investing_cash_flow": -115764, "net_cash_flow": 19786206, "operating_cash_flow": 20534441, "quarter": 2 }, { "change_in_working_capital": -30328, "financing_cash_flow": 81736, "investing_cash_flow": -247482, "net_cash_flow": 21080188, "operating_cash_flow": 21093711, "quarter": 3 }, { "change_in_working_capital": -91126, "financing_cash_flow": 55029, "investing_cash_flow": -435243, "net_cash_flow": 19170169, "operating_cash_flow": 19457494, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7552317443321918, "current_ratio": 2.2110823761116802, "debt_to_equity_ratio": 0.5859920870002996, "profit_margin": 0.2720006449095049, "quarter": 1, "return_on_assets": 0.20542352151448645, "return_on_equity": 0.2702785152195953 }, { "asset_turnover_ratio": 0.7091319678528842, "current_ratio": 1.7974538394661184, "debt_to_equity_ratio": 0.5752356058035909, "profit_margin": 0.2770035308979975, "quarter": 2, "return_on_assets": 0.1964320589678942, "return_on_equity": 0.2586246089681561 }, { "asset_turnover_ratio": 0.665846165654569, "current_ratio": 2.065817659548721, "debt_to_equity_ratio": 0.562151505459088, "profit_margin": 0.286870200101685, "quarter": 3, "return_on_assets": 0.1910114227782659, "return_on_equity": 0.2505339377492287 }, { "asset_turnover_ratio": 0.6252025371461316, "current_ratio": 1.7883763518080211, "debt_to_equity_ratio": 0.5630807077030417, "profit_margin": 0.26730226522924133, "quarter": 4, "return_on_assets": 0.1671180544062299, "return_on_equity": 0.22381541075905997 } ], "income_statement": [ { "depreciation": 3312872, "expenses": 39716137, "income_tax": 7315834, "marketing_expense": 6107276, "net_income": 24888276, "net_profit": 17572442, "operational_expense": 26629826, "product_revenue": 24401907, "quarter": 1, "rd_expense": 6798726, "revenue": 64604413, "salaries_expense": 19234574, "service_revenue": 40202506 }, { "depreciation": 3169560, "expenses": 38784009, "income_tax": 6539412, "marketing_expense": 5168967, "net_income": 23904293, "net_profit": 17364881, "operational_expense": 26485384, "product_revenue": 14889480, "quarter": 2, "rd_expense": 5985945, "revenue": 62688302, "salaries_expense": 15697155, "service_revenue": 47798822 }, { "depreciation": 3643677, "expenses": 37873758, "income_tax": 5505231, "marketing_expense": 4801111, "net_income": 22955265, "net_profit": 17450034, "operational_expense": 25955567, "product_revenue": 17220207, "quarter": 3, "rd_expense": 6088762, "revenue": 60829023, "salaries_expense": 16375390, "service_revenue": 43608816 }, { "depreciation": 3680008, "expenses": 36984870, "income_tax": 6262531, "marketing_expense": 5577520, "net_income": 22040017, "net_profit": 15777486, "operational_expense": 25045066, "product_revenue": 23384991, "quarter": 4, "rd_expense": 5648727, "revenue": 59024887, "salaries_expense": 11590247, "service_revenue": 35639896 } ], "market_conditions": { "gdp_growth": [ 0.06145373287567803, 0.049867534922200446, 0.05835701727353951, 0.0610949131187478 ], "inflation_rate": [ 0.008064552034074359, 0.011301441551470691, 0.00943142861206996, 0.010224050213097361 ], "interest_rate": [ 0.02443630554372357, 0.020833907459833136, 0.016191200705639848, 0.024367405647365597 ], "year": 2012 }, "random_event": { "description": "Stafford-Moore Expansion to New Market in 2012", "impact": -0.05, "type": "Expansion to New Market" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 50351, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 83406543, "net_revenue": 67387058, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 158186 }, { "average_project_size": 61182, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 85457501, "net_revenue": 67777208, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 159101 }, { "average_project_size": 120452, "billable_hours_per_employee": 108, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 82011634, "net_revenue": 68169617, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 160023 }, { "average_project_size": 86413, "billable_hours_per_employee": 150, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 77155456, "net_revenue": 68564297, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 160949 } ], "balance_sheet": [ { "assets": 89939372, "current_assets": 43123024, "current_liabilities": 22714212, "equity": 57473487, "fixed_assets": 46816348, "liabilities": 42900425, "long_term_liabilities": 20186213, "quarter": 1 }, { "assets": 93081148, "current_assets": 33388739, "current_liabilities": 22823450, "equity": 60439489, "fixed_assets": 59692409, "liabilities": 43869280, "long_term_liabilities": 21045830, "quarter": 2 }, { "assets": 96332672, "current_assets": 35779125, "current_liabilities": 19074322, "equity": 62196186, "fixed_assets": 60553547, "liabilities": 44860016, "long_term_liabilities": 25785694, "quarter": 3 }, { "assets": 99697779, "current_assets": 46741778, "current_liabilities": 19470088, "equity": 65047401, "fixed_assets": 52956001, "liabilities": 45873126, "long_term_liabilities": 26403038, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14605, "financing_cash_flow": -73635, "investing_cash_flow": -119546, "net_cash_flow": 15431918, "operating_cash_flow": 15728839, "quarter": 1 }, { "change_in_working_capital": -79351, "financing_cash_flow": -2539, "investing_cash_flow": -202987, "net_cash_flow": 13999912, "operating_cash_flow": 14430302, "quarter": 2 }, { "change_in_working_capital": 17162, "financing_cash_flow": 183148, "investing_cash_flow": -319937, "net_cash_flow": 14959141, "operating_cash_flow": 15240379, "quarter": 3 }, { "change_in_working_capital": 57937, "financing_cash_flow": -169178, "investing_cash_flow": -464183, "net_cash_flow": 14801273, "operating_cash_flow": 14983711, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7492498168655214, "current_ratio": 1.8985040731327154, "debt_to_equity_ratio": 0.7464385273856796, "profit_margin": 0.15484486650240764, "quarter": 1, "return_on_assets": 0.11601748786949502, "return_on_equity": 0.18155397461789644 }, { "asset_turnover_ratio": 0.7281518272636689, "current_ratio": 1.4629137575607545, "debt_to_equity_ratio": 0.7258380361223769, "profit_margin": 0.16565481717688932, "quarter": 2, "return_on_assets": 0.12062185782238097, "return_on_equity": 0.18576631248487227 }, { "asset_turnover_ratio": 0.7076479410848274, "current_ratio": 1.8757744049827827, "debt_to_equity_ratio": 0.721266349033042, "profit_margin": 0.1573065901191729, "quarter": 3, "return_on_assets": 0.11131768461690754, "return_on_equity": 0.17241459146707164 }, { "asset_turnover_ratio": 0.6877214085180373, "current_ratio": 2.400696802192163, "debt_to_equity_ratio": 0.7052261165669017, "profit_margin": 0.16368209827922542, "quarter": 4, "return_on_assets": 0.11256768317777671, "return_on_equity": 0.1725318433552787 } ], "income_statement": [ { "depreciation": 5294299, "expenses": 53647356, "income_tax": 3305162, "marketing_expense": 7088928, "net_income": 13739702, "net_profit": 10434540, "operational_expense": 32350746, "product_revenue": 14464364, "quarter": 1, "rd_expense": 8691008, "revenue": 67387058, "salaries_expense": 20614763, "service_revenue": 52922694 }, { "depreciation": 3202681, "expenses": 53435743, "income_tax": 3113844, "marketing_expense": 7582301, "net_income": 14341465, "net_profit": 11227621, "operational_expense": 29124462, "product_revenue": 15029957, "quarter": 2, "rd_expense": 7703019, "revenue": 67777208, "salaries_expense": 18522085, "service_revenue": 52747251 }, { "depreciation": 4516849, "expenses": 53224964, "income_tax": 4221123, "marketing_expense": 7810893, "net_income": 14944653, "net_profit": 10723530, "operational_expense": 28749912, "product_revenue": 15223999, "quarter": 3, "rd_expense": 7733516, "revenue": 68169617, "salaries_expense": 18613055, "service_revenue": 52945618 }, { "depreciation": 3760963, "expenses": 53015018, "income_tax": 4326531, "marketing_expense": 8005171, "net_income": 15549279, "net_profit": 11222748, "operational_expense": 30167829, "product_revenue": 23487089, "quarter": 4, "rd_expense": 10311796, "revenue": 68564297, "salaries_expense": 21797686, "service_revenue": 45077208 } ], "market_conditions": { "gdp_growth": [ 0.05064333523902077, 0.053497039636845704, 0.05579511585986495, 0.04530195590925633 ], "inflation_rate": [ 0.007433036765412648, 0.010318024337149487, 0.007142837424789056, 0.012116201436360201 ], "interest_rate": [ 0.01993834823743744, 0.02288274039470087, 0.017947332369063693, 0.022841400566309594 ], "year": 2013 }, "random_event": { "description": "Stafford-Moore Expansion to New Market in 2013", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 162704, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 98217102, "net_revenue": 77611837, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 182187 }, { "average_project_size": 81360, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 88049911, "net_revenue": 77454940, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 181819 }, { "average_project_size": 55894, "billable_hours_per_employee": 127, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 96501179, "net_revenue": 77298361, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 181452 }, { "average_project_size": 187462, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 91548805, "net_revenue": 77142098, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 181085 } ], "balance_sheet": [ { "assets": 111842593, "current_assets": 38757994, "current_liabilities": 22322348, "equity": 82616638, "fixed_assets": 73084599, "liabilities": 48733069, "long_term_liabilities": 26410721, "quarter": 1 }, { "assets": 113943424, "current_assets": 45875724, "current_liabilities": 21529874, "equity": 81369143, "fixed_assets": 68067700, "liabilities": 49362271, "long_term_liabilities": 27832397, "quarter": 2 }, { "assets": 116083717, "current_assets": 51687373, "current_liabilities": 26832110, "equity": 83537848, "fixed_assets": 64396344, "liabilities": 49999597, "long_term_liabilities": 23167487, "quarter": 3 }, { "assets": 118264213, "current_assets": 40083743, "current_liabilities": 24202100, "equity": 83935841, "fixed_assets": 78180470, "liabilities": 50645152, "long_term_liabilities": 26443052, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5051, "financing_cash_flow": 195193, "investing_cash_flow": -187891, "net_cash_flow": 23028626, "operating_cash_flow": 23389981, "quarter": 1 }, { "change_in_working_capital": -81505, "financing_cash_flow": 36708, "investing_cash_flow": -160973, "net_cash_flow": 21748054, "operating_cash_flow": 21991482, "quarter": 2 }, { "change_in_working_capital": -72467, "financing_cash_flow": -89657, "investing_cash_flow": -400063, "net_cash_flow": 20044052, "operating_cash_flow": 20404381, "quarter": 3 }, { "change_in_working_capital": -8127, "financing_cash_flow": -27138, "investing_cash_flow": -260508, "net_cash_flow": 18768956, "operating_cash_flow": 19134750, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6939381046002752, "current_ratio": 1.7362866128599017, "debt_to_equity_ratio": 0.5898699121598243, "profit_margin": 0.2513419956803754, "quarter": 1, "return_on_assets": 0.17441578808889024, "return_on_equity": 0.2361160472300991 }, { "asset_turnover_ratio": 0.6797666533173516, "current_ratio": 2.1307938913158524, "debt_to_equity_ratio": 0.6066460722094615, "profit_margin": 0.21674524568736353, "quarter": 2, "return_on_assets": 0.14733619028334624, "return_on_equity": 0.2063188744657173 }, { "asset_turnover_ratio": 0.665884613257172, "current_ratio": 1.9263253243967768, "debt_to_equity_ratio": 0.5985262751800836, "profit_margin": 0.22579687038901122, "quarter": 3, "return_on_assets": 0.15035466171366652, "return_on_equity": 0.2089319801486866 }, { "asset_turnover_ratio": 0.652286063916901, "current_ratio": 1.656209295887547, "debt_to_equity_ratio": 0.603379335890612, "profit_margin": 0.21151589628791273, "quarter": 4, "return_on_assets": 0.13796887144549805, "return_on_equity": 0.1943958600474379 } ], "income_statement": [ { "depreciation": 3882867, "expenses": 53187702, "income_tax": 4917021, "marketing_expense": 8240069, "net_income": 24424135, "net_profit": 19507114, "operational_expense": 32727478, "product_revenue": 22754326, "quarter": 1, "rd_expense": 8675530, "revenue": 77611837, "salaries_expense": 24720728, "service_revenue": 54857511 }, { "depreciation": 5203492, "expenses": 53476669, "income_tax": 7190281, "marketing_expense": 5531763, "net_income": 23978271, "net_profit": 16787990, "operational_expense": 36270792, "product_revenue": 21635601, "quarter": 2, "rd_expense": 9769498, "revenue": 77454940, "salaries_expense": 26534947, "service_revenue": 55819339 }, { "depreciation": 2950653, "expenses": 53767207, "income_tax": 6077426, "marketing_expense": 7433029, "net_income": 23531154, "net_profit": 17453728, "operational_expense": 29705405, "product_revenue": 26367413, "quarter": 3, "rd_expense": 6222443, "revenue": 77298361, "salaries_expense": 23037664, "service_revenue": 50930948 }, { "depreciation": 2817970, "expenses": 54059324, "income_tax": 6765994, "marketing_expense": 9570385, "net_income": 23082774, "net_profit": 16316780, "operational_expense": 32265773, "product_revenue": 18018684, "quarter": 4, "rd_expense": 7615662, "revenue": 77142098, "salaries_expense": 22362637, "service_revenue": 59123414 } ], "market_conditions": { "gdp_growth": [ 0.027272500760379903, 0.03846739460110746, 0.03930013866537633, 0.02708586880541985 ], "inflation_rate": [ 0.004209800075411333, 0.007082194928038178, 0.011746193639206938, 0.008670224332256105 ], "interest_rate": [ 0.019438508210475648, 0.016903888615380138, 0.01180622054511215, 0.014163010546041636 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1990, "industry": "Advertising", "location": "Stephentown", "name": "Owens, Gordon and Davies", "num_employees": 768, "region": "Latin America", "revenue_size": "Small", "website": "www.owens,gordonanddavies.com" }

[ { "advertising_kpis": [ { "average_project_size": 175358, "billable_hours_per_employee": 82, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 1467507, "net_revenue": 1203027, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 1566 }, { "average_project_size": 187578, "billable_hours_per_employee": 136, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 1461202, "net_revenue": 1185092, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 1543 }, { "average_project_size": 60933, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 1382069, "net_revenue": 1167426, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 1520 }, { "average_project_size": 55842, "billable_hours_per_employee": 107, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 1474481, "net_revenue": 1150023, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 1497 } ], "balance_sheet": [ { "assets": 1219532, "current_assets": 521242, "current_liabilities": 247808, "equity": 832971, "fixed_assets": 698290, "liabilities": 598088, "long_term_liabilities": 350280, "quarter": 1 }, { "assets": 1235998, "current_assets": 398730, "current_liabilities": 355087, "equity": 815090, "fixed_assets": 837268, "liabilities": 607686, "long_term_liabilities": 252599, "quarter": 2 }, { "assets": 1252686, "current_assets": 520585, "current_liabilities": 271957, "equity": 839840, "fixed_assets": 732101, "liabilities": 617438, "long_term_liabilities": 345481, "quarter": 3 }, { "assets": 1269599, "current_assets": 523808, "current_liabilities": 370670, "equity": 830639, "fixed_assets": 745791, "liabilities": 627346, "long_term_liabilities": 256676, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58310, "financing_cash_flow": 191047, "investing_cash_flow": -341066, "net_cash_flow": -137089, "operating_cash_flow": 269806, "quarter": 1 }, { "change_in_working_capital": -37294, "financing_cash_flow": 42943, "investing_cash_flow": -287376, "net_cash_flow": 221590, "operating_cash_flow": 259337, "quarter": 2 }, { "change_in_working_capital": 12883, "financing_cash_flow": 82009, "investing_cash_flow": -432036, "net_cash_flow": 350459, "operating_cash_flow": 279744, "quarter": 3 }, { "change_in_working_capital": -48441, "financing_cash_flow": 42866, "investing_cash_flow": -394233, "net_cash_flow": 244245, "operating_cash_flow": 252127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9864661197902146, "current_ratio": 2.1034107050619837, "debt_to_equity_ratio": 0.7180177941368907, "profit_margin": 0.17582897141959408, "quarter": 1, "return_on_assets": 0.1734493231829915, "return_on_equity": 0.2539428143356732 }, { "asset_turnover_ratio": 0.9588138492133482, "current_ratio": 1.122907907076294, "debt_to_equity_ratio": 0.7455446637794599, "profit_margin": 0.15760632929764104, "quarter": 2, "return_on_assets": 0.15111513125425768, "return_on_equity": 0.22915015519758555 }, { "asset_turnover_ratio": 0.9319382510860663, "current_ratio": 1.9142180565309956, "debt_to_equity_ratio": 0.7351852733854067, "profit_margin": 0.17525050838340075, "quarter": 3, "return_on_assets": 0.1633226522847705, "return_on_equity": 0.24360830634406552 }, { "asset_turnover_ratio": 0.9058159308569084, "current_ratio": 1.4131383710578143, "debt_to_equity_ratio": 0.7552570972468184, "profit_margin": 0.16381063683074165, "quarter": 4, "return_on_assets": 0.1483822844851012, "return_on_equity": 0.22679647837387842 } ], "income_statement": [ { "depreciation": 58279, "expenses": 937675, "income_tax": 53825, "marketing_expense": 130579, "net_income": 265352, "net_profit": 211527, "operational_expense": 506650, "product_revenue": 434877, "quarter": 1, "rd_expense": 135605, "revenue": 1203027, "salaries_expense": 407853, "service_revenue": 768150 }, { "depreciation": 72559, "expenses": 922095, "income_tax": 76219, "marketing_expense": 139993, "net_income": 262997, "net_profit": 186778, "operational_expense": 463452, "product_revenue": 248218, "quarter": 2, "rd_expense": 111851, "revenue": 1185092, "salaries_expense": 313327, "service_revenue": 936874 }, { "depreciation": 75152, "expenses": 906775, "income_tax": 56059, "marketing_expense": 181135, "net_income": 260651, "net_profit": 204592, "operational_expense": 554916, "product_revenue": 406003, "quarter": 3, "rd_expense": 135226, "revenue": 1167426, "salaries_expense": 346434, "service_revenue": 761423 }, { "depreciation": 63741, "expenses": 891709, "income_tax": 69928, "marketing_expense": 164293, "net_income": 258314, "net_profit": 188386, "operational_expense": 521068, "product_revenue": 280034, "quarter": 4, "rd_expense": 155676, "revenue": 1150023, "salaries_expense": 336657, "service_revenue": 869989 } ], "market_conditions": { "gdp_growth": [ -0.002993104832381504, -0.012595281323051375, -0.019593762377219354, -0.008740301337215598 ], "inflation_rate": [ 0.03137653464576806, 0.03224620404824548, 0.03187018485990886, 0.04026883579626281 ], "interest_rate": [ 0.05948489938376353, 0.0601582534580724, 0.05658696313953828, 0.05658764116238621 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 80302, "billable_hours_per_employee": 128, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 6072392, "net_revenue": 4779555, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6223 }, { "average_project_size": 166283, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 5220856, "net_revenue": 4707607, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6130 }, { "average_project_size": 94007, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 5245957, "net_revenue": 4636743, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 6037 }, { "average_project_size": 131701, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 5658426, "net_revenue": 4566946, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5947 } ], "balance_sheet": [ { "assets": 6602862, "current_assets": 2804156, "current_liabilities": 1671730, "equity": 4679081, "fixed_assets": 3798706, "liabilities": 3201985, "long_term_liabilities": 1530255, "quarter": 1 }, { "assets": 6817196, "current_assets": 2188367, "current_liabilities": 1653470, "equity": 4827731, "fixed_assets": 4628829, "liabilities": 3252475, "long_term_liabilities": 1599005, "quarter": 2 }, { "assets": 7038488, "current_assets": 2130294, "current_liabilities": 1907504, "equity": 4953668, "fixed_assets": 4908194, "liabilities": 3303762, "long_term_liabilities": 1396258, "quarter": 3 }, { "assets": 7266962, "current_assets": 2942230, "current_liabilities": 1530866, "equity": 5107882, "fixed_assets": 4324732, "liabilities": 3355858, "long_term_liabilities": 1824992, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31947, "financing_cash_flow": -54516, "investing_cash_flow": -121219, "net_cash_flow": 1067047, "operating_cash_flow": 1440175, "quarter": 1 }, { "change_in_working_capital": -7169, "financing_cash_flow": 124475, "investing_cash_flow": -270442, "net_cash_flow": 989035, "operating_cash_flow": 1470512, "quarter": 2 }, { "change_in_working_capital": -48255, "financing_cash_flow": 84895, "investing_cash_flow": -443776, "net_cash_flow": 1439804, "operating_cash_flow": 1452861, "quarter": 3 }, { "change_in_working_capital": 95400, "financing_cash_flow": 192905, "investing_cash_flow": -360306, "net_cash_flow": 1087145, "operating_cash_flow": 1418952, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7238611075015652, "current_ratio": 1.677397665891023, "debt_to_equity_ratio": 0.6843192071263566, "profit_margin": 0.26743159143476747, "quarter": 1, "return_on_assets": 0.19358332795687688, "return_on_equity": 0.273174155352301 }, { "asset_turnover_ratio": 0.6905488708260699, "current_ratio": 1.3234996703901492, "debt_to_equity_ratio": 0.6737067578951685, "profit_margin": 0.26829129959234066, "quarter": 2, "return_on_assets": 0.18526825398594965, "return_on_equity": 0.26161565339908127 }, { "asset_turnover_ratio": 0.6587697528219129, "current_ratio": 1.1167966096008186, "debt_to_equity_ratio": 0.6669324629749107, "profit_margin": 0.26288754843647794, "quarter": 3, "return_on_assets": 0.1731823653034572, "return_on_equity": 0.24606856979514977 }, { "asset_turnover_ratio": 0.6284532656149846, "current_ratio": 1.9219383015887739, "debt_to_equity_ratio": 0.6569959916850076, "profit_margin": 0.2620521460074194, "quarter": 4, "return_on_assets": 0.16468752691977748, "return_on_equity": 0.2343002442108099 } ], "income_statement": [ { "depreciation": 161971, "expenses": 2993260, "income_tax": 508091, "marketing_expense": 570975, "net_income": 1786295, "net_profit": 1278204, "operational_expense": 1662171, "product_revenue": 1328012, "quarter": 1, "rd_expense": 449931, "revenue": 4779555, "salaries_expense": 993365, "service_revenue": 3451543 }, { "depreciation": 207502, "expenses": 2953498, "income_tax": 491099, "marketing_expense": 387347, "net_income": 1754109, "net_profit": 1263010, "operational_expense": 1500888, "product_revenue": 1414267, "quarter": 2, "rd_expense": 298953, "revenue": 4707607, "salaries_expense": 1454314, "service_revenue": 3293340 }, { "depreciation": 233919, "expenses": 2914264, "income_tax": 503537, "marketing_expense": 370137, "net_income": 1722479, "net_profit": 1218942, "operational_expense": 1745125, "product_revenue": 1473885, "quarter": 3, "rd_expense": 578083, "revenue": 4636743, "salaries_expense": 1301739, "service_revenue": 3162858 }, { "depreciation": 222174, "expenses": 2875551, "income_tax": 494617, "marketing_expense": 400765, "net_income": 1691395, "net_profit": 1196778, "operational_expense": 1853928, "product_revenue": 1421990, "quarter": 4, "rd_expense": 502943, "revenue": 4566946, "salaries_expense": 1170598, "service_revenue": 3144956 } ], "market_conditions": { "gdp_growth": [ -0.02075802414331497, -0.011671371242713875, -0.00746639743202402, -0.01886316698683352 ], "inflation_rate": [ 0.03613083223002897, 0.029622766823600176, 0.030462383946577104, 0.03235952675278532 ], "interest_rate": [ 0.049756771028243565, 0.05058854115863809, 0.053785355886925346, 0.04743980425494283 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 87012, "billable_hours_per_employee": 155, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 772915, "net_revenue": 620759, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 808 }, { "average_project_size": 120322, "billable_hours_per_employee": 114, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 772828, "net_revenue": 603160, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 785 }, { "average_project_size": 147482, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 721422, "net_revenue": 586061, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 763 }, { "average_project_size": 176899, "billable_hours_per_employee": 131, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 660362, "net_revenue": 569446, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 741 } ], "balance_sheet": [ { "assets": 714187, "current_assets": 295048, "current_liabilities": 178024, "equity": 507615, "fixed_assets": 419139, "liabilities": 367958, "long_term_liabilities": 189934, "quarter": 1 }, { "assets": 739463, "current_assets": 290570, "current_liabilities": 214534, "equity": 522120, "fixed_assets": 448893, "liabilities": 378154, "long_term_liabilities": 163620, "quarter": 2 }, { "assets": 765633, "current_assets": 381337, "current_liabilities": 178526, "equity": 535726, "fixed_assets": 384296, "liabilities": 388633, "long_term_liabilities": 210107, "quarter": 3 }, { "assets": 792730, "current_assets": 342846, "current_liabilities": 168312, "equity": 531093, "fixed_assets": 449884, "liabilities": 399402, "long_term_liabilities": 231090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18169, "financing_cash_flow": 143542, "investing_cash_flow": -324817, "net_cash_flow": -37129, "operating_cash_flow": 184957, "quarter": 1 }, { "change_in_working_capital": -66338, "financing_cash_flow": 165551, "investing_cash_flow": -400045, "net_cash_flow": -108689, "operating_cash_flow": 180729, "quarter": 2 }, { "change_in_working_capital": 11971, "financing_cash_flow": 135521, "investing_cash_flow": -274544, "net_cash_flow": -17883, "operating_cash_flow": 181530, "quarter": 3 }, { "change_in_working_capital": -77965, "financing_cash_flow": 38007, "investing_cash_flow": -483088, "net_cash_flow": 48536, "operating_cash_flow": 165625, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8691827210520494, "current_ratio": 1.6573495708443806, "debt_to_equity_ratio": 0.7248761364419886, "profit_margin": 0.259981732040937, "quarter": 1, "return_on_assets": 0.2259716292791664, "return_on_equity": 0.31792992720861285 }, { "asset_turnover_ratio": 0.8156729951329545, "current_ratio": 1.354424007383445, "debt_to_equity_ratio": 0.7242664521565924, "profit_margin": 0.26661416539558325, "quarter": 2, "return_on_assets": 0.21746997483308833, "return_on_equity": 0.3079962460736995 }, { "asset_turnover_ratio": 0.765459430301463, "current_ratio": 2.136030606186214, "debt_to_equity_ratio": 0.7254324038781018, "profit_margin": 0.2708352884767968, "quarter": 3, "return_on_assets": 0.20731342562298125, "return_on_equity": 0.29628205463240537 }, { "asset_turnover_ratio": 0.7183353726994058, "current_ratio": 2.036967061172109, "debt_to_equity_ratio": 0.752037778694127, "profit_margin": 0.24192811961099034, "quarter": 4, "return_on_assets": 0.17378552596722718, "return_on_equity": 0.25939901297889445 } ], "income_statement": [ { "depreciation": 23571, "expenses": 402036, "income_tax": 57337, "marketing_expense": 74385, "net_income": 218723, "net_profit": 161386, "operational_expense": 234732, "product_revenue": 231392, "quarter": 1, "rd_expense": 66431, "revenue": 620759, "salaries_expense": 129840, "service_revenue": 389367 }, { "depreciation": 19918, "expenses": 392296, "income_tax": 50053, "marketing_expense": 72968, "net_income": 210864, "net_profit": 160811, "operational_expense": 273273, "product_revenue": 132657, "quarter": 2, "rd_expense": 51876, "revenue": 603160, "salaries_expense": 182276, "service_revenue": 470503 }, { "depreciation": 22804, "expenses": 382793, "income_tax": 44542, "marketing_expense": 75811, "net_income": 203268, "net_profit": 158726, "operational_expense": 259923, "product_revenue": 204303, "quarter": 3, "rd_expense": 45700, "revenue": 586061, "salaries_expense": 190082, "service_revenue": 381758 }, { "depreciation": 27860, "expenses": 373520, "income_tax": 58161, "marketing_expense": 69979, "net_income": 195926, "net_profit": 137765, "operational_expense": 208398, "product_revenue": 180684, "quarter": 4, "rd_expense": 47622, "revenue": 569446, "salaries_expense": 160397, "service_revenue": 388762 } ], "market_conditions": { "gdp_growth": [ -0.01500093168139197, -0.010624932007634176, -0.00929084761005009, -0.010385726620816204 ], "inflation_rate": [ 0.02775764621911001, 0.02763749244751305, 0.02050874510347731, 0.025749623418340778 ], "interest_rate": [ 0.043230793318150676, 0.04216058230085292, 0.04052903011252955, 0.04651926330088075 ], "year": 1992 }, "random_event": { "description": "Owens, Gordon and Davies Partnership with Major Brand in 1992", "impact": 0, "type": "Partnership with Major Brand" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 103866, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 2615008, "net_revenue": 2109719, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2747 }, { "average_project_size": 190605, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 2345218, "net_revenue": 2049650, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 2669 }, { "average_project_size": 72982, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 2202627, "net_revenue": 1991291, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2593 }, { "average_project_size": 54038, "billable_hours_per_employee": 143, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 2174200, "net_revenue": 1934594, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2519 } ], "balance_sheet": [ { "assets": 2579197, "current_assets": 1176648, "current_liabilities": 784918, "equity": 1757047, "fixed_assets": 1402549, "liabilities": 1410126, "long_term_liabilities": 625208, "quarter": 1 }, { "assets": 2628193, "current_assets": 1220301, "current_liabilities": 654713, "equity": 1801132, "fixed_assets": 1407892, "liabilities": 1430485, "long_term_liabilities": 775772, "quarter": 2 }, { "assets": 2678121, "current_assets": 1134907, "current_liabilities": 593607, "equity": 1772786, "fixed_assets": 1543214, "liabilities": 1451138, "long_term_liabilities": 857531, "quarter": 3 }, { "assets": 2728997, "current_assets": 1296167, "current_liabilities": 766860, "equity": 1833858, "fixed_assets": 1432830, "liabilities": 1472090, "long_term_liabilities": 705230, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99345, "financing_cash_flow": 29391, "investing_cash_flow": -371549, "net_cash_flow": 345718, "operating_cash_flow": 716677, "quarter": 1 }, { "change_in_working_capital": 80044, "financing_cash_flow": -29993, "investing_cash_flow": -154711, "net_cash_flow": 449228, "operating_cash_flow": 727644, "quarter": 2 }, { "change_in_working_capital": 57711, "financing_cash_flow": -156929, "investing_cash_flow": -129312, "net_cash_flow": 225277, "operating_cash_flow": 631998, "quarter": 3 }, { "change_in_working_capital": 98958, "financing_cash_flow": -133742, "investing_cash_flow": -102695, "net_cash_flow": 607874, "operating_cash_flow": 658407, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8179751294685904, "current_ratio": 1.4990712405627085, "debt_to_equity_ratio": 0.8025545133397115, "profit_margin": 0.2786987271764628, "quarter": 1, "return_on_assets": 0.22796862744489854, "return_on_equity": 0.33463874330054916 }, { "asset_turnover_ratio": 0.7798704280849998, "current_ratio": 1.8638716506316508, "debt_to_equity_ratio": 0.7942144162671031, "profit_margin": 0.29440343473275926, "quarter": 2, "return_on_assets": 0.22959653267473126, "return_on_equity": 0.33502486214225274 }, { "asset_turnover_ratio": 0.74354034041031, "current_ratio": 1.9118827776626623, "debt_to_equity_ratio": 0.8185635491255008, "profit_margin": 0.27409504688164615, "quarter": 3, "return_on_assets": 0.20380072446315906, "return_on_equity": 0.30787867232706034 }, { "asset_turnover_ratio": 0.7089029412637683, "current_ratio": 1.6902263776960593, "debt_to_equity_ratio": 0.8027284555292722, "profit_margin": 0.2982284655074915, "quarter": 4, "return_on_assets": 0.211415036366841, "return_on_equity": 0.3146105096468756 } ], "income_statement": [ { "depreciation": 128701, "expenses": 1288911, "income_tax": 232832, "marketing_expense": 207136, "net_income": 820808, "net_profit": 587976, "operational_expense": 814445, "product_revenue": 607349, "quarter": 1, "rd_expense": 195089, "revenue": 2109719, "salaries_expense": 626263, "service_revenue": 1502370 }, { "depreciation": 124220, "expenses": 1249880, "income_tax": 196346, "marketing_expense": 128221, "net_income": 799770, "net_profit": 603424, "operational_expense": 837183, "product_revenue": 586382, "quarter": 2, "rd_expense": 139154, "revenue": 2049650, "salaries_expense": 574488, "service_revenue": 1463268 }, { "depreciation": 86195, "expenses": 1212031, "income_tax": 233457, "marketing_expense": 190457, "net_income": 779260, "net_profit": 545803, "operational_expense": 810205, "product_revenue": 581089, "quarter": 3, "rd_expense": 182900, "revenue": 1991291, "salaries_expense": 439271, "service_revenue": 1410202 }, { "depreciation": 81456, "expenses": 1175328, "income_tax": 182315, "marketing_expense": 230985, "net_income": 759266, "net_profit": 576951, "operational_expense": 796266, "product_revenue": 594943, "quarter": 4, "rd_expense": 224674, "revenue": 1934594, "salaries_expense": 494449, "service_revenue": 1339651 } ], "market_conditions": { "gdp_growth": [ 0.008459863591432444, 0.019629213149021232, 0.012665569591193061, 0.017926984892912716 ], "inflation_rate": [ 0.026243049264184515, 0.02635656815938058, 0.024557086986718123, 0.023402643196390273 ], "interest_rate": [ 0.05198098268947798, 0.05681186257915725, 0.05245038348286986, 0.054505841895599004 ], "year": 1993 }, "random_event": { "description": "Owens, Gordon and Davies Expansion to New Market in 1993", "impact": 0.05, "type": "Expansion to New Market" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 128437, "billable_hours_per_employee": 113, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 4885126, "net_revenue": 4171050, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5431 }, { "average_project_size": 134861, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 4772465, "net_revenue": 4193501, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 5460 }, { "average_project_size": 164839, "billable_hours_per_employee": 85, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 5290185, "net_revenue": 4216074, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 5490 }, { "average_project_size": 125553, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 4784619, "net_revenue": 4238768, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 5519 } ], "balance_sheet": [ { "assets": 4417060, "current_assets": 1374447, "current_liabilities": 934844, "equity": 3882738, "fixed_assets": 3042613, "liabilities": 1777311, "long_term_liabilities": 842467, "quarter": 1 }, { "assets": 4537936, "current_assets": 1647799, "current_liabilities": 802594, "equity": 3948290, "fixed_assets": 2890137, "liabilities": 1800108, "long_term_liabilities": 997514, "quarter": 2 }, { "assets": 4662119, "current_assets": 1976972, "current_liabilities": 940553, "equity": 4043207, "fixed_assets": 2685147, "liabilities": 1823197, "long_term_liabilities": 882644, "quarter": 3 }, { "assets": 4789702, "current_assets": 1962715, "current_liabilities": 975280, "equity": 4157117, "fixed_assets": 2826987, "liabilities": 1846582, "long_term_liabilities": 871302, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5170, "financing_cash_flow": -123901, "investing_cash_flow": -114409, "net_cash_flow": 954140, "operating_cash_flow": 1457891, "quarter": 1 }, { "change_in_working_capital": 69740, "financing_cash_flow": 84297, "investing_cash_flow": -461631, "net_cash_flow": 1038119, "operating_cash_flow": 1361160, "quarter": 2 }, { "change_in_working_capital": -30331, "financing_cash_flow": -83187, "investing_cash_flow": -343605, "net_cash_flow": 759292, "operating_cash_flow": 1377785, "quarter": 3 }, { "change_in_working_capital": 3418, "financing_cash_flow": -99177, "investing_cash_flow": -403550, "net_cash_flow": 1405325, "operating_cash_flow": 1442826, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9443045826862212, "current_ratio": 1.4702420938680678, "debt_to_equity_ratio": 0.4577468271101475, "profit_margin": 0.2980038599393438, "quarter": 1, "return_on_assets": 0.28140641059890514, "return_on_equity": 0.32013208205137716 }, { "asset_turnover_ratio": 0.9240987532658019, "current_ratio": 2.053091600485426, "debt_to_equity_ratio": 0.45592091766308956, "profit_margin": 0.2886518925356164, "quarter": 2, "return_on_assets": 0.2667428540199774, "return_on_equity": 0.30657879740343286 }, { "asset_turnover_ratio": 0.9043256939601928, "current_ratio": 2.101925144037603, "debt_to_equity_ratio": 0.45092843379030556, "profit_margin": 0.28564133361985583, "quarter": 3, "return_on_assets": 0.2583127972494911, "return_on_equity": 0.29785390656476407 }, { "asset_turnover_ratio": 0.8849753074408387, "current_ratio": 2.012463087523583, "debt_to_equity_ratio": 0.4441977456973186, "profit_margin": 0.28640326623207496, "quarter": 4, "return_on_assets": 0.2534598185857909, "return_on_equity": 0.29202858615718535 } ], "income_statement": [ { "depreciation": 214902, "expenses": 2536787, "income_tax": 391274, "marketing_expense": 416622, "net_income": 1634263, "net_profit": 1242989, "operational_expense": 1727101, "product_revenue": 1239485, "quarter": 1, "rd_expense": 399516, "revenue": 4171050, "salaries_expense": 792177, "service_revenue": 2931565 }, { "depreciation": 150698, "expenses": 2541691, "income_tax": 441348, "marketing_expense": 459024, "net_income": 1651810, "net_profit": 1210462, "operational_expense": 1551854, "product_revenue": 880070, "quarter": 2, "rd_expense": 303048, "revenue": 4193501, "salaries_expense": 1149256, "service_revenue": 3313431 }, { "depreciation": 173500, "expenses": 2546604, "income_tax": 465185, "marketing_expense": 367019, "net_income": 1669470, "net_profit": 1204285, "operational_expense": 1498886, "product_revenue": 1209546, "quarter": 3, "rd_expense": 487036, "revenue": 4216074, "salaries_expense": 979745, "service_revenue": 3006528 }, { "depreciation": 228829, "expenses": 2551527, "income_tax": 473244, "marketing_expense": 506156, "net_income": 1687241, "net_profit": 1213997, "operational_expense": 1300860, "product_revenue": 1553630, "quarter": 4, "rd_expense": 320512, "revenue": 4238768, "salaries_expense": 1144516, "service_revenue": 2685138 } ], "market_conditions": { "gdp_growth": [ 0.000463697781946543, -0.00024374506233171972, 0.0025565074804155628, -0.002495840650604253 ], "inflation_rate": [ 0.0409491380875886, 0.04296733182138327, 0.043213751968635944, 0.0425601825449879 ], "interest_rate": [ 0.04841703615646217, 0.050710564756518854, 0.051349234214228864, 0.047697635135991526 ], "year": 1994 }, "random_event": { "description": "Owens, Gordon and Davies Expansion to New Market in 1994", "impact": 0.02, "type": "Expansion to New Market" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 91573, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 2861545, "net_revenue": 2390212, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3112 }, { "average_project_size": 105360, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 2938767, "net_revenue": 2339341, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3046 }, { "average_project_size": 67825, "billable_hours_per_employee": 120, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 2734153, "net_revenue": 2289553, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2981 }, { "average_project_size": 114456, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 2632006, "net_revenue": 2240825, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2918 } ], "balance_sheet": [ { "assets": 2797977, "current_assets": 1156537, "current_liabilities": 643932, "equity": 1786489, "fixed_assets": 1641440, "liabilities": 1575355, "long_term_liabilities": 931423, "quarter": 1 }, { "assets": 2841721, "current_assets": 1099170, "current_liabilities": 887123, "equity": 1750495, "fixed_assets": 1742551, "liabilities": 1603296, "long_term_liabilities": 716173, "quarter": 2 }, { "assets": 2886148, "current_assets": 1189470, "current_liabilities": 868450, "equity": 1749268, "fixed_assets": 1696678, "liabilities": 1631732, "long_term_liabilities": 763282, "quarter": 3 }, { "assets": 2931270, "current_assets": 1158227, "current_liabilities": 960958, "equity": 1745480, "fixed_assets": 1773043, "liabilities": 1660673, "long_term_liabilities": 699715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36846, "financing_cash_flow": 12931, "investing_cash_flow": -310542, "net_cash_flow": 303320, "operating_cash_flow": 661455, "quarter": 1 }, { "change_in_working_capital": -73707, "financing_cash_flow": 29885, "investing_cash_flow": -159440, "net_cash_flow": 593031, "operating_cash_flow": 609083, "quarter": 2 }, { "change_in_working_capital": -4400, "financing_cash_flow": -96444, "investing_cash_flow": -438913, "net_cash_flow": 503613, "operating_cash_flow": 634259, "quarter": 3 }, { "change_in_working_capital": 19567, "financing_cash_flow": 171880, "investing_cash_flow": -213494, "net_cash_flow": 206727, "operating_cash_flow": 625798, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8542643488491863, "current_ratio": 1.7960545523440363, "debt_to_equity_ratio": 0.8818162328455423, "profit_margin": 0.23590668944846732, "quarter": 1, "return_on_assets": 0.20152667445086217, "return_on_equity": 0.31562858769351504 }, { "asset_turnover_ratio": 0.823212764377643, "current_ratio": 1.239027733471007, "debt_to_equity_ratio": 0.915910071151303, "profit_margin": 0.21889497939804414, "quarter": 2, "return_on_assets": 0.18019714109865115, "return_on_equity": 0.2925286847434583 }, { "asset_turnover_ratio": 0.7932902262808421, "current_ratio": 1.369647072370315, "debt_to_equity_ratio": 0.9328084661698494, "profit_margin": 0.21613476517031927, "quarter": 3, "return_on_assets": 0.17145759676911926, "return_on_equity": 0.2828909006510152 }, { "asset_turnover_ratio": 0.7644553384710382, "current_ratio": 1.2052836856553564, "debt_to_equity_ratio": 0.9514133648050966, "profit_margin": 0.2119232871821762, "quarter": 4, "return_on_assets": 0.16200588823274553, "return_on_equity": 0.2720644178105736 } ], "income_statement": [ { "depreciation": 97588, "expenses": 1673331, "income_tax": 153014, "marketing_expense": 298119, "net_income": 716881, "net_profit": 563867, "operational_expense": 1051304, "product_revenue": 797617, "quarter": 1, "rd_expense": 183342, "revenue": 2390212, "salaries_expense": 802244, "service_revenue": 1592595 }, { "depreciation": 97013, "expenses": 1651238, "income_tax": 176033, "marketing_expense": 306696, "net_income": 688103, "net_profit": 512070, "operational_expense": 1093521, "product_revenue": 678584, "quarter": 2, "rd_expense": 245580, "revenue": 2339341, "salaries_expense": 580014, "service_revenue": 1660757 }, { "depreciation": 139407, "expenses": 1629437, "income_tax": 165264, "marketing_expense": 178368, "net_income": 660116, "net_profit": 494852, "operational_expense": 1023335, "product_revenue": 860542, "quarter": 3, "rd_expense": 217594, "revenue": 2289553, "salaries_expense": 712265, "service_revenue": 1429011 }, { "depreciation": 150915, "expenses": 1607924, "income_tax": 158018, "marketing_expense": 208228, "net_income": 632901, "net_profit": 474883, "operational_expense": 1096250, "product_revenue": 494123, "quarter": 4, "rd_expense": 283510, "revenue": 2240825, "salaries_expense": 542935, "service_revenue": 1746702 } ], "market_conditions": { "gdp_growth": [ -0.01665636697920432, -0.01057897549403579, -0.009248423900714654, -0.0063541238777453535 ], "inflation_rate": [ 0.03307869733084789, 0.03115492694143108, 0.024709879175222004, 0.03304599838542314 ], "interest_rate": [ 0.041310300831389236, 0.04142491607536439, 0.04179764927264897, 0.04459337840877255 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 150184, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 4910569, "net_revenue": 4366516, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5686 }, { "average_project_size": 59200, "billable_hours_per_employee": 154, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 5456461, "net_revenue": 4308418, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 5610 }, { "average_project_size": 63648, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 5447378, "net_revenue": 4251094, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5535 }, { "average_project_size": 197020, "billable_hours_per_employee": 136, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 5243668, "net_revenue": 4194533, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5462 } ], "balance_sheet": [ { "assets": 6378195, "current_assets": 2641770, "current_liabilities": 1253657, "equity": 3972725, "fixed_assets": 3736425, "liabilities": 3087437, "long_term_liabilities": 1833780, "quarter": 1 }, { "assets": 6563534, "current_assets": 3051073, "current_liabilities": 1620911, "equity": 4111854, "fixed_assets": 3512461, "liabilities": 3129256, "long_term_liabilities": 1508345, "quarter": 2 }, { "assets": 6754258, "current_assets": 3069128, "current_liabilities": 1455341, "equity": 4288862, "fixed_assets": 3685130, "liabilities": 3171641, "long_term_liabilities": 1716300, "quarter": 3 }, { "assets": 6950524, "current_assets": 3423998, "current_liabilities": 1784236, "equity": 4397992, "fixed_assets": 3526526, "liabilities": 3214600, "long_term_liabilities": 1430364, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87585, "financing_cash_flow": 162721, "investing_cash_flow": -244103, "net_cash_flow": 859497, "operating_cash_flow": 885975, "quarter": 1 }, { "change_in_working_capital": 27032, "financing_cash_flow": 143173, "investing_cash_flow": -252198, "net_cash_flow": 954825, "operating_cash_flow": 991768, "quarter": 2 }, { "change_in_working_capital": -24305, "financing_cash_flow": -28273, "investing_cash_flow": -257275, "net_cash_flow": 500803, "operating_cash_flow": 939422, "quarter": 3 }, { "change_in_working_capital": -20298, "financing_cash_flow": -10245, "investing_cash_flow": -198162, "net_cash_flow": 464797, "operating_cash_flow": 915802, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6846005805717762, "current_ratio": 2.107251026397172, "debt_to_equity_ratio": 0.7771584995185924, "profit_margin": 0.1561810376968732, "quarter": 1, "return_on_assets": 0.10692162908158186, "return_on_equity": 0.17166227211800464 }, { "asset_turnover_ratio": 0.656417411717529, "current_ratio": 1.882319880610348, "debt_to_equity_ratio": 0.7610328576841493, "profit_margin": 0.15726793454117033, "quarter": 2, "return_on_assets": 0.1032334105376768, "return_on_equity": 0.16478600650704037 }, { "asset_turnover_ratio": 0.6293946722201017, "current_ratio": 2.108872078777414, "debt_to_equity_ratio": 0.739506423848564, "profit_margin": 0.1661325296500148, "quarter": 3, "return_on_assets": 0.1045629290441674, "return_on_equity": 0.1646695557003233 }, { "asset_turnover_ratio": 0.6034844279366562, "current_ratio": 1.9190275277485713, "debt_to_equity_ratio": 0.7309244764428857, "profit_margin": 0.15784069406534648, "quarter": 4, "return_on_assets": 0.09525440096315041, "return_on_equity": 0.15053870038872286 } ], "income_statement": [ { "depreciation": 204008, "expenses": 3445622, "income_tax": 238927, "marketing_expense": 365170, "net_income": 920894, "net_profit": 681967, "operational_expense": 2289760, "product_revenue": 1510109, "quarter": 1, "rd_expense": 480409, "revenue": 4366516, "salaries_expense": 1437804, "service_revenue": 2856407 }, { "depreciation": 314192, "expenses": 3396918, "income_tax": 233924, "marketing_expense": 600156, "net_income": 911500, "net_profit": 677576, "operational_expense": 1738270, "product_revenue": 1300239, "quarter": 2, "rd_expense": 660028, "revenue": 4308418, "salaries_expense": 1676047, "service_revenue": 3008179 }, { "depreciation": 233177, "expenses": 3348903, "income_tax": 195946, "marketing_expense": 559093, "net_income": 902191, "net_profit": 706245, "operational_expense": 2225757, "product_revenue": 1663966, "quarter": 3, "rd_expense": 463885, "revenue": 4251094, "salaries_expense": 1385316, "service_revenue": 2587128 }, { "depreciation": 253734, "expenses": 3301567, "income_tax": 230898, "marketing_expense": 403833, "net_income": 892966, "net_profit": 662068, "operational_expense": 2249374, "product_revenue": 1247317, "quarter": 4, "rd_expense": 421970, "revenue": 4194533, "salaries_expense": 1155912, "service_revenue": 2947216 } ], "market_conditions": { "gdp_growth": [ 0.009661309611435362, 0.0007507670112849862, 0.000667015479919565, 0.009797459187850513 ], "inflation_rate": [ 0.020318666591476485, 0.018871486069681795, 0.0242665913446551, 0.018321797518407616 ], "interest_rate": [ 0.04984072149525029, 0.04705114751325082, 0.04284312688502542, 0.042897719794817706 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1995, "industry": "Advertising", "location": "Port Justin", "name": "Fritz PLC", "num_employees": 532, "region": "Europe", "revenue_size": "Small", "website": "www.fritzplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 196045, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 1803874, "net_revenue": 1457179, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2739 }, { "average_project_size": 131402, "billable_hours_per_employee": 140, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 1666748, "net_revenue": 1473282, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2769 }, { "average_project_size": 53686, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 1866711, "net_revenue": 1489563, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 2800 }, { "average_project_size": 192952, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 1905161, "net_revenue": 1506024, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2831 } ], "balance_sheet": [ { "assets": 1654206, "current_assets": 613566, "current_liabilities": 452168, "equity": 918479, "fixed_assets": 1040640, "liabilities": 962887, "long_term_liabilities": 510719, "quarter": 1 }, { "assets": 1698504, "current_assets": 570155, "current_liabilities": 483424, "equity": 939466, "fixed_assets": 1128349, "liabilities": 987340, "long_term_liabilities": 503916, "quarter": 2 }, { "assets": 1743989, "current_assets": 811409, "current_liabilities": 544778, "equity": 971026, "fixed_assets": 932580, "liabilities": 1012414, "long_term_liabilities": 467636, "quarter": 3 }, { "assets": 1790691, "current_assets": 811341, "current_liabilities": 549654, "equity": 1024537, "fixed_assets": 979350, "liabilities": 1038124, "long_term_liabilities": 488470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -710, "financing_cash_flow": 55303, "investing_cash_flow": -108822, "net_cash_flow": 6286, "operating_cash_flow": 323596, "quarter": 1 }, { "change_in_working_capital": 41575, "financing_cash_flow": -43990, "investing_cash_flow": -266619, "net_cash_flow": 115269, "operating_cash_flow": 310602, "quarter": 2 }, { "change_in_working_capital": -84895, "financing_cash_flow": 113297, "investing_cash_flow": -293851, "net_cash_flow": 158462, "operating_cash_flow": 320005, "quarter": 3 }, { "change_in_working_capital": -10346, "financing_cash_flow": 83923, "investing_cash_flow": -121619, "net_cash_flow": 131797, "operating_cash_flow": 376335, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.88089331074848, "current_ratio": 1.3569425523256842, "debt_to_equity_ratio": 1.0483494995530656, "profit_margin": 0.15589025095750075, "quarter": 1, "return_on_assets": 0.13732267927936423, "return_on_equity": 0.24732193114921516 }, { "asset_turnover_ratio": 0.8673997823967444, "current_ratio": 1.1794097934732244, "debt_to_equity_ratio": 1.0509587361330799, "profit_margin": 0.15496150770863962, "quarter": 2, "return_on_assets": 0.13441357806634543, "return_on_equity": 0.24301251987831385 }, { "asset_turnover_ratio": 0.8541126119488139, "current_ratio": 1.4894305570342414, "debt_to_equity_ratio": 1.0426229575727117, "profit_margin": 0.16075251600637233, "quarter": 3, "return_on_assets": 0.1373007513235462, "return_on_equity": 0.24659586869970526 }, { "asset_turnover_ratio": 0.8410295243567986, "current_ratio": 1.4760940518944645, "debt_to_equity_ratio": 1.013261600117907, "profit_margin": 0.18058809155763786, "quarter": 4, "return_on_assets": 0.15187991674722215, "return_on_equity": 0.265456494006561 } ], "income_statement": [ { "depreciation": 96436, "expenses": 1148813, "income_tax": 81206, "marketing_expense": 121940, "net_income": 308366, "net_profit": 227160, "operational_expense": 643622, "product_revenue": 385101, "quarter": 1, "rd_expense": 210295, "revenue": 1457179, "salaries_expense": 515127, "service_revenue": 1072078 }, { "depreciation": 82300, "expenses": 1150660, "income_tax": 94320, "marketing_expense": 152048, "net_income": 322622, "net_profit": 228302, "operational_expense": 753321, "product_revenue": 358189, "quarter": 2, "rd_expense": 215560, "revenue": 1473282, "salaries_expense": 375118, "service_revenue": 1115093 }, { "depreciation": 80554, "expenses": 1152510, "income_tax": 97602, "marketing_expense": 196791, "net_income": 337053, "net_profit": 239451, "operational_expense": 775760, "product_revenue": 576643, "quarter": 3, "rd_expense": 218175, "revenue": 1489563, "salaries_expense": 476166, "service_revenue": 912920 }, { "depreciation": 104365, "expenses": 1154364, "income_tax": 79690, "marketing_expense": 148792, "net_income": 351660, "net_profit": 271970, "operational_expense": 601307, "product_revenue": 590860, "quarter": 4, "rd_expense": 183010, "revenue": 1506024, "salaries_expense": 487628, "service_revenue": 915164 } ], "market_conditions": { "gdp_growth": [ 0.027092691228824534, 0.014334788635137588, 0.03146820600821074, 0.01840751253751497 ], "inflation_rate": [ 0.013440618813700596, 0.014922389353450086, 0.016493314676442144, 0.010562679742703054 ], "interest_rate": [ 0.026746543677254504, 0.03366297484105115, 0.032789563057035315, 0.02827734593883641 ], "year": 1995 }, "random_event": { "description": "Fritz PLC Partnership with Major Brand in 1995", "impact": 0.05, "type": "Partnership with Major Brand" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 193401, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 2156425, "net_revenue": 1805661, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 3394 }, { "average_project_size": 112601, "billable_hours_per_employee": 149, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 2293023, "net_revenue": 1809811, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3402 }, { "average_project_size": 123784, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 2082797, "net_revenue": 1813970, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3410 }, { "average_project_size": 74594, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 2148953, "net_revenue": 1818139, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 3418 } ], "balance_sheet": [ { "assets": 1824205, "current_assets": 847260, "current_liabilities": 334949, "equity": 1387088, "fixed_assets": 976945, "liabilities": 783811, "long_term_liabilities": 448862, "quarter": 1 }, { "assets": 1860526, "current_assets": 809254, "current_liabilities": 388855, "equity": 1414050, "fixed_assets": 1051272, "liabilities": 802765, "long_term_liabilities": 413910, "quarter": 2 }, { "assets": 1897570, "current_assets": 636322, "current_liabilities": 472249, "equity": 1412126, "fixed_assets": 1261248, "liabilities": 822178, "long_term_liabilities": 349929, "quarter": 3 }, { "assets": 1935351, "current_assets": 877605, "current_liabilities": 396867, "equity": 1437819, "fixed_assets": 1057746, "liabilities": 842060, "long_term_liabilities": 445193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4607, "financing_cash_flow": -65953, "investing_cash_flow": -249767, "net_cash_flow": 104103, "operating_cash_flow": 434284, "quarter": 1 }, { "change_in_working_capital": 21847, "financing_cash_flow": -143049, "investing_cash_flow": -101861, "net_cash_flow": 113902, "operating_cash_flow": 460045, "quarter": 2 }, { "change_in_working_capital": -49400, "financing_cash_flow": -158275, "investing_cash_flow": -455861, "net_cash_flow": 293850, "operating_cash_flow": 419833, "quarter": 3 }, { "change_in_working_capital": 68285, "financing_cash_flow": 108525, "investing_cash_flow": -487719, "net_cash_flow": 357576, "operating_cash_flow": 469810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9898344758401605, "current_ratio": 2.5295194193742927, "debt_to_equity_ratio": 0.5650766209497884, "profit_margin": 0.19200392543229322, "quarter": 1, "return_on_assets": 0.19005210488952723, "return_on_equity": 0.2499437670861546 }, { "asset_turnover_ratio": 0.9727415795318098, "current_ratio": 2.0811202119041803, "debt_to_equity_ratio": 0.5677062338672607, "profit_margin": 0.1968653080349274, "quarter": 2, "return_on_assets": 0.19149907069291158, "return_on_equity": 0.25196350906969345 }, { "asset_turnover_ratio": 0.955943654252544, "current_ratio": 1.3474290046140913, "debt_to_equity_ratio": 0.5822270817193367, "profit_margin": 0.1856337205135697, "quarter": 3, "return_on_assets": 0.17745537714023726, "return_on_equity": 0.23845889106212903 }, { "asset_turnover_ratio": 0.9394363089692774, "current_ratio": 2.2113327638730356, "debt_to_equity_ratio": 0.5856509059902533, "profit_margin": 0.18949486260401432, "quarter": 4, "return_on_assets": 0.17801835429335558, "return_on_equity": 0.23961847770825118 } ], "income_statement": [ { "depreciation": 87590, "expenses": 1362196, "income_tax": 96771, "marketing_expense": 254165, "net_income": 443465, "net_profit": 346694, "operational_expense": 714849, "product_revenue": 624889, "quarter": 1, "rd_expense": 154227, "revenue": 1805661, "salaries_expense": 489455, "service_revenue": 1180772 }, { "depreciation": 103756, "expenses": 1362065, "income_tax": 91457, "marketing_expense": 198569, "net_income": 447746, "net_profit": 356289, "operational_expense": 914263, "product_revenue": 606399, "quarter": 2, "rd_expense": 179754, "revenue": 1809811, "salaries_expense": 594406, "service_revenue": 1203412 }, { "depreciation": 83099, "expenses": 1361934, "income_tax": 115302, "marketing_expense": 188939, "net_income": 452036, "net_profit": 336734, "operational_expense": 927457, "product_revenue": 523263, "quarter": 3, "rd_expense": 219080, "revenue": 1813970, "salaries_expense": 486078, "service_revenue": 1290707 }, { "depreciation": 125282, "expenses": 1361804, "income_tax": 111807, "marketing_expense": 148087, "net_income": 456335, "net_profit": 344528, "operational_expense": 742641, "product_revenue": 697171, "quarter": 4, "rd_expense": 204603, "revenue": 1818139, "salaries_expense": 409411, "service_revenue": 1120968 } ], "market_conditions": { "gdp_growth": [ 0.017986879372667842, 0.015252092894261025, 0.012449044459418482, 0.008973081690219138 ], "inflation_rate": [ 0.01071226256608681, 0.012878010198263755, 0.014579822232015153, 0.010546463913961118 ], "interest_rate": [ 0.018057751264300873, 0.02069486574777735, 0.019749539560537502, 0.016461620174251977 ], "year": 1996 }, "random_event": { "description": "Fritz PLC Introduction of New Service in 1996", "impact": -0.09, "type": "Introduction of New Service" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 80527, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 1710184, "net_revenue": 1345292, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2529 }, { "average_project_size": 105784, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 1555071, "net_revenue": 1351381, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 2540 }, { "average_project_size": 174144, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 1553248, "net_revenue": 1357498, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2552 }, { "average_project_size": 156083, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 1649129, "net_revenue": 1363642, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 2563 } ], "balance_sheet": [ { "assets": 1847987, "current_assets": 735973, "current_liabilities": 530340, "equity": 1089398, "fixed_assets": 1112014, "liabilities": 1096092, "long_term_liabilities": 565752, "quarter": 1 }, { "assets": 1895326, "current_assets": 787420, "current_liabilities": 559312, "equity": 1090015, "fixed_assets": 1107906, "liabilities": 1122904, "long_term_liabilities": 563592, "quarter": 2 }, { "assets": 1943877, "current_assets": 888255, "current_liabilities": 665479, "equity": 1128199, "fixed_assets": 1055622, "liabilities": 1150371, "long_term_liabilities": 484892, "quarter": 3 }, { "assets": 1993673, "current_assets": 641448, "current_liabilities": 610875, "equity": 1144652, "fixed_assets": 1352225, "liabilities": 1178511, "long_term_liabilities": 567636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32171, "financing_cash_flow": -143234, "investing_cash_flow": -442053, "net_cash_flow": 81290, "operating_cash_flow": 406000, "quarter": 1 }, { "change_in_working_capital": -66717, "financing_cash_flow": -125112, "investing_cash_flow": -230439, "net_cash_flow": -172684, "operating_cash_flow": 393496, "quarter": 2 }, { "change_in_working_capital": -95664, "financing_cash_flow": 122732, "investing_cash_flow": -414091, "net_cash_flow": -143477, "operating_cash_flow": 399419, "quarter": 3 }, { "change_in_working_capital": 13683, "financing_cash_flow": -54607, "investing_cash_flow": -418224, "net_cash_flow": 93200, "operating_cash_flow": 394722, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7279769825220632, "current_ratio": 1.3877380548327487, "debt_to_equity_ratio": 1.0061446780699066, "profit_margin": 0.25087713299417524, "quarter": 1, "return_on_assets": 0.18263277826088603, "return_on_equity": 0.30980688416905483 }, { "asset_turnover_ratio": 0.7130071554972601, "current_ratio": 1.4078367708899504, "debt_to_equity_ratio": 1.0301729792709275, "profit_margin": 0.2350136638002162, "quarter": 2, "return_on_assets": 0.16756642392918158, "return_on_equity": 0.2913657151507089 }, { "asset_turnover_ratio": 0.6983456257777627, "current_ratio": 1.3347603756091477, "debt_to_equity_ratio": 1.0196525612945944, "profit_margin": 0.24655137613462413, "quarter": 3, "return_on_assets": 0.17217807505310265, "return_on_equity": 0.2966613159557844 }, { "asset_turnover_ratio": 0.6839847858701, "current_ratio": 1.05004788213628, "debt_to_equity_ratio": 1.0295801693440452, "profit_margin": 0.24162500128332803, "quarter": 4, "return_on_assets": 0.16526782476363977, "return_on_equity": 0.2878516789382275 } ], "income_statement": [ { "depreciation": 68497, "expenses": 900661, "income_tax": 107128, "marketing_expense": 168354, "net_income": 444631, "net_profit": 337503, "operational_expense": 525480, "product_revenue": 463237, "quarter": 1, "rd_expense": 109299, "revenue": 1345292, "salaries_expense": 343412, "service_revenue": 882055 }, { "depreciation": 75903, "expenses": 905277, "income_tax": 128511, "marketing_expense": 106403, "net_income": 446104, "net_profit": 317593, "operational_expense": 484039, "product_revenue": 465285, "quarter": 2, "rd_expense": 106697, "revenue": 1351381, "salaries_expense": 357261, "service_revenue": 886096 }, { "depreciation": 64726, "expenses": 909916, "income_tax": 112889, "marketing_expense": 155741, "net_income": 447582, "net_profit": 334693, "operational_expense": 506049, "product_revenue": 414706, "quarter": 3, "rd_expense": 126747, "revenue": 1357498, "salaries_expense": 328031, "service_revenue": 942792 }, { "depreciation": 65232, "expenses": 914580, "income_tax": 119572, "marketing_expense": 115534, "net_income": 449062, "net_profit": 329490, "operational_expense": 491093, "product_revenue": 498504, "quarter": 4, "rd_expense": 140458, "revenue": 1363642, "salaries_expense": 345335, "service_revenue": 865138 } ], "market_conditions": { "gdp_growth": [ 0.03665001381892557, 0.027147008872465475, 0.022212063490364593, 0.026053374433912882 ], "inflation_rate": [ 0.023538591697637248, 0.02214787012251109, 0.018316147101736912, 0.018250988906211123 ], "interest_rate": [ 0.0353792866710656, 0.03839362175151815, 0.03602670674599443, 0.03874675273687311 ], "year": 1997 }, "random_event": { "description": "Fritz PLC Senior Leadership Change in 1997", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 90073, "billable_hours_per_employee": 96, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 4747722, "net_revenue": 4064184, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 7639 }, { "average_project_size": 90599, "billable_hours_per_employee": 143, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 4891946, "net_revenue": 3960852, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 7445 }, { "average_project_size": 148229, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 4509249, "net_revenue": 3860147, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 7256 }, { "average_project_size": 126322, "billable_hours_per_employee": 128, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 4521264, "net_revenue": 3762003, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7071 } ], "balance_sheet": [ { "assets": 4895245, "current_assets": 2420486, "current_liabilities": 1180533, "equity": 3528123, "fixed_assets": 2474759, "liabilities": 2555431, "long_term_liabilities": 1374898, "quarter": 1 }, { "assets": 5013302, "current_assets": 2456185, "current_liabilities": 1249221, "equity": 3510097, "fixed_assets": 2557117, "liabilities": 2616690, "long_term_liabilities": 1367469, "quarter": 2 }, { "assets": 5134205, "current_assets": 1657710, "current_liabilities": 1188776, "equity": 3533595, "fixed_assets": 3476495, "liabilities": 2679418, "long_term_liabilities": 1490642, "quarter": 3 }, { "assets": 5258025, "current_assets": 1773376, "current_liabilities": 1106961, "equity": 3554428, "fixed_assets": 3484649, "liabilities": 2743650, "long_term_liabilities": 1636689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -506, "financing_cash_flow": -741, "investing_cash_flow": -217601, "net_cash_flow": 1420393, "operating_cash_flow": 1383396, "quarter": 1 }, { "change_in_working_capital": 25943, "financing_cash_flow": 79268, "investing_cash_flow": -498206, "net_cash_flow": 1017353, "operating_cash_flow": 1303287, "quarter": 2 }, { "change_in_working_capital": -27315, "financing_cash_flow": -89349, "investing_cash_flow": -458900, "net_cash_flow": 800144, "operating_cash_flow": 1275574, "quarter": 3 }, { "change_in_working_capital": -91529, "financing_cash_flow": -21745, "investing_cash_flow": -362948, "net_cash_flow": 736436, "operating_cash_flow": 1230272, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8302309690321935, "current_ratio": 2.050333196954257, "debt_to_equity_ratio": 0.7243032626696971, "profit_margin": 0.2923856301781612, "quarter": 1, "return_on_assets": 0.24274760507390336, "return_on_equity": 0.33681053636735453 }, { "asset_turnover_ratio": 0.7900685017579232, "current_ratio": 1.9661733192125332, "debt_to_equity_ratio": 0.7454751250464019, "profit_margin": 0.281122596855424, "quarter": 2, "return_on_assets": 0.22210610890786153, "return_on_equity": 0.3172234271588506 }, { "asset_turnover_ratio": 0.7518490204423081, "current_ratio": 1.3944679233093535, "debt_to_equity_ratio": 0.7582696941783085, "profit_margin": 0.2794732946698662, "quarter": 3, "return_on_assets": 0.21012172283732342, "return_on_equity": 0.3053004093564769 }, { "asset_turnover_ratio": 0.7154783402513301, "current_ratio": 1.602022112793495, "debt_to_equity_ratio": 0.771896350130035, "profit_margin": 0.2764625652876938, "quarter": 4, "return_on_assets": 0.19780297735366417, "return_on_equity": 0.29260769946669335 } ], "income_statement": [ { "depreciation": 195087, "expenses": 2558308, "income_tax": 317567, "marketing_expense": 376851, "net_income": 1505876, "net_profit": 1188309, "operational_expense": 1328451, "product_revenue": 946372, "quarter": 1, "rd_expense": 314105, "revenue": 4064184, "salaries_expense": 933695, "service_revenue": 3117812 }, { "depreciation": 189802, "expenses": 2501779, "income_tax": 345588, "marketing_expense": 415064, "net_income": 1459073, "net_profit": 1113485, "operational_expense": 1586703, "product_revenue": 1466511, "quarter": 2, "rd_expense": 268502, "revenue": 3960852, "salaries_expense": 991746, "service_revenue": 2494341 }, { "depreciation": 196766, "expenses": 2446499, "income_tax": 334840, "marketing_expense": 257468, "net_income": 1413648, "net_profit": 1078808, "operational_expense": 1405223, "product_revenue": 998650, "quarter": 3, "rd_expense": 429059, "revenue": 3860147, "salaries_expense": 820663, "service_revenue": 2861497 }, { "depreciation": 190219, "expenses": 2392441, "income_tax": 329509, "marketing_expense": 459314, "net_income": 1369562, "net_profit": 1040053, "operational_expense": 1669988, "product_revenue": 984562, "quarter": 4, "rd_expense": 278830, "revenue": 3762003, "salaries_expense": 955176, "service_revenue": 2777441 } ], "market_conditions": { "gdp_growth": [ 0.03293905033013152, 0.03395045291416195, 0.02389960004283203, 0.032051155525074385 ], "inflation_rate": [ 0.015426151084397023, 0.02162525501275495, 0.016268271624724953, 0.019734589660317815 ], "interest_rate": [ 0.028416643984824533, 0.02213583606437826, 0.030924139277249296, 0.02409877072157721 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 178300, "billable_hours_per_employee": 156, "client_concentration": 0.1, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 2835082, "net_revenue": 2546654, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 4787 }, { "average_project_size": 72345, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 3315973, "net_revenue": 2551447, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 4796 }, { "average_project_size": 86663, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 3164308, "net_revenue": 2556249, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 4805 }, { "average_project_size": 125728, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 3130757, "net_revenue": 2561060, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4814 } ], "balance_sheet": [ { "assets": 3748961, "current_assets": 1191760, "current_liabilities": 913860, "equity": 2478021, "fixed_assets": 2557201, "liabilities": 1672249, "long_term_liabilities": 758389, "quarter": 1 }, { "assets": 3807476, "current_assets": 1740062, "current_liabilities": 866788, "equity": 2481350, "fixed_assets": 2067414, "liabilities": 1712029, "long_term_liabilities": 845241, "quarter": 2 }, { "assets": 3866905, "current_assets": 1851042, "current_liabilities": 877687, "equity": 2534419, "fixed_assets": 2015863, "liabilities": 1752755, "long_term_liabilities": 875068, "quarter": 3 }, { "assets": 3927262, "current_assets": 1393508, "current_liabilities": 985528, "equity": 2509743, "fixed_assets": 2533754, "liabilities": 1794450, "long_term_liabilities": 808922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55951, "financing_cash_flow": 130907, "investing_cash_flow": -254734, "net_cash_flow": 239403, "operating_cash_flow": 564060, "quarter": 1 }, { "change_in_working_capital": 36639, "financing_cash_flow": -106928, "investing_cash_flow": -366526, "net_cash_flow": 203500, "operating_cash_flow": 524836, "quarter": 2 }, { "change_in_working_capital": 25571, "financing_cash_flow": -121387, "investing_cash_flow": -348725, "net_cash_flow": 668210, "operating_cash_flow": 581509, "quarter": 3 }, { "change_in_working_capital": 42326, "financing_cash_flow": 123764, "investing_cash_flow": -410394, "net_cash_flow": 281062, "operating_cash_flow": 569406, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6792959435961057, "current_ratio": 1.3040947191035825, "debt_to_equity_ratio": 0.6748324570292181, "profit_margin": 0.15758285185188095, "quarter": 1, "return_on_assets": 0.10704539204328879, "return_on_equity": 0.16194737655572733 }, { "asset_turnover_ratio": 0.6701150578493469, "current_ratio": 2.0074827985620476, "debt_to_equity_ratio": 0.6899586918411349, "profit_margin": 0.15124868359013532, "quarter": 2, "return_on_assets": 0.1013540203536411, "return_on_equity": 0.15552138956616357 }, { "asset_turnover_ratio": 0.6610581330547298, "current_ratio": 2.1090001333049253, "debt_to_equity_ratio": 0.6915805950002742, "profit_margin": 0.16440847507422007, "quarter": 3, "return_on_assets": 0.108683559590939, "return_on_equity": 0.16582459332888524 }, { "asset_turnover_ratio": 0.6521235405226339, "current_ratio": 1.4139709881403675, "debt_to_equity_ratio": 0.714993527225696, "profit_margin": 0.1471777310957182, "quarter": 4, "return_on_assets": 0.09597806308822789, "return_on_equity": 0.15018709086946352 } ], "income_statement": [ { "depreciation": 162751, "expenses": 2032302, "income_tax": 113043, "marketing_expense": 376169, "net_income": 514352, "net_profit": 401309, "operational_expense": 1196660, "product_revenue": 852135, "quarter": 1, "rd_expense": 238038, "revenue": 2546654, "salaries_expense": 624283, "service_revenue": 1694519 }, { "depreciation": 138933, "expenses": 2029116, "income_tax": 136428, "marketing_expense": 258072, "net_income": 522331, "net_profit": 385903, "operational_expense": 1260008, "product_revenue": 934361, "quarter": 2, "rd_expense": 251029, "revenue": 2551447, "salaries_expense": 1001468, "service_revenue": 1617086 }, { "depreciation": 161240, "expenses": 2025936, "income_tax": 110044, "marketing_expense": 302816, "net_income": 530313, "net_profit": 420269, "operational_expense": 1286163, "product_revenue": 743930, "quarter": 3, "rd_expense": 376940, "revenue": 2556249, "salaries_expense": 716155, "service_revenue": 1812319 }, { "depreciation": 192475, "expenses": 2022760, "income_tax": 161369, "marketing_expense": 215152, "net_income": 538300, "net_profit": 376931, "operational_expense": 1195075, "product_revenue": 622811, "quarter": 4, "rd_expense": 355533, "revenue": 2561060, "salaries_expense": 648499, "service_revenue": 1938249 } ], "market_conditions": { "gdp_growth": [ 0.0021353078003296527, 0.006882519678660987, 0.002231994191501975, 0.008738936392586633 ], "inflation_rate": [ 0.0068994386238144245, 0.011891011456430935, 0.013151978200887943, 0.011353977478899605 ], "interest_rate": [ 0.035039665586853876, 0.038850327464473006, 0.03661987159629014, 0.04428630918558266 ], "year": 1999 }, "random_event": { "description": "Fritz PLC Industry Recognition in 1999", "impact": 0.06, "type": "Industry Recognition" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 52015, "billable_hours_per_employee": 84, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 1793207, "net_revenue": 1497420, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 2815 }, { "average_project_size": 58409, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 1860563, "net_revenue": 1475521, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2774 }, { "average_project_size": 151316, "billable_hours_per_employee": 159, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 1757262, "net_revenue": 1453943, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2733 }, { "average_project_size": 168216, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 1586966, "net_revenue": 1432681, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2693 } ], "balance_sheet": [ { "assets": 1830584, "current_assets": 714035, "current_liabilities": 385688, "equity": 1323103, "fixed_assets": 1116549, "liabilities": 827153, "long_term_liabilities": 441465, "quarter": 1 }, { "assets": 1876042, "current_assets": 901566, "current_liabilities": 500931, "equity": 1334304, "fixed_assets": 974476, "liabilities": 850435, "long_term_liabilities": 349504, "quarter": 2 }, { "assets": 1922630, "current_assets": 754108, "current_liabilities": 434920, "equity": 1331481, "fixed_assets": 1168522, "liabilities": 874371, "long_term_liabilities": 439451, "quarter": 3 }, { "assets": 1970374, "current_assets": 911339, "current_liabilities": 393022, "equity": 1338304, "fixed_assets": 1059035, "liabilities": 898981, "long_term_liabilities": 505959, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15419, "financing_cash_flow": 98088, "investing_cash_flow": -249742, "net_cash_flow": 221071, "operating_cash_flow": 387199, "quarter": 1 }, { "change_in_working_capital": 64444, "financing_cash_flow": -127021, "investing_cash_flow": -327296, "net_cash_flow": 172677, "operating_cash_flow": 364552, "quarter": 2 }, { "change_in_working_capital": -52358, "financing_cash_flow": 70596, "investing_cash_flow": -204144, "net_cash_flow": -10069, "operating_cash_flow": 363517, "quarter": 3 }, { "change_in_working_capital": -77322, "financing_cash_flow": -1635, "investing_cash_flow": -344481, "net_cash_flow": 93720, "operating_cash_flow": 340027, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8180012498743571, "current_ratio": 1.851328016427786, "debt_to_equity_ratio": 0.6251614575735979, "profit_margin": 0.2134818554580545, "quarter": 1, "return_on_assets": 0.17462842459018543, "return_on_equity": 0.241607796218435 }, { "asset_turnover_ratio": 0.7865074449292713, "current_ratio": 1.7997808081352522, "debt_to_equity_ratio": 0.6373622502817948, "profit_margin": 0.20921220368940868, "quarter": 2, "return_on_assets": 0.1645469557717791, "return_on_equity": 0.23135432405209008 }, { "asset_turnover_ratio": 0.7562261069472546, "current_ratio": 1.7339004874459671, "debt_to_equity_ratio": 0.6566905573568079, "profit_margin": 0.19479580698830698, "quarter": 3, "return_on_assets": 0.1473096747684162, "return_on_equity": 0.21271201016011493 }, { "asset_turnover_ratio": 0.7271111981786199, "current_ratio": 2.318798947641608, "debt_to_equity_ratio": 0.6717315348381234, "profit_margin": 0.18630176571058038, "quarter": 4, "return_on_assets": 0.13546210008861262, "return_on_equity": 0.1994397386542968 } ], "income_statement": [ { "depreciation": 67527, "expenses": 1096105, "income_tax": 81643, "marketing_expense": 216204, "net_income": 401315, "net_profit": 319672, "operational_expense": 661024, "product_revenue": 478019, "quarter": 1, "rd_expense": 119627, "revenue": 1497420, "salaries_expense": 458756, "service_revenue": 1019401 }, { "depreciation": 55855, "expenses": 1088163, "income_tax": 78661, "marketing_expense": 215310, "net_income": 387358, "net_profit": 308697, "operational_expense": 715909, "product_revenue": 514122, "quarter": 2, "rd_expense": 211863, "revenue": 1475521, "salaries_expense": 525062, "service_revenue": 961399 }, { "depreciation": 80295, "expenses": 1080278, "income_tax": 90443, "marketing_expense": 157608, "net_income": 373665, "net_profit": 283222, "operational_expense": 715970, "product_revenue": 357165, "quarter": 3, "rd_expense": 193050, "revenue": 1453943, "salaries_expense": 398800, "service_revenue": 1096778 }, { "depreciation": 73116, "expenses": 1072451, "income_tax": 93319, "marketing_expense": 123454, "net_income": 360230, "net_profit": 266911, "operational_expense": 679610, "product_revenue": 535674, "quarter": 4, "rd_expense": 188100, "revenue": 1432681, "salaries_expense": 386764, "service_revenue": 897007 } ], "market_conditions": { "gdp_growth": [ 0.01845719870215208, 0.0063613752159872835, 0.012475103406355397, 0.005936895372574002 ], "inflation_rate": [ 0.010757209340958435, 0.010185811851586362, 0.015557751646746526, 0.014541691593544553 ], "interest_rate": [ 0.025374618730336293, 0.031828212754473506, 0.026307227533830475, 0.028847748429394027 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 151067, "billable_hours_per_employee": 92, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 6451298, "net_revenue": 4979559, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9360 }, { "average_project_size": 78033, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 6326283, "net_revenue": 4952941, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9310 }, { "average_project_size": 80349, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 6110429, "net_revenue": 4926466, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9260 }, { "average_project_size": 64187, "billable_hours_per_employee": 83, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 6309403, "net_revenue": 4900133, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9211 } ], "balance_sheet": [ { "assets": 5397130, "current_assets": 1962840, "current_liabilities": 1226216, "equity": 3901603, "fixed_assets": 3434290, "liabilities": 2497200, "long_term_liabilities": 1270984, "quarter": 1 }, { "assets": 5558534, "current_assets": 2179969, "current_liabilities": 1197491, "equity": 4044896, "fixed_assets": 3378565, "liabilities": 2554636, "long_term_liabilities": 1357145, "quarter": 2 }, { "assets": 5724765, "current_assets": 2570260, "current_liabilities": 1151979, "equity": 4097187, "fixed_assets": 3154505, "liabilities": 2613394, "long_term_liabilities": 1461415, "quarter": 3 }, { "assets": 5895968, "current_assets": 2656475, "current_liabilities": 1452150, "equity": 4255899, "fixed_assets": 3239493, "liabilities": 2673503, "long_term_liabilities": 1221353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38700, "financing_cash_flow": -5368, "investing_cash_flow": -261189, "net_cash_flow": 730932, "operating_cash_flow": 1234702, "quarter": 1 }, { "change_in_working_capital": 83172, "financing_cash_flow": 198694, "investing_cash_flow": -223394, "net_cash_flow": 1062376, "operating_cash_flow": 1373980, "quarter": 2 }, { "change_in_working_capital": 49778, "financing_cash_flow": 124690, "investing_cash_flow": -362931, "net_cash_flow": 845782, "operating_cash_flow": 1200333, "quarter": 3 }, { "change_in_working_capital": 81449, "financing_cash_flow": 94425, "investing_cash_flow": -173904, "net_cash_flow": 1147836, "operating_cash_flow": 1338897, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9226309168020781, "current_ratio": 1.6007293984094155, "debt_to_equity_ratio": 0.6400446175584753, "profit_margin": 0.20115696992444512, "quarter": 1, "return_on_assets": 0.18559363958251884, "return_on_equity": 0.2567337066328891 }, { "asset_turnover_ratio": 0.8910516693790125, "current_ratio": 1.8204470847797602, "debt_to_equity_ratio": 0.6315702554527978, "profit_margin": 0.21017775095645194, "quarter": 2, "return_on_assets": 0.18727923585607284, "return_on_equity": 0.2573608814664209 }, { "asset_turnover_ratio": 0.8605534026287542, "current_ratio": 2.23116914457642, "debt_to_equity_ratio": 0.6378507986088993, "profit_margin": 0.2001061206958497, "quarter": 3, "return_on_assets": 0.17220200305165365, "return_on_equity": 0.2406080073962941 }, { "asset_turnover_ratio": 0.8310989815412838, "current_ratio": 1.8293392555865442, "debt_to_equity_ratio": 0.6281876050160025, "profit_margin": 0.21089917355304438, "quarter": 4, "return_on_assets": 0.17527808834783365, "return_on_equity": 0.24282390160104833 } ], "income_statement": [ { "depreciation": 233029, "expenses": 3598893, "income_tax": 378993, "marketing_expense": 392658, "net_income": 1380666, "net_profit": 1001673, "operational_expense": 2052941, "product_revenue": 1990965, "quarter": 1, "rd_expense": 429371, "revenue": 4979559, "salaries_expense": 1436298, "service_revenue": 2988594 }, { "depreciation": 332982, "expenses": 3601430, "income_tax": 310513, "marketing_expense": 600204, "net_income": 1351511, "net_profit": 1040998, "operational_expense": 2490250, "product_revenue": 1799808, "quarter": 2, "rd_expense": 395577, "revenue": 4952941, "salaries_expense": 1364398, "service_revenue": 3153133 }, { "depreciation": 214517, "expenses": 3603969, "income_tax": 336681, "marketing_expense": 482005, "net_income": 1322497, "net_profit": 985816, "operational_expense": 1841749, "product_revenue": 1756162, "quarter": 3, "rd_expense": 380284, "revenue": 4926466, "salaries_expense": 1373438, "service_revenue": 3170304 }, { "depreciation": 305463, "expenses": 3606510, "income_tax": 260189, "marketing_expense": 709934, "net_income": 1293623, "net_profit": 1033434, "operational_expense": 1972647, "product_revenue": 1547964, "quarter": 4, "rd_expense": 652468, "revenue": 4900133, "salaries_expense": 1135488, "service_revenue": 3352169 } ], "market_conditions": { "gdp_growth": [ 0.024253973762731522, 0.016869581796903982, 0.02075387854733603, 0.009960126378798489 ], "inflation_rate": [ 0.011218620170097494, 0.013729314677368171, 0.013184765361399526, 0.012457255884199148 ], "interest_rate": [ 0.023821832697018465, 0.020972204185266206, 0.020934744736861875, 0.022285276755560846 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 163723, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 4184582, "net_revenue": 3295602, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6195 }, { "average_project_size": 141120, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 3958171, "net_revenue": 3214616, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 6043 }, { "average_project_size": 56590, "billable_hours_per_employee": 87, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 3945670, "net_revenue": 3135620, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5894 }, { "average_project_size": 89884, "billable_hours_per_employee": 147, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3407678, "net_revenue": 3058566, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 5749 } ], "balance_sheet": [ { "assets": 4403787, "current_assets": 1502521, "current_liabilities": 1211856, "equity": 2816244, "fixed_assets": 2901266, "liabilities": 2408469, "long_term_liabilities": 1196613, "quarter": 1 }, { "assets": 4488303, "current_assets": 1962686, "current_liabilities": 1345262, "equity": 2879965, "fixed_assets": 2525617, "liabilities": 2456269, "long_term_liabilities": 1111007, "quarter": 2 }, { "assets": 4574441, "current_assets": 1720703, "current_liabilities": 1375049, "equity": 2911300, "fixed_assets": 2853738, "liabilities": 2505018, "long_term_liabilities": 1129969, "quarter": 3 }, { "assets": 4662232, "current_assets": 2021534, "current_liabilities": 1300289, "equity": 2875644, "fixed_assets": 2640698, "liabilities": 2554735, "long_term_liabilities": 1254446, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61252, "financing_cash_flow": -148050, "investing_cash_flow": -494637, "net_cash_flow": 614960, "operating_cash_flow": 1025236, "quarter": 1 }, { "change_in_working_capital": 15304, "financing_cash_flow": -40814, "investing_cash_flow": -161580, "net_cash_flow": 613146, "operating_cash_flow": 990365, "quarter": 2 }, { "change_in_working_capital": 1067, "financing_cash_flow": 16278, "investing_cash_flow": -201691, "net_cash_flow": 834646, "operating_cash_flow": 1008687, "quarter": 3 }, { "change_in_working_capital": 63644, "financing_cash_flow": -132557, "investing_cash_flow": -107722, "net_cash_flow": 795176, "operating_cash_flow": 949508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7483563578347454, "current_ratio": 1.2398511044216474, "debt_to_equity_ratio": 0.8552060829956495, "profit_margin": 0.24909743348863123, "quarter": 1, "return_on_assets": 0.1864136480715348, "return_on_equity": 0.2914967595137353 }, { "asset_turnover_ratio": 0.7162208077306724, "current_ratio": 1.4589618973850447, "debt_to_equity_ratio": 0.852881545435448, "profit_margin": 0.26377365134747044, "quarter": 2, "return_on_assets": 0.18892017762615404, "return_on_equity": 0.29442406418133554 }, { "asset_turnover_ratio": 0.685465174870547, "current_ratio": 1.2513757691544083, "debt_to_equity_ratio": 0.860446535911792, "profit_margin": 0.26848820966826337, "quarter": 3, "return_on_assets": 0.18403931759093625, "return_on_equity": 0.28917562600899943 }, { "asset_turnover_ratio": 0.6560304163327779, "current_ratio": 1.5546805364038303, "debt_to_equity_ratio": 0.8884044756583221, "profit_margin": 0.2511461253410912, "quarter": 4, "return_on_assets": 0.1647594971678801, "return_on_equity": 0.26712172994988254 } ], "income_statement": [ { "depreciation": 204310, "expenses": 2124769, "income_tax": 349907, "marketing_expense": 297647, "net_income": 1170833, "net_profit": 820926, "operational_expense": 1470797, "product_revenue": 822958, "quarter": 1, "rd_expense": 424857, "revenue": 3295602, "salaries_expense": 741039, "service_revenue": 2472644 }, { "depreciation": 142434, "expenses": 2069579, "income_tax": 297106, "marketing_expense": 404828, "net_income": 1145037, "net_profit": 847931, "operational_expense": 1084615, "product_revenue": 956887, "quarter": 2, "rd_expense": 279681, "revenue": 3214616, "salaries_expense": 672977, "service_revenue": 2257729 }, { "depreciation": 166810, "expenses": 2015823, "income_tax": 277920, "marketing_expense": 222661, "net_income": 1119797, "net_profit": 841877, "operational_expense": 1241110, "product_revenue": 985782, "quarter": 3, "rd_expense": 266406, "revenue": 3135620, "salaries_expense": 955348, "service_revenue": 2149838 }, { "depreciation": 181361, "expenses": 1963463, "income_tax": 326956, "marketing_expense": 295051, "net_income": 1095103, "net_profit": 768147, "operational_expense": 1004071, "product_revenue": 719720, "quarter": 4, "rd_expense": 376250, "revenue": 3058566, "salaries_expense": 977935, "service_revenue": 2338846 } ], "market_conditions": { "gdp_growth": [ 0.013105352230228389, 0.017337127430696687, 0.023208461346874668, 0.028033487257793192 ], "inflation_rate": [ 0.010565453038991987, 0.014180250812549606, 0.016794102395344165, 0.012092598596066062 ], "interest_rate": [ 0.032075845200967665, 0.029965142280063032, 0.02763108454174247, 0.03019034368326752 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 156858, "billable_hours_per_employee": 103, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 1570080, "net_revenue": 1345383, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 2529 }, { "average_project_size": 166349, "billable_hours_per_employee": 122, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 1605573, "net_revenue": 1316693, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 2475 }, { "average_project_size": 117544, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 1466961, "net_revenue": 1288616, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 2422 }, { "average_project_size": 86867, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 1441111, "net_revenue": 1261137, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2371 } ], "balance_sheet": [ { "assets": 1996435, "current_assets": 877628, "current_liabilities": 615771, "equity": 1051144, "fixed_assets": 1118807, "liabilities": 1155078, "long_term_liabilities": 539307, "quarter": 1 }, { "assets": 2061151, "current_assets": 663700, "current_liabilities": 559387, "equity": 1114188, "fixed_assets": 1397451, "liabilities": 1166145, "long_term_liabilities": 606758, "quarter": 2 }, { "assets": 2127965, "current_assets": 766262, "current_liabilities": 626263, "equity": 1166827, "fixed_assets": 1361703, "liabilities": 1177319, "long_term_liabilities": 551056, "quarter": 3 }, { "assets": 2196945, "current_assets": 1048371, "current_liabilities": 699998, "equity": 1204484, "fixed_assets": 1148574, "liabilities": 1188600, "long_term_liabilities": 488602, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3189, "financing_cash_flow": -140795, "investing_cash_flow": -487716, "net_cash_flow": -160581, "operating_cash_flow": 296265, "quarter": 1 }, { "change_in_working_capital": 47991, "financing_cash_flow": -96225, "investing_cash_flow": -268342, "net_cash_flow": -62806, "operating_cash_flow": 275494, "quarter": 2 }, { "change_in_working_capital": 95395, "financing_cash_flow": 11929, "investing_cash_flow": -453211, "net_cash_flow": 30001, "operating_cash_flow": 296702, "quarter": 3 }, { "change_in_working_capital": -20102, "financing_cash_flow": -174282, "investing_cash_flow": -282808, "net_cash_flow": 62190, "operating_cash_flow": 264472, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6738927137622812, "current_ratio": 1.4252506207664863, "debt_to_equity_ratio": 1.0988770330230682, "profit_margin": 0.15593106200985146, "quarter": 1, "return_on_assets": 0.10508080653765337, "return_on_equity": 0.19957969602642453 }, { "asset_turnover_ratio": 0.6388144294134684, "current_ratio": 1.186477340374374, "debt_to_equity_ratio": 1.0466321662053442, "profit_margin": 0.16646401249190207, "quarter": 2, "return_on_assets": 0.10633961315789091, "return_on_equity": 0.1967190456188722 }, { "asset_turnover_ratio": 0.6055625914899916, "current_ratio": 1.2235466569157047, "debt_to_equity_ratio": 1.008991907112194, "profit_margin": 0.16776215722915128, "quarter": 3, "return_on_assets": 0.10159048668563628, "return_on_equity": 0.18527253825974202 }, { "asset_turnover_ratio": 0.574041225428948, "current_ratio": 1.4976771362203891, "debt_to_equity_ratio": 0.9868126102131701, "profit_margin": 0.1555255297402265, "quarter": 4, "return_on_assets": 0.0892780656775659, "return_on_equity": 0.16284068530590692 } ], "income_statement": [ { "depreciation": 86478, "expenses": 1056141, "income_tax": 79455, "marketing_expense": 181013, "net_income": 289242, "net_profit": 209787, "operational_expense": 584252, "product_revenue": 503783, "quarter": 1, "rd_expense": 148939, "revenue": 1345383, "salaries_expense": 500135, "service_revenue": 841600 }, { "depreciation": 56312, "expenses": 1036573, "income_tax": 60938, "marketing_expense": 182292, "net_income": 280120, "net_profit": 219182, "operational_expense": 719759, "product_revenue": 332738, "quarter": 2, "rd_expense": 121040, "revenue": 1316693, "salaries_expense": 355366, "service_revenue": 983955 }, { "depreciation": 80521, "expenses": 1017368, "income_tax": 55067, "marketing_expense": 150778, "net_income": 271248, "net_profit": 216181, "operational_expense": 701486, "product_revenue": 373922, "quarter": 3, "rd_expense": 110310, "revenue": 1288616, "salaries_expense": 386881, "service_revenue": 914694 }, { "depreciation": 68333, "expenses": 998519, "income_tax": 66479, "marketing_expense": 114785, "net_income": 262618, "net_profit": 196139, "operational_expense": 656329, "product_revenue": 259841, "quarter": 4, "rd_expense": 102879, "revenue": 1261137, "salaries_expense": 312668, "service_revenue": 1001296 } ], "market_conditions": { "gdp_growth": [ 0.02761233020279214, 0.023084807263367937, 0.03168897787800448, 0.02088230710005474 ], "inflation_rate": [ 0.009782447031146183, 0.015936072689284517, 0.015204164547215855, 0.01141285272953858 ], "interest_rate": [ 0.03087323870114273, 0.03318404863956363, 0.036238877276543534, 0.037543442047368425 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 165937, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 607882, "net_revenue": 512097, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 963 }, { "average_project_size": 178327, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 589244, "net_revenue": 496853, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 934 }, { "average_project_size": 148193, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 598989, "net_revenue": 482064, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 906 }, { "average_project_size": 193112, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 545503, "net_revenue": 467715, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 879 } ], "balance_sheet": [ { "assets": 634943, "current_assets": 303949, "current_liabilities": 163687, "equity": 485693, "fixed_assets": 330994, "liabilities": 294266, "long_term_liabilities": 130579, "quarter": 1 }, { "assets": 643481, "current_assets": 197006, "current_liabilities": 165527, "equity": 481793, "fixed_assets": 446475, "liabilities": 298802, "long_term_liabilities": 133275, "quarter": 2 }, { "assets": 652135, "current_assets": 320618, "current_liabilities": 157725, "equity": 483452, "fixed_assets": 331517, "liabilities": 303408, "long_term_liabilities": 145683, "quarter": 3 }, { "assets": 660904, "current_assets": 214904, "current_liabilities": 156914, "equity": 480982, "fixed_assets": 446000, "liabilities": 308085, "long_term_liabilities": 151171, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9586, "financing_cash_flow": -89989, "investing_cash_flow": -499279, "net_cash_flow": 87399, "operating_cash_flow": 164685, "quarter": 1 }, { "change_in_working_capital": -83514, "financing_cash_flow": 128763, "investing_cash_flow": -425636, "net_cash_flow": -132800, "operating_cash_flow": 155167, "quarter": 2 }, { "change_in_working_capital": 73707, "financing_cash_flow": -97577, "investing_cash_flow": -121452, "net_cash_flow": -225323, "operating_cash_flow": 154127, "quarter": 3 }, { "change_in_working_capital": -57329, "financing_cash_flow": -77843, "investing_cash_flow": -339990, "net_cash_flow": -311720, "operating_cash_flow": 145484, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8065243651792365, "current_ratio": 1.856891506350535, "debt_to_equity_ratio": 0.6058683159938479, "profit_margin": 0.2831807255266092, "quarter": 1, "return_on_assets": 0.22839215488634412, "return_on_equity": 0.2985754375706465 }, { "asset_turnover_ratio": 0.7721331321359916, "current_ratio": 1.1901744126335885, "debt_to_equity_ratio": 0.6201875079131495, "profit_margin": 0.2759649232267894, "quarter": 2, "return_on_assets": 0.21308166053076935, "return_on_equity": 0.284591100327319 }, { "asset_turnover_ratio": 0.7392089061313992, "current_ratio": 2.032765889998415, "debt_to_equity_ratio": 0.6275866063228615, "profit_margin": 0.279475339374025, "quarter": 3, "return_on_assets": 0.20659065990937459, "return_on_equity": 0.27867296029388644 }, { "asset_turnover_ratio": 0.7076897703751226, "current_ratio": 1.3695654944746805, "debt_to_equity_ratio": 0.640533325571435, "profit_margin": 0.2740194349122863, "quarter": 4, "return_on_assets": 0.19392075097139674, "return_on_equity": 0.26646111496895936 } ], "income_statement": [ { "depreciation": 19669, "expenses": 324611, "income_tax": 42470, "marketing_expense": 45254, "net_income": 187486, "net_profit": 145016, "operational_expense": 220727, "product_revenue": 176764, "quarter": 1, "rd_expense": 60807, "revenue": 512097, "salaries_expense": 122283, "service_revenue": 335333 }, { "depreciation": 18053, "expenses": 315621, "income_tax": 44118, "marketing_expense": 36648, "net_income": 181232, "net_profit": 137114, "operational_expense": 184547, "product_revenue": 170346, "quarter": 2, "rd_expense": 59344, "revenue": 496853, "salaries_expense": 141150, "service_revenue": 326507 }, { "depreciation": 19402, "expenses": 306881, "income_tax": 40458, "marketing_expense": 49613, "net_income": 175183, "net_profit": 134725, "operational_expense": 186643, "product_revenue": 103550, "quarter": 3, "rd_expense": 50287, "revenue": 482064, "salaries_expense": 97047, "service_revenue": 378514 }, { "depreciation": 17321, "expenses": 298382, "income_tax": 41170, "marketing_expense": 47245, "net_income": 169333, "net_profit": 128163, "operational_expense": 172601, "product_revenue": 177190, "quarter": 4, "rd_expense": 51462, "revenue": 467715, "salaries_expense": 96550, "service_revenue": 290525 } ], "market_conditions": { "gdp_growth": [ 0.017672357413360706, 0.024231817884482233, 0.016090240576600284, 0.01612360777915889 ], "inflation_rate": [ 0.015594097413148052, 0.012723498673294266, 0.016932026201480987, 0.01502562780573818 ], "interest_rate": [ 0.018003582632076968, 0.020842587471058535, 0.021423303941462187, 0.021666333192344477 ], "year": 2004 }, "random_event": { "description": "Fritz PLC Expansion to New Market in 2004", "impact": -0.01, "type": "Expansion to New Market" }, "year": 2004 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2006, "industry": "Advertising", "location": "Montgomeryfort", "name": "Jones and Sons", "num_employees": 682, "region": "Latin America", "revenue_size": "Small", "website": "www.jonesandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 188149, "billable_hours_per_employee": 109, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 3221844, "net_revenue": 2825696, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 4143 }, { "average_project_size": 121306, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 3524129, "net_revenue": 2840499, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4165 }, { "average_project_size": 97180, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 3549758, "net_revenue": 2855379, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 4187 }, { "average_project_size": 161553, "billable_hours_per_employee": 142, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 3224418, "net_revenue": 2870338, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4209 } ], "balance_sheet": [ { "assets": 3987908, "current_assets": 1770396, "current_liabilities": 844074, "equity": 2575643, "fixed_assets": 2217512, "liabilities": 1964672, "long_term_liabilities": 1120598, "quarter": 1 }, { "assets": 4097887, "current_assets": 1271316, "current_liabilities": 1079291, "equity": 2665248, "fixed_assets": 2826571, "liabilities": 1999446, "long_term_liabilities": 920155, "quarter": 2 }, { "assets": 4210898, "current_assets": 1933097, "current_liabilities": 926402, "equity": 2718543, "fixed_assets": 2277801, "liabilities": 2034835, "long_term_liabilities": 1108433, "quarter": 3 }, { "assets": 4327026, "current_assets": 1469550, "current_liabilities": 1111773, "equity": 2816986, "fixed_assets": 2857476, "liabilities": 2070851, "long_term_liabilities": 959078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36053, "financing_cash_flow": 136566, "investing_cash_flow": -384629, "net_cash_flow": 375843, "operating_cash_flow": 737895, "quarter": 1 }, { "change_in_working_capital": -91366, "financing_cash_flow": -75004, "investing_cash_flow": -360995, "net_cash_flow": 155791, "operating_cash_flow": 717593, "quarter": 2 }, { "change_in_working_capital": 382, "financing_cash_flow": -128490, "investing_cash_flow": -310670, "net_cash_flow": 695099, "operating_cash_flow": 726742, "quarter": 3 }, { "change_in_working_capital": -39524, "financing_cash_flow": -66471, "investing_cash_flow": -452773, "net_cash_flow": 632933, "operating_cash_flow": 688829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7085659950028937, "current_ratio": 2.097441693500807, "debt_to_equity_ratio": 0.7627889424116618, "profit_margin": 0.19549413666579846, "quarter": 1, "return_on_assets": 0.13852049746383316, "return_on_equity": 0.21447343440065259 }, { "asset_turnover_ratio": 0.6931618661031893, "current_ratio": 1.1779177256180215, "debt_to_equity_ratio": 0.7501913517991572, "profit_margin": 0.19954486870088672, "quarter": 2, "return_on_assets": 0.13831689356002252, "return_on_equity": 0.21266576318601496 }, { "asset_turnover_ratio": 0.6780926538709795, "current_ratio": 2.0866718767878307, "debt_to_equity_ratio": 0.748502046868488, "profit_margin": 0.189985287417187, "quarter": 3, "return_on_assets": 0.12882762774116116, "return_on_equity": 0.19954806674016193 }, { "asset_turnover_ratio": 0.6633512255299598, "current_ratio": 1.3218075992131488, "debt_to_equity_ratio": 0.7351300290452277, "profit_margin": 0.19538151952836216, "quarter": 4, "return_on_assets": 0.1296065704250448, "return_on_equity": 0.1990819265697451 } ], "income_statement": [ { "depreciation": 185488, "expenses": 2080148, "income_tax": 193141, "marketing_expense": 261693, "net_income": 745548, "net_profit": 552407, "operational_expense": 1395854, "product_revenue": 862317, "quarter": 1, "rd_expense": 223629, "revenue": 2825696, "salaries_expense": 935691, "service_revenue": 1963379 }, { "depreciation": 150786, "expenses": 2090077, "income_tax": 183615, "marketing_expense": 408611, "net_income": 750422, "net_profit": 566807, "operational_expense": 1268050, "product_revenue": 568383, "quarter": 2, "rd_expense": 345672, "revenue": 2840499, "salaries_expense": 819706, "service_revenue": 2272116 }, { "depreciation": 184262, "expenses": 2100053, "income_tax": 212846, "marketing_expense": 356420, "net_income": 755326, "net_profit": 542480, "operational_expense": 1103119, "product_revenue": 627543, "quarter": 3, "rd_expense": 321236, "revenue": 2855379, "salaries_expense": 895264, "service_revenue": 2227836 }, { "depreciation": 128018, "expenses": 2110078, "income_tax": 199449, "marketing_expense": 232103, "net_income": 760260, "net_profit": 560811, "operational_expense": 1198239, "product_revenue": 1084799, "quarter": 4, "rd_expense": 226644, "revenue": 2870338, "salaries_expense": 1020274, "service_revenue": 1785539 } ], "market_conditions": { "gdp_growth": [ 0.03960402333940247, 0.03894127844159328, 0.04978459097702798, 0.056056892513049086 ], "inflation_rate": [ 0.009575019409142162, 0.003204762691010781, 0.008908902034475651, 0.00960201131028213 ], "interest_rate": [ 0.008924183942988174, 0.013062308609810867, 0.0069685394596449655, 0.010986032990870843 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 130220, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 5190370, "net_revenue": 4277817, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 6272 }, { "average_project_size": 166855, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 4990284, "net_revenue": 4319775, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6334 }, { "average_project_size": 164603, "billable_hours_per_employee": 88, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 5395292, "net_revenue": 4362144, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6396 }, { "average_project_size": 163353, "billable_hours_per_employee": 104, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 5367031, "net_revenue": 4404929, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 6459 } ], "balance_sheet": [ { "assets": 4849608, "current_assets": 1619100, "current_liabilities": 1392855, "equity": 3097407, "fixed_assets": 3230508, "liabilities": 2532922, "long_term_liabilities": 1140067, "quarter": 1 }, { "assets": 4980352, "current_assets": 2045951, "current_liabilities": 1061744, "equity": 3232251, "fixed_assets": 2934401, "liabilities": 2582347, "long_term_liabilities": 1520603, "quarter": 2 }, { "assets": 5114620, "current_assets": 2551496, "current_liabilities": 1217579, "equity": 3286922, "fixed_assets": 2563124, "liabilities": 2632738, "long_term_liabilities": 1415159, "quarter": 3 }, { "assets": 5252509, "current_assets": 1613664, "current_liabilities": 1516724, "equity": 3406218, "fixed_assets": 3638845, "liabilities": 2684111, "long_term_liabilities": 1167387, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63471, "financing_cash_flow": 63164, "investing_cash_flow": -389785, "net_cash_flow": 699107, "operating_cash_flow": 1095668, "quarter": 1 }, { "change_in_working_capital": 26897, "financing_cash_flow": -97175, "investing_cash_flow": -434303, "net_cash_flow": 847366, "operating_cash_flow": 1122554, "quarter": 2 }, { "change_in_working_capital": -72952, "financing_cash_flow": -43312, "investing_cash_flow": -490296, "net_cash_flow": 762499, "operating_cash_flow": 1030235, "quarter": 3 }, { "change_in_working_capital": 30826, "financing_cash_flow": -141303, "investing_cash_flow": -435239, "net_cash_flow": 821419, "operating_cash_flow": 1110679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8820954188462242, "current_ratio": 1.1624325575885501, "debt_to_equity_ratio": 0.8177556259154835, "profit_margin": 0.182504534438944, "quarter": 1, "return_on_assets": 0.16098641374725545, "return_on_equity": 0.2520563167836839 }, { "asset_turnover_ratio": 0.8673633911819888, "current_ratio": 1.9269720384574813, "debt_to_equity_ratio": 0.7989314567463974, "profit_margin": 0.1931225584665868, "quarter": 2, "return_on_assets": 0.16750743722532063, "return_on_equity": 0.25810062399238176 }, { "asset_turnover_ratio": 0.8528774376199991, "current_ratio": 2.0955486255922615, "debt_to_equity_ratio": 0.8009736768928499, "profit_margin": 0.18455144992920913, "quarter": 3, "return_on_assets": 0.15739976772467945, "return_on_equity": 0.24492214905008394 }, { "asset_turnover_ratio": 0.8386333083865254, "current_ratio": 1.0639140674242644, "debt_to_equity_ratio": 0.7880032928015764, "profit_margin": 0.19020056849951497, "quarter": 4, "return_on_assets": 0.15950853201774617, "return_on_equity": 0.2459678153306688 } ], "income_statement": [ { "depreciation": 314947, "expenses": 3214499, "income_tax": 282597, "marketing_expense": 567653, "net_income": 1063318, "net_profit": 780721, "operational_expense": 1712953, "product_revenue": 1282242, "quarter": 1, "rd_expense": 464555, "revenue": 4277817, "salaries_expense": 1598460, "service_revenue": 2995575 }, { "depreciation": 288308, "expenses": 3251827, "income_tax": 233702, "marketing_expense": 600459, "net_income": 1067948, "net_profit": 834246, "operational_expense": 1875825, "product_revenue": 1322944, "quarter": 2, "rd_expense": 594385, "revenue": 4319775, "salaries_expense": 1423173, "service_revenue": 2996831 }, { "depreciation": 225195, "expenses": 3289589, "income_tax": 267515, "marketing_expense": 354790, "net_income": 1072555, "net_profit": 805040, "operational_expense": 1947419, "product_revenue": 1061399, "quarter": 3, "rd_expense": 337632, "revenue": 4362144, "salaries_expense": 1380938, "service_revenue": 3300745 }, { "depreciation": 272859, "expenses": 3327789, "income_tax": 239320, "marketing_expense": 652669, "net_income": 1077140, "net_profit": 837820, "operational_expense": 1820900, "product_revenue": 1721148, "quarter": 4, "rd_expense": 566033, "revenue": 4404929, "salaries_expense": 1151566, "service_revenue": 2683781 } ], "market_conditions": { "gdp_growth": [ 0.02662807337405, 0.028138955926717835, 0.023956638463695244, 0.03900340602598616 ], "inflation_rate": [ 0.012225445288091216, 0.009945287612167526, 0.009068301452212768, 0.011861656743737646 ], "interest_rate": [ 0.02233529457093745, 0.02075621993322039, 0.015279355030003874, 0.019115212178968007 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 91175, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 5790445, "net_revenue": 4501272, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 6600 }, { "average_project_size": 124213, "billable_hours_per_employee": 119, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 5488940, "net_revenue": 4421050, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 6482 }, { "average_project_size": 94845, "billable_hours_per_employee": 156, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 4913062, "net_revenue": 4342259, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6367 }, { "average_project_size": 196215, "billable_hours_per_employee": 101, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 5089284, "net_revenue": 4264872, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 6253 } ], "balance_sheet": [ { "assets": 6371290, "current_assets": 2330218, "current_liabilities": 1808648, "equity": 3973616, "fixed_assets": 4041072, "liabilities": 3115086, "long_term_liabilities": 1306438, "quarter": 1 }, { "assets": 6457798, "current_assets": 2055301, "current_liabilities": 1492308, "equity": 4030715, "fixed_assets": 4402497, "liabilities": 3196128, "long_term_liabilities": 1703820, "quarter": 2 }, { "assets": 6545480, "current_assets": 3181920, "current_liabilities": 1917248, "equity": 3967890, "fixed_assets": 3363560, "liabilities": 3279279, "long_term_liabilities": 1362031, "quarter": 3 }, { "assets": 6634352, "current_assets": 2877867, "current_liabilities": 1970837, "equity": 4053337, "fixed_assets": 3756485, "liabilities": 3364593, "long_term_liabilities": 1393756, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -353, "financing_cash_flow": -59421, "investing_cash_flow": -367913, "net_cash_flow": 1178355, "operating_cash_flow": 1064823, "quarter": 1 }, { "change_in_working_capital": 3707, "financing_cash_flow": 155252, "investing_cash_flow": -185932, "net_cash_flow": 638865, "operating_cash_flow": 962358, "quarter": 2 }, { "change_in_working_capital": -75823, "financing_cash_flow": 177566, "investing_cash_flow": -218801, "net_cash_flow": 1002959, "operating_cash_flow": 984469, "quarter": 3 }, { "change_in_working_capital": 28890, "financing_cash_flow": -179563, "investing_cash_flow": -386204, "net_cash_flow": 860402, "operating_cash_flow": 1052747, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7064930335928831, "current_ratio": 1.2883756264347734, "debt_to_equity_ratio": 0.7839423839646307, "profit_margin": 0.15937983752148283, "quarter": 1, "return_on_assets": 0.1126007449040932, "return_on_equity": 0.18054386734903424 }, { "asset_turnover_ratio": 0.6846064246667363, "current_ratio": 1.3772632727292222, "debt_to_equity_ratio": 0.7929431874989921, "profit_margin": 0.1739507583040228, "quarter": 2, "return_on_assets": 0.11908780671058462, "return_on_equity": 0.19079617387982034 }, { "asset_turnover_ratio": 0.6633981006740529, "current_ratio": 1.6596288012818372, "debt_to_equity_ratio": 0.8264541103710032, "profit_margin": 0.16159538157442935, "quarter": 3, "return_on_assets": 0.10720206921417527, "return_on_equity": 0.17684184793429253 }, { "asset_turnover_ratio": 0.6428468070430993, "current_ratio": 1.4602257822437879, "debt_to_equity_ratio": 0.8300797589739023, "profit_margin": 0.18372837449752302, "quarter": 4, "return_on_assets": 0.11810919890895147, "return_on_equity": 0.1933167659141098 } ], "income_statement": [ { "depreciation": 347411, "expenses": 3505506, "income_tax": 278354, "marketing_expense": 358075, "net_income": 995766, "net_profit": 717412, "operational_expense": 2246901, "product_revenue": 1418222, "quarter": 1, "rd_expense": 658729, "revenue": 4501272, "salaries_expense": 1402874, "service_revenue": 3083050 }, { "depreciation": 193313, "expenses": 3429323, "income_tax": 222682, "marketing_expense": 592695, "net_income": 991727, "net_profit": 769045, "operational_expense": 2379802, "product_revenue": 1274673, "quarter": 2, "rd_expense": 436303, "revenue": 4421050, "salaries_expense": 1629824, "service_revenue": 3146377 }, { "depreciation": 282780, "expenses": 3354796, "income_tax": 285774, "marketing_expense": 559009, "net_income": 987463, "net_profit": 701689, "operational_expense": 1792015, "product_revenue": 1211386, "quarter": 3, "rd_expense": 628061, "revenue": 4342259, "salaries_expense": 1243079, "service_revenue": 3130873 }, { "depreciation": 269169, "expenses": 3281889, "income_tax": 199405, "marketing_expense": 493127, "net_income": 982983, "net_profit": 783578, "operational_expense": 1909765, "product_revenue": 1369762, "quarter": 4, "rd_expense": 637601, "revenue": 4264872, "salaries_expense": 1245877, "service_revenue": 2895110 } ], "market_conditions": { "gdp_growth": [ 0.04742833612692518, 0.05801917578867193, 0.04910633212074335, 0.06220675958302274 ], "inflation_rate": [ 0.012733676118648854, 0.007817777047229614, 0.006141859429242747, 0.008245353394276417 ], "interest_rate": [ 0.020889670205134, 0.012924008395697649, 0.020327116304958818, 0.014744668040548756 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 122397, "billable_hours_per_employee": 138, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 3282602, "net_revenue": 2768958, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 4060 }, { "average_project_size": 79411, "billable_hours_per_employee": 100, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 3157101, "net_revenue": 2746400, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 4027 }, { "average_project_size": 195929, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 3234955, "net_revenue": 2724026, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3994 }, { "average_project_size": 197733, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 3173129, "net_revenue": 2701835, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3962 } ], "balance_sheet": [ { "assets": 3163913, "current_assets": 1078316, "current_liabilities": 859825, "equity": 2138920, "fixed_assets": 2085597, "liabilities": 1530505, "long_term_liabilities": 670680, "quarter": 1 }, { "assets": 3219607, "current_assets": 1573334, "current_liabilities": 695047, "equity": 2166510, "fixed_assets": 1646273, "liabilities": 1548667, "long_term_liabilities": 853620, "quarter": 2 }, { "assets": 3276281, "current_assets": 1051263, "current_liabilities": 846114, "equity": 2183411, "fixed_assets": 2225018, "liabilities": 1567046, "long_term_liabilities": 720932, "quarter": 3 }, { "assets": 3333953, "current_assets": 1529586, "current_liabilities": 804209, "equity": 2254663, "fixed_assets": 1804367, "liabilities": 1585642, "long_term_liabilities": 781433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76251, "financing_cash_flow": -49936, "investing_cash_flow": -234102, "net_cash_flow": 326381, "operating_cash_flow": 674255, "quarter": 1 }, { "change_in_working_capital": -37879, "financing_cash_flow": -178381, "investing_cash_flow": -465238, "net_cash_flow": 135143, "operating_cash_flow": 633373, "quarter": 2 }, { "change_in_working_capital": 51064, "financing_cash_flow": 96126, "investing_cash_flow": -376571, "net_cash_flow": 709209, "operating_cash_flow": 591620, "quarter": 3 }, { "change_in_working_capital": 24395, "financing_cash_flow": -91339, "investing_cash_flow": -371397, "net_cash_flow": 126192, "operating_cash_flow": 693155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8751688178530825, "current_ratio": 1.2541110109615328, "debt_to_equity_ratio": 0.7155503712153797, "profit_margin": 0.1825639825522814, "quarter": 1, "return_on_assets": 0.1597743047928309, "return_on_equity": 0.2363398350569446 }, { "asset_turnover_ratio": 0.8530233658952785, "current_ratio": 2.263636847580092, "debt_to_equity_ratio": 0.7148210716774905, "profit_margin": 0.18044348965919021, "quarter": 2, "return_on_assets": 0.15392251290297232, "return_on_equity": 0.2287411551296786 }, { "asset_turnover_ratio": 0.8314384510974486, "current_ratio": 1.242460235854743, "debt_to_equity_ratio": 0.7177054617751766, "profit_margin": 0.1740717599611751, "quarter": 3, "return_on_assets": 0.1447299544819263, "return_on_equity": 0.21717212196879104 }, { "asset_turnover_ratio": 0.8103998466685043, "current_ratio": 1.9019757301895404, "debt_to_equity_ratio": 0.7032722850377197, "profit_margin": 0.1874104081115242, "quarter": 4, "return_on_assets": 0.15187736599766102, "return_on_equity": 0.22457990395903957 } ], "income_statement": [ { "depreciation": 168743, "expenses": 2098704, "income_tax": 164742, "marketing_expense": 410068, "net_income": 670254, "net_profit": 505512, "operational_expense": 1242688, "product_revenue": 581262, "quarter": 1, "rd_expense": 354055, "revenue": 2768958, "salaries_expense": 794416, "service_revenue": 2187696 }, { "depreciation": 137803, "expenses": 2072846, "income_tax": 177984, "marketing_expense": 393147, "net_income": 673554, "net_profit": 495570, "operational_expense": 1379531, "product_revenue": 1040063, "quarter": 2, "rd_expense": 257440, "revenue": 2746400, "salaries_expense": 911481, "service_revenue": 1706337 }, { "depreciation": 117444, "expenses": 2047306, "income_tax": 202544, "marketing_expense": 285381, "net_income": 676720, "net_profit": 474176, "operational_expense": 1403256, "product_revenue": 756547, "quarter": 3, "rd_expense": 346009, "revenue": 2724026, "salaries_expense": 786939, "service_revenue": 1967479 }, { "depreciation": 186803, "expenses": 2022081, "income_tax": 173402, "marketing_expense": 244190, "net_income": 679754, "net_profit": 506352, "operational_expense": 1314058, "product_revenue": 654649, "quarter": 4, "rd_expense": 282415, "revenue": 2701835, "salaries_expense": 1003067, "service_revenue": 2047186 } ], "market_conditions": { "gdp_growth": [ 0.051147960911238716, 0.052861303537967266, 0.04755599631415796, 0.05862492369920687 ], "inflation_rate": [ 0.011443846237819903, 0.013021739002644177, 0.005645817548430809, 0.008295199075024594 ], "interest_rate": [ 0.012556397840118687, 0.016221746536936324, 0.015855879268267353, 0.012722190122960626 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 61390, "billable_hours_per_employee": 122, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 1774632, "net_revenue": 1595809, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2340 }, { "average_project_size": 86151, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 1892416, "net_revenue": 1603084, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2351 }, { "average_project_size": 194977, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 2082867, "net_revenue": 1610393, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 2361 }, { "average_project_size": 130516, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 1876328, "net_revenue": 1617735, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2372 } ], "balance_sheet": [ { "assets": 2082875, "current_assets": 976464, "current_liabilities": 375327, "equity": 1540402, "fixed_assets": 1106411, "liabilities": 835224, "long_term_liabilities": 459897, "quarter": 1 }, { "assets": 2155473, "current_assets": 758343, "current_liabilities": 506053, "equity": 1569038, "fixed_assets": 1397130, "liabilities": 859039, "long_term_liabilities": 352986, "quarter": 2 }, { "assets": 2230602, "current_assets": 1009933, "current_liabilities": 399537, "equity": 1617960, "fixed_assets": 1220669, "liabilities": 883534, "long_term_liabilities": 483997, "quarter": 3 }, { "assets": 2308350, "current_assets": 935737, "current_liabilities": 542956, "equity": 1682877, "fixed_assets": 1372613, "liabilities": 908727, "long_term_liabilities": 365771, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95198, "financing_cash_flow": -2311, "investing_cash_flow": -449783, "net_cash_flow": -229913, "operating_cash_flow": 387246, "quarter": 1 }, { "change_in_working_capital": 92594, "financing_cash_flow": 177366, "investing_cash_flow": -441263, "net_cash_flow": -305804, "operating_cash_flow": 377070, "quarter": 2 }, { "change_in_working_capital": -19537, "financing_cash_flow": 111141, "investing_cash_flow": -292371, "net_cash_flow": -115569, "operating_cash_flow": 354599, "quarter": 3 }, { "change_in_working_capital": -13032, "financing_cash_flow": -111666, "investing_cash_flow": -257578, "net_cash_flow": 352054, "operating_cash_flow": 375931, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7661568745123927, "current_ratio": 2.601635373953912, "debt_to_equity_ratio": 0.5422117083722301, "profit_margin": 0.1834498990794011, "quarter": 1, "return_on_assets": 0.14055140130828783, "return_on_equity": 0.19004844190023124 }, { "asset_turnover_ratio": 0.7437272468734241, "current_ratio": 1.4985446188442713, "debt_to_equity_ratio": 0.5474940696146301, "profit_margin": 0.17004972914706903, "quarter": 2, "return_on_assets": 0.1264706168901211, "return_on_equity": 0.1737395780089456 }, { "asset_turnover_ratio": 0.7219544320322496, "current_ratio": 2.5277583803252264, "debt_to_equity_ratio": 0.5460790130781973, "profit_margin": 0.16821483948328142, "quarter": 3, "return_on_assets": 0.12144344889854847, "return_on_equity": 0.16742811936018195 }, { "asset_turnover_ratio": 0.7008187666515043, "current_ratio": 1.7234122101975113, "debt_to_equity_ratio": 0.5399842056193055, "profit_margin": 0.1750929540375896, "quarter": 4, "return_on_assets": 0.12270842809799207, "return_on_equity": 0.16831533142350866 } ], "income_statement": [ { "depreciation": 94495, "expenses": 1217300, "income_tax": 85758, "marketing_expense": 188552, "net_income": 378509, "net_profit": 292751, "operational_expense": 698900, "product_revenue": 623861, "quarter": 1, "rd_expense": 208743, "revenue": 1595809, "salaries_expense": 503728, "service_revenue": 971948 }, { "depreciation": 104466, "expenses": 1224524, "income_tax": 105956, "marketing_expense": 220856, "net_income": 378560, "net_profit": 272604, "operational_expense": 630865, "product_revenue": 573915, "quarter": 2, "rd_expense": 161260, "revenue": 1603084, "salaries_expense": 448472, "service_revenue": 1029169 }, { "depreciation": 83707, "expenses": 1231791, "income_tax": 107710, "marketing_expense": 210494, "net_income": 378602, "net_profit": 270892, "operational_expense": 721054, "product_revenue": 565375, "quarter": 3, "rd_expense": 170366, "revenue": 1610393, "salaries_expense": 590778, "service_revenue": 1045018 }, { "depreciation": 92677, "expenses": 1239101, "income_tax": 95380, "marketing_expense": 222385, "net_income": 378634, "net_profit": 283254, "operational_expense": 848617, "product_revenue": 573095, "quarter": 4, "rd_expense": 194797, "revenue": 1617735, "salaries_expense": 470321, "service_revenue": 1044640 } ], "market_conditions": { "gdp_growth": [ 0.056571169885936204, 0.055959316593593954, 0.05943604294049537, 0.057800633860892306 ], "inflation_rate": [ 0.01023255675016816, 0.003458371856718061, 0.008754881600103463, 0.00954482936538768 ], "interest_rate": [ 0.01145002503130094, 0.011222391370064934, 0.013259399104471038, 0.013871294772364977 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "Schaeferside", "name": "Newton PLC", "num_employees": 153, "region": "Europe", "revenue_size": "Large", "website": "www.newtonplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 152750, "billable_hours_per_employee": 130, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 81076489, "net_revenue": 73048433, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 477441 }, { "average_project_size": 70924, "billable_hours_per_employee": 91, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 85726984, "net_revenue": 73860859, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 482751 }, { "average_project_size": 133420, "billable_hours_per_employee": 155, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 95961754, "net_revenue": 74682320, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 488120 }, { "average_project_size": 191175, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 88842436, "net_revenue": 75512918, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 493548 } ], "balance_sheet": [ { "assets": 87413166, "current_assets": 42976673, "current_liabilities": 20549203, "equity": 67916162, "fixed_assets": 44436493, "liabilities": 39145993, "long_term_liabilities": 18596790, "quarter": 1 }, { "assets": 89756312, "current_assets": 33388900, "current_liabilities": 17396401, "equity": 69719225, "fixed_assets": 56367412, "liabilities": 39919323, "long_term_liabilities": 22522922, "quarter": 2 }, { "assets": 92162266, "current_assets": 38483108, "current_liabilities": 24364578, "equity": 70744056, "fixed_assets": 53679158, "liabilities": 40707930, "long_term_liabilities": 16343352, "quarter": 3 }, { "assets": 94632712, "current_assets": 42074520, "current_liabilities": 20315364, "equity": 73321725, "fixed_assets": 52558192, "liabilities": 41512116, "long_term_liabilities": 21196752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90240, "financing_cash_flow": 142307, "investing_cash_flow": -243974, "net_cash_flow": 21978234, "operating_cash_flow": 22299172, "quarter": 1 }, { "change_in_working_capital": 35791, "financing_cash_flow": 31162, "investing_cash_flow": -420063, "net_cash_flow": 24355445, "operating_cash_flow": 24503894, "quarter": 2 }, { "change_in_working_capital": -62465, "financing_cash_flow": 85568, "investing_cash_flow": -219612, "net_cash_flow": 22222995, "operating_cash_flow": 22432296, "quarter": 3 }, { "change_in_working_capital": 12794, "financing_cash_flow": -75453, "investing_cash_flow": -232186, "net_cash_flow": 23095759, "operating_cash_flow": 23171904, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8356685421964924, "current_ratio": 2.0914033989542076, "debt_to_equity_ratio": 0.5763870019628023, "profit_margin": 0.2689857700301388, "quarter": 1, "return_on_assets": 0.22478294631268703, "return_on_equity": 0.2893124172711644 }, { "asset_turnover_ratio": 0.8229043434850576, "current_ratio": 1.9192992849498007, "debt_to_equity_ratio": 0.5725726727455734, "profit_margin": 0.2691850090722611, "quarter": 2, "return_on_assets": 0.22151351316662832, "return_on_equity": 0.2851758033741769 }, { "asset_turnover_ratio": 0.8103351104670105, "current_ratio": 1.579469506921072, "debt_to_equity_ratio": 0.575425446344213, "profit_margin": 0.2582903155659867, "quarter": 3, "return_on_assets": 0.20930171139672282, "return_on_equity": 0.2726691271419326 }, { "asset_turnover_ratio": 0.7979578773986737, "current_ratio": 2.0710689702630973, "debt_to_equity_ratio": 0.566163930267598, "profit_margin": 0.26751885021844873, "quarter": 4, "return_on_assets": 0.21346877388444707, "return_on_equity": 0.2755135534522681 } ], "income_statement": [ { "depreciation": 2650183, "expenses": 46751397, "income_tax": 6648047, "marketing_expense": 4884117, "net_income": 26297036, "net_profit": 19648989, "operational_expense": 32698301, "product_revenue": 21647774, "quarter": 1, "rd_expense": 5977521, "revenue": 73048433, "salaries_expense": 21180590, "service_revenue": 51400659 }, { "depreciation": 4621658, "expenses": 47013349, "income_tax": 6965274, "marketing_expense": 5849620, "net_income": 26847510, "net_profit": 19882236, "operational_expense": 25240237, "product_revenue": 18111432, "quarter": 2, "rd_expense": 6085664, "revenue": 73860859, "salaries_expense": 22424200, "service_revenue": 55749427 }, { "depreciation": 3142576, "expenses": 47276769, "income_tax": 8115831, "marketing_expense": 5537962, "net_income": 27405551, "net_profit": 19289720, "operational_expense": 28774503, "product_revenue": 18889391, "quarter": 3, "rd_expense": 7370381, "revenue": 74682320, "salaries_expense": 23298683, "service_revenue": 55792929 }, { "depreciation": 2970775, "expenses": 47541665, "income_tax": 7770124, "marketing_expense": 8787122, "net_income": 27971253, "net_profit": 20201129, "operational_expense": 25387848, "product_revenue": 21761052, "quarter": 4, "rd_expense": 7452963, "revenue": 75512918, "salaries_expense": 16618477, "service_revenue": 53751866 } ], "market_conditions": { "gdp_growth": [ -0.004572054852523695, 0.0018778727037297212, -0.01515482206948439, -0.0032571638590688373 ], "inflation_rate": [ 0.0402949725071549, 0.041966688071622654, 0.04285131645941017, 0.042764477793845186 ], "interest_rate": [ 0.0551106133565457, 0.05715351228809184, 0.05749248659903967, 0.05092653179520097 ], "year": 2010 }, "random_event": { "description": "Newton PLC Senior Leadership Change in 2010", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 76806, "billable_hours_per_employee": 135, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 100694541, "net_revenue": 83310485, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 544513 }, { "average_project_size": 128030, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 95814117, "net_revenue": 84416376, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 551741 }, { "average_project_size": 118785, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 106472240, "net_revenue": 85536947, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 559065 }, { "average_project_size": 156394, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 106270488, "net_revenue": 86672393, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 566486 } ], "balance_sheet": [ { "assets": 106414016, "current_assets": 48620147, "current_liabilities": 28526099, "equity": 72634705, "fixed_assets": 57793869, "liabilities": 49211270, "long_term_liabilities": 20685171, "quarter": 1 }, { "assets": 108737452, "current_assets": 35030520, "current_liabilities": 27952990, "equity": 76168817, "fixed_assets": 73706932, "liabilities": 50132575, "long_term_liabilities": 22179585, "quarter": 2 }, { "assets": 111111618, "current_assets": 46081362, "current_liabilities": 22715372, "equity": 77239302, "fixed_assets": 65030256, "liabilities": 51071128, "long_term_liabilities": 28355756, "quarter": 3 }, { "assets": 113537621, "current_assets": 40752839, "current_liabilities": 30057666, "equity": 79475593, "fixed_assets": 72784782, "liabilities": 52027252, "long_term_liabilities": 21969586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65704, "financing_cash_flow": 47390, "investing_cash_flow": -252658, "net_cash_flow": 19704918, "operating_cash_flow": 20164657, "quarter": 1 }, { "change_in_working_capital": 89628, "financing_cash_flow": 39465, "investing_cash_flow": -113300, "net_cash_flow": 21427240, "operating_cash_flow": 21600206, "quarter": 2 }, { "change_in_working_capital": -32535, "financing_cash_flow": 120806, "investing_cash_flow": -393619, "net_cash_flow": 20576385, "operating_cash_flow": 21067952, "quarter": 3 }, { "change_in_working_capital": -95343, "financing_cash_flow": -168637, "investing_cash_flow": -152211, "net_cash_flow": 21369020, "operating_cash_flow": 21516989, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7828901504854399, "current_ratio": 1.7044092499293366, "debt_to_equity_ratio": 0.6775173107676282, "profit_margin": 0.1852342955391509, "quarter": 1, "return_on_assets": 0.1450181055097103, "return_on_equity": 0.21245985648320592 }, { "asset_turnover_ratio": 0.7763321141643084, "current_ratio": 1.25319402325118, "debt_to_equity_ratio": 0.6581771514188017, "profit_margin": 0.20806318432812135, "quarter": 2, "return_on_assets": 0.16152613176920863, "return_on_equity": 0.23059226454836498 }, { "asset_turnover_ratio": 0.7698290110400516, "current_ratio": 2.028642189967217, "debt_to_equity_ratio": 0.6612064930364078, "profit_margin": 0.20106880831274, "quarter": 3, "return_on_assets": 0.15478860185439833, "return_on_equity": 0.22266917948067422 }, { "asset_turnover_ratio": 0.7633803864888097, "current_ratio": 1.3558218059911904, "debt_to_equity_ratio": 0.6546318188528647, "profit_margin": 0.20727735070150885, "quarter": 4, "return_on_assets": 0.15823146408889438, "return_on_equity": 0.2260470582459196 } ], "income_statement": [ { "depreciation": 4732698, "expenses": 61607809, "income_tax": 6270717, "marketing_expense": 6493971, "net_income": 21702676, "net_profit": 15431959, "operational_expense": 42335779, "product_revenue": 20888860, "quarter": 1, "rd_expense": 9129871, "revenue": 83310485, "salaries_expense": 26869267, "service_revenue": 62421625 }, { "depreciation": 4036266, "expenses": 62046417, "income_tax": 4806019, "marketing_expense": 11464712, "net_income": 22369959, "net_profit": 17563940, "operational_expense": 31193657, "product_revenue": 21288801, "quarter": 2, "rd_expense": 11413882, "revenue": 84416376, "salaries_expense": 23410869, "service_revenue": 63127575 }, { "depreciation": 3869140, "expenses": 62488149, "income_tax": 5849986, "marketing_expense": 9948879, "net_income": 23048798, "net_profit": 17198812, "operational_expense": 33966889, "product_revenue": 19494771, "quarter": 3, "rd_expense": 9718607, "revenue": 85536947, "salaries_expense": 21046070, "service_revenue": 66042176 }, { "depreciation": 3551765, "expenses": 62933025, "income_tax": 5774144, "marketing_expense": 9799290, "net_income": 23739368, "net_profit": 17965224, "operational_expense": 42382328, "product_revenue": 21018895, "quarter": 4, "rd_expense": 7142417, "revenue": 86672393, "salaries_expense": 28941319, "service_revenue": 65653498 } ], "market_conditions": { "gdp_growth": [ -0.02383560086914146, -0.018992251854847677, -0.01210584902538284, -0.02165365265292715 ], "inflation_rate": [ 0.022501864557237017, 0.02150811145068802, 0.025078954251035887, 0.020958010177671085 ], "interest_rate": [ 0.04426882516672579, 0.0418631080217125, 0.044606883602897954, 0.039417400754098574 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 98588, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 47277827, "net_revenue": 37093106, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 242439 }, { "average_project_size": 55753, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 40907516, "net_revenue": 36403269, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 237930 }, { "average_project_size": 74440, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 41231150, "net_revenue": 35726261, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 233505 }, { "average_project_size": 172664, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 43777538, "net_revenue": 35061844, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 229162 } ], "balance_sheet": [ { "assets": 46865806, "current_assets": 17927774, "current_liabilities": 15270527, "equity": 31484847, "fixed_assets": 28938032, "liabilities": 25638644, "long_term_liabilities": 10368117, "quarter": 1 }, { "assets": 47874461, "current_assets": 17380726, "current_liabilities": 12185975, "equity": 32047620, "fixed_assets": 30493735, "liabilities": 26309895, "long_term_liabilities": 14123920, "quarter": 2 }, { "assets": 48904824, "current_assets": 23979850, "current_liabilities": 12072418, "equity": 31952970, "fixed_assets": 24924974, "liabilities": 26998721, "long_term_liabilities": 14926303, "quarter": 3 }, { "assets": 49957363, "current_assets": 19751185, "current_liabilities": 12382438, "equity": 31424593, "fixed_assets": 30206178, "liabilities": 27705581, "long_term_liabilities": 15323143, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77892, "financing_cash_flow": 73207, "investing_cash_flow": -485261, "net_cash_flow": 11843142, "operating_cash_flow": 11974566, "quarter": 1 }, { "change_in_working_capital": -87513, "financing_cash_flow": 25926, "investing_cash_flow": -102818, "net_cash_flow": 11950293, "operating_cash_flow": 12258198, "quarter": 2 }, { "change_in_working_capital": 82533, "financing_cash_flow": 32068, "investing_cash_flow": -286010, "net_cash_flow": 11431540, "operating_cash_flow": 11639393, "quarter": 3 }, { "change_in_working_capital": 76903, "financing_cash_flow": -71817, "investing_cash_flow": -336636, "net_cash_flow": 9966516, "operating_cash_flow": 10335020, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7914748334852066, "current_ratio": 1.1740114797609802, "debt_to_equity_ratio": 0.8143169315702884, "profit_margin": 0.2765388533384074, "quarter": 1, "return_on_assets": 0.21887354289820599, "return_on_equity": 0.325797517771009 }, { "asset_turnover_ratio": 0.76039015875291, "current_ratio": 1.4262893203046945, "debt_to_equity_ratio": 0.82096252389413, "profit_margin": 0.28797012707842257, "quarter": 2, "return_on_assets": 0.2189696506452574, "return_on_equity": 0.32710865892693436 }, { "asset_turnover_ratio": 0.7305263178127377, "current_ratio": 1.986333640866312, "debt_to_equity_ratio": 0.8449518464167807, "profit_margin": 0.28121798136110576, "quarter": 3, "return_on_assets": 0.2054371364264597, "return_on_equity": 0.3144267027446901 }, { "asset_turnover_ratio": 0.7018353630875193, "current_ratio": 1.5950966199063545, "debt_to_equity_ratio": 0.8816528188606929, "profit_margin": 0.26161804267910155, "quarter": 4, "return_on_assets": 0.18361279397393332, "return_on_equity": 0.2918991186297942 } ], "income_statement": [ { "depreciation": 1716881, "expenses": 23583443, "income_tax": 3251978, "marketing_expense": 4625499, "net_income": 13509663, "net_profit": 10257685, "operational_expense": 12011899, "product_revenue": 11571589, "quarter": 1, "rd_expense": 3347799, "revenue": 37093106, "salaries_expense": 9710153, "service_revenue": 25521517 }, { "depreciation": 1775144, "expenses": 23170594, "income_tax": 2749621, "marketing_expense": 2810773, "net_income": 13232675, "net_profit": 10483054, "operational_expense": 11946367, "product_revenue": 11677271, "quarter": 2, "rd_expense": 4101850, "revenue": 36403269, "salaries_expense": 8917226, "service_revenue": 24725998 }, { "depreciation": 1592526, "expenses": 22764973, "income_tax": 2914421, "marketing_expense": 3206835, "net_income": 12961288, "net_profit": 10046867, "operational_expense": 15725188, "product_revenue": 9494983, "quarter": 3, "rd_expense": 3374923, "revenue": 35726261, "salaries_expense": 9047093, "service_revenue": 26231278 }, { "depreciation": 1162209, "expenses": 22366453, "income_tax": 3522580, "marketing_expense": 3502940, "net_income": 12695391, "net_profit": 9172811, "operational_expense": 14750940, "product_revenue": 13241435, "quarter": 4, "rd_expense": 3703271, "revenue": 35061844, "salaries_expense": 9128639, "service_revenue": 21820409 } ], "market_conditions": { "gdp_growth": [ -0.01779725460652804, -0.011042153214017525, -0.016317606191135002, -0.00665924241863315 ], "inflation_rate": [ 0.037800171513088864, 0.04153064078871017, 0.038419768385678954, 0.03807123252904821 ], "interest_rate": [ 0.051402386820017465, 0.049149504472294256, 0.047255291837035016, 0.0456997167556394 ], "year": 2012 }, "random_event": { "description": "Newton PLC Award Nomination in 2012", "impact": 0, "type": "Award Nomination" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 53136, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 60812761, "net_revenue": 51152643, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 334331 }, { "average_project_size": 89087, "billable_hours_per_employee": 122, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 66153918, "net_revenue": 51711454, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 337983 }, { "average_project_size": 187126, "billable_hours_per_employee": 82, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 58251560, "net_revenue": 52276370, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 341676 }, { "average_project_size": 121862, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 67374684, "net_revenue": 52847457, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 345408 } ], "balance_sheet": [ { "assets": 62239285, "current_assets": 24752639, "current_liabilities": 15335532, "equity": 43976140, "fixed_assets": 37486646, "liabilities": 30795356, "long_term_liabilities": 15459824, "quarter": 1 }, { "assets": 63657745, "current_assets": 22404865, "current_liabilities": 16571219, "equity": 45490961, "fixed_assets": 41252880, "liabilities": 31508833, "long_term_liabilities": 14937614, "quarter": 2 }, { "assets": 65108532, "current_assets": 27564409, "current_liabilities": 19319208, "equity": 47457047, "fixed_assets": 37544123, "liabilities": 32238841, "long_term_liabilities": 12919633, "quarter": 3 }, { "assets": 66592383, "current_assets": 29733282, "current_liabilities": 18159209, "equity": 47521965, "fixed_assets": 36859101, "liabilities": 32985762, "long_term_liabilities": 14826553, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76703, "financing_cash_flow": 194168, "investing_cash_flow": -176266, "net_cash_flow": 15529535, "operating_cash_flow": 15877075, "quarter": 1 }, { "change_in_working_capital": 16744, "financing_cash_flow": -185420, "investing_cash_flow": -268747, "net_cash_flow": 15961958, "operating_cash_flow": 16383769, "quarter": 2 }, { "change_in_working_capital": -120, "financing_cash_flow": 54953, "investing_cash_flow": -184938, "net_cash_flow": 16980193, "operating_cash_flow": 17210034, "quarter": 3 }, { "change_in_working_capital": 28175, "financing_cash_flow": 47890, "investing_cash_flow": -451090, "net_cash_flow": 16070882, "operating_cash_flow": 16072529, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8218706721968287, "current_ratio": 1.6140710997179621, "debt_to_equity_ratio": 0.700274194142551, "profit_margin": 0.24499635336535788, "quarter": 1, "return_on_assets": 0.20135531762615846, "return_on_equity": 0.28497751280580785 }, { "asset_turnover_ratio": 0.8123356238899132, "current_ratio": 1.3520348140954506, "debt_to_equity_ratio": 0.6926394234670048, "profit_margin": 0.25800955045665513, "quarter": 2, "return_on_assets": 0.20959034913976296, "return_on_equity": 0.2932901109739141 }, { "asset_turnover_ratio": 0.8029112067831602, "current_ratio": 1.426787733741466, "debt_to_equity_ratio": 0.6793267393986819, "profit_margin": 0.27904301695010575, "quarter": 3, "return_on_assets": 0.2240467654838232, "return_on_equity": 0.30738018739345496 }, { "asset_turnover_ratio": 0.7935961234485331, "current_ratio": 1.6373665835334568, "debt_to_equity_ratio": 0.6941161208295995, "profit_margin": 0.26331151563262545, "quarter": 4, "return_on_assets": 0.20896299806540938, "return_on_equity": 0.29281920476141926 } ], "income_statement": [ { "depreciation": 3344864, "expenses": 33503522, "income_tax": 5116910, "marketing_expense": 5576148, "net_income": 17649121, "net_profit": 12532211, "operational_expense": 16910984, "product_revenue": 18230780, "quarter": 1, "rd_expense": 4253779, "revenue": 51152643, "salaries_expense": 14509168, "service_revenue": 32921863 }, { "depreciation": 3041720, "expenses": 33712407, "income_tax": 4656998, "marketing_expense": 5954403, "net_income": 17999047, "net_profit": 13342049, "operational_expense": 18607727, "product_revenue": 12461797, "quarter": 2, "rd_expense": 3523123, "revenue": 51711454, "salaries_expense": 13822904, "service_revenue": 39249657 }, { "depreciation": 2622678, "expenses": 33922595, "income_tax": 3766419, "marketing_expense": 4137047, "net_income": 18353775, "net_profit": 14587356, "operational_expense": 18575578, "product_revenue": 16538380, "quarter": 3, "rd_expense": 3429905, "revenue": 52276370, "salaries_expense": 11537042, "service_revenue": 35737990 }, { "depreciation": 2157185, "expenses": 34134093, "income_tax": 4798020, "marketing_expense": 6145917, "net_income": 18713364, "net_profit": 13915344, "operational_expense": 22910952, "product_revenue": 17409521, "quarter": 4, "rd_expense": 6822720, "revenue": 52847457, "salaries_expense": 12800372, "service_revenue": 35437936 } ], "market_conditions": { "gdp_growth": [ 0.012324795067389073, 0.0007667421316471454, 0.0025537064230586404, 0.010177104863438612 ], "inflation_rate": [ 0.021705116757306818, 0.023255842934568657, 0.018383392925540545, 0.016314598590069958 ], "interest_rate": [ 0.04572734267363681, 0.04327730457321474, 0.041006434294417575, 0.04764311946579426 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 82232, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.61, "gross_billings": 30126235, "net_revenue": 26618742, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 173979 }, { "average_project_size": 96711, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 29965143, "net_revenue": 26174731, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 171077 }, { "average_project_size": 192495, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 33274875, "net_revenue": 25738126, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 168223 }, { "average_project_size": 110889, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 31731998, "net_revenue": 25308804, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 165417 } ], "balance_sheet": [ { "assets": 28911812, "current_assets": 11879946, "current_liabilities": 8059455, "equity": 20205429, "fixed_assets": 17031866, "liabilities": 15982115, "long_term_liabilities": 7922660, "quarter": 1 }, { "assets": 29904230, "current_assets": 14615827, "current_liabilities": 7928151, "equity": 21616257, "fixed_assets": 15288403, "liabilities": 16161366, "long_term_liabilities": 8233215, "quarter": 2 }, { "assets": 30930714, "current_assets": 12793683, "current_liabilities": 7218403, "equity": 22055529, "fixed_assets": 18137031, "liabilities": 16342628, "long_term_liabilities": 9124225, "quarter": 3 }, { "assets": 31992433, "current_assets": 14988638, "current_liabilities": 8887771, "equity": 22914698, "fixed_assets": 17003795, "liabilities": 16525923, "long_term_liabilities": 7638152, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26272, "financing_cash_flow": -2339, "investing_cash_flow": -360612, "net_cash_flow": 7627129, "operating_cash_flow": 8246928, "quarter": 1 }, { "change_in_working_capital": 53650, "financing_cash_flow": -124253, "investing_cash_flow": -463297, "net_cash_flow": 8820978, "operating_cash_flow": 9095847, "quarter": 2 }, { "change_in_working_capital": -54337, "financing_cash_flow": 100369, "investing_cash_flow": -454166, "net_cash_flow": 8680461, "operating_cash_flow": 8677300, "quarter": 3 }, { "change_in_working_capital": 43812, "financing_cash_flow": 115505, "investing_cash_flow": -356575, "net_cash_flow": 8597783, "operating_cash_flow": 8774503, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9206874339110949, "current_ratio": 1.4740383810071525, "debt_to_equity_ratio": 0.7909812258873593, "profit_margin": 0.2733311739525482, "quarter": 1, "return_on_assets": 0.2516525771542787, "return_on_equity": 0.36008797437559975 }, { "asset_turnover_ratio": 0.8752852355670084, "current_ratio": 1.8435353968409531, "debt_to_equity_ratio": 0.7476486794175329, "profit_margin": 0.3008012957229627, "quarter": 2, "return_on_assets": 0.2632869329857348, "return_on_equity": 0.36423479791159036 }, { "asset_turnover_ratio": 0.8321219484296418, "current_ratio": 1.7723702874444667, "debt_to_equity_ratio": 0.7409764689842624, "profit_margin": 0.29013157368178244, "quarter": 3, "return_on_assets": 0.24142485039304298, "return_on_equity": 0.338574649467714 }, { "asset_turnover_ratio": 0.7910871923995277, "current_ratio": 1.6864338651389645, "debt_to_equity_ratio": 0.7211931398790419, "profit_margin": 0.2942923735155561, "quarter": 4, "return_on_assets": 0.2328109275090144, "return_on_equity": 0.3250397626885591 } ], "income_statement": [ { "depreciation": 971196, "expenses": 16319405, "income_tax": 3023605, "marketing_expense": 3148493, "net_income": 10299337, "net_profit": 7275732, "operational_expense": 10774424, "product_revenue": 6775036, "quarter": 1, "rd_expense": 2140118, "revenue": 26618742, "salaries_expense": 7596637, "service_revenue": 19843706 }, { "depreciation": 1222454, "expenses": 16001947, "income_tax": 2299391, "marketing_expense": 2573562, "net_income": 10172784, "net_profit": 7873393, "operational_expense": 10749870, "product_revenue": 9678561, "quarter": 2, "rd_expense": 2671510, "revenue": 26174731, "salaries_expense": 5761327, "service_revenue": 16496170 }, { "depreciation": 1209857, "expenses": 15690664, "income_tax": 2580019, "marketing_expense": 2549679, "net_income": 10047462, "net_profit": 7467443, "operational_expense": 9740257, "product_revenue": 5291909, "quarter": 3, "rd_expense": 2659047, "revenue": 25738126, "salaries_expense": 4951000, "service_revenue": 20446217 }, { "depreciation": 1326315, "expenses": 15385437, "income_tax": 2475179, "marketing_expense": 1997655, "net_income": 9923367, "net_profit": 7448188, "operational_expense": 9109356, "product_revenue": 5945045, "quarter": 4, "rd_expense": 2804149, "revenue": 25308804, "salaries_expense": 6522488, "service_revenue": 19363759 } ], "market_conditions": { "gdp_growth": [ 0.007063556871111145, 0.002660488196679964, 0.008609166465625817, 0.007260605554288554 ], "inflation_rate": [ 0.02879613414131359, 0.02558932302950529, 0.023061454304823596, 0.024604211004586006 ], "interest_rate": [ 0.0534953857310123, 0.055209427388205494, 0.05651358015690186, 0.05202713110467045 ], "year": 2014 }, "random_event": { "description": "Newton PLC Expansion to New Market in 2014", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 70423, "billable_hours_per_employee": 90, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 111879408, "net_revenue": 87221817, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 570077 }, { "average_project_size": 119800, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 101486713, "net_revenue": 87083325, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 569172 }, { "average_project_size": 133429, "billable_hours_per_employee": 112, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 104144625, "net_revenue": 86945053, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 568268 }, { "average_project_size": 192360, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 104989749, "net_revenue": 86807001, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 567366 } ], "balance_sheet": [ { "assets": 110256060, "current_assets": 54392948, "current_liabilities": 22895431, "equity": 82179054, "fixed_assets": 55863112, "liabilities": 52219351, "long_term_liabilities": 29323920, "quarter": 1 }, { "assets": 111657447, "current_assets": 42724277, "current_liabilities": 21463782, "equity": 83681704, "fixed_assets": 68933170, "liabilities": 53483072, "long_term_liabilities": 32019290, "quarter": 2 }, { "assets": 113076645, "current_assets": 39079708, "current_liabilities": 32396317, "equity": 81677196, "fixed_assets": 73996937, "liabilities": 54777376, "long_term_liabilities": 22381059, "quarter": 3 }, { "assets": 114513882, "current_assets": 34914932, "current_liabilities": 25964755, "equity": 81749504, "fixed_assets": 79598950, "liabilities": 56103002, "long_term_liabilities": 30138247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23183, "financing_cash_flow": -65157, "investing_cash_flow": -159919, "net_cash_flow": 28167064, "operating_cash_flow": 28291333, "quarter": 1 }, { "change_in_working_capital": -47259, "financing_cash_flow": -30886, "investing_cash_flow": -183322, "net_cash_flow": 29948821, "operating_cash_flow": 30361303, "quarter": 2 }, { "change_in_working_capital": -78758, "financing_cash_flow": -145214, "investing_cash_flow": -208859, "net_cash_flow": 25980343, "operating_cash_flow": 26410177, "quarter": 3 }, { "change_in_working_capital": 60685, "financing_cash_flow": -154083, "investing_cash_flow": -366494, "net_cash_flow": 27861511, "operating_cash_flow": 28468076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7910841091183559, "current_ratio": 2.3757119051395015, "debt_to_equity_ratio": 0.6354338296471507, "profit_margin": 0.27679250249968995, "quarter": 1, "return_on_assets": 0.21896615025060753, "return_on_equity": 0.2937773535334198 }, { "asset_turnover_ratio": 0.7799150646888783, "current_ratio": 1.9905288359712188, "debt_to_equity_ratio": 0.6391250350255774, "profit_margin": 0.29290715530212014, "quarter": 2, "return_on_assets": 0.22844270297528835, "return_on_equity": 0.3048136902183541 }, { "asset_turnover_ratio": 0.7689037201271757, "current_ratio": 1.2063009508148719, "debt_to_equity_ratio": 0.6706569113856455, "profit_margin": 0.2688816234317552, "quarter": 3, "return_on_assets": 0.20674408053051097, "return_on_equity": 0.2862234276504791 }, { "asset_turnover_ratio": 0.7580478408722534, "current_ratio": 1.344704850864181, "debt_to_equity_ratio": 0.6862794176708399, "profit_margin": 0.26885647161108583, "quarter": 4, "return_on_assets": 0.2038060678093159, "return_on_equity": 0.28548948749585074 } ], "income_statement": [ { "depreciation": 4148988, "expenses": 52773949, "income_tax": 10305523, "marketing_expense": 8626436, "net_income": 34447868, "net_profit": 24142345, "operational_expense": 30733846, "product_revenue": 24037689, "quarter": 1, "rd_expense": 7210987, "revenue": 87221817, "salaries_expense": 22268958, "service_revenue": 63184128 }, { "depreciation": 4853974, "expenses": 53242569, "income_tax": 8333427, "marketing_expense": 8286350, "net_income": 33840756, "net_profit": 25507329, "operational_expense": 36373983, "product_revenue": 28986354, "quarter": 2, "rd_expense": 6418220, "revenue": 87083325, "salaries_expense": 22203506, "service_revenue": 58096971 }, { "depreciation": 3032250, "expenses": 53715351, "income_tax": 9851775, "marketing_expense": 10155112, "net_income": 33229702, "net_profit": 23377927, "operational_expense": 27488200, "product_revenue": 34116389, "quarter": 3, "rd_expense": 6376658, "revenue": 86945053, "salaries_expense": 20006521, "service_revenue": 52828664 }, { "depreciation": 5129452, "expenses": 54192332, "income_tax": 9276045, "marketing_expense": 9033716, "net_income": 32614669, "net_profit": 23338624, "operational_expense": 37717499, "product_revenue": 28512027, "quarter": 4, "rd_expense": 10268220, "revenue": 86807001, "salaries_expense": 18824690, "service_revenue": 58294974 } ], "market_conditions": { "gdp_growth": [ -0.0035107495858144808, -0.0034222964814030095, -0.0018401632590960663, -0.013125199018230308 ], "inflation_rate": [ 0.03759550900411056, 0.031592925927546395, 0.03700559501371229, 0.03463554484410355 ], "interest_rate": [ 0.043169782931120254, 0.03792956576820685, 0.041031903660143317, 0.04518675281146363 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1999, "industry": "Advertising", "location": "Williamfort", "name": "Perez Group", "num_employees": 513, "region": "Latin America", "revenue_size": "Large", "website": "www.perezgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 61330, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 114672246, "net_revenue": 96325268, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 187769 }, { "average_project_size": 165137, "billable_hours_per_employee": 155, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 118805755, "net_revenue": 97027657, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 189138 }, { "average_project_size": 70467, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 120483246, "net_revenue": 97735168, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 190517 }, { "average_project_size": 149178, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 125487883, "net_revenue": 98447838, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 191906 } ], "balance_sheet": [ { "assets": 110214958, "current_assets": 47365596, "current_liabilities": 31905556, "equity": 70798430, "fixed_assets": 62849362, "liabilities": 62090655, "long_term_liabilities": 30185099, "quarter": 1 }, { "assets": 113221867, "current_assets": 42461648, "current_liabilities": 30369309, "equity": 73261384, "fixed_assets": 70760219, "liabilities": 62607489, "long_term_liabilities": 32238180, "quarter": 2 }, { "assets": 116310810, "current_assets": 37078365, "current_liabilities": 28208353, "equity": 75676299, "fixed_assets": 79232445, "liabilities": 63128626, "long_term_liabilities": 34920273, "quarter": 3 }, { "assets": 119484027, "current_assets": 44055687, "current_liabilities": 35235189, "equity": 78995731, "fixed_assets": 75428340, "liabilities": 63654100, "long_term_liabilities": 28418911, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58984, "financing_cash_flow": 5691, "investing_cash_flow": -126705, "net_cash_flow": 25404197, "operating_cash_flow": 25981174, "quarter": 1 }, { "change_in_working_capital": -35925, "financing_cash_flow": 55778, "investing_cash_flow": -164395, "net_cash_flow": 27038946, "operating_cash_flow": 27121231, "quarter": 2 }, { "change_in_working_capital": 49035, "financing_cash_flow": -94527, "investing_cash_flow": -461901, "net_cash_flow": 27495517, "operating_cash_flow": 27533830, "quarter": 3 }, { "change_in_working_capital": 81288, "financing_cash_flow": 110357, "investing_cash_flow": -499002, "net_cash_flow": 28870731, "operating_cash_flow": 29233884, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8739763617203392, "current_ratio": 1.4845563575196745, "debt_to_equity_ratio": 0.8770061002765175, "profit_margin": 0.23539126825995438, "quarter": 1, "return_on_assets": 0.2057264042145713, "return_on_equity": 0.3202631329536545 }, { "asset_turnover_ratio": 0.8569692372234067, "current_ratio": 1.3981762969977354, "debt_to_equity_ratio": 0.8545769351013079, "profit_margin": 0.23340773857911462, "quarter": 2, "return_on_assets": 0.20002325169218416, "return_on_equity": 0.30912610113944883 }, { "asset_turnover_ratio": 0.840293073360937, "current_ratio": 1.3144462918483755, "debt_to_equity_ratio": 0.8341928296467035, "profit_margin": 0.23015374568139074, "quarter": 3, "return_on_assets": 0.19339659830414732, "return_on_equity": 0.2972412141878133 }, { "asset_turnover_ratio": 0.8239414126877395, "current_ratio": 1.2503320756985297, "debt_to_equity_ratio": 0.8057916446143146, "profit_margin": 0.2353104392195997, "quarter": 4, "return_on_assets": 0.19388201571076943, "return_on_equity": 0.29325387216177545 } ], "income_statement": [ { "depreciation": 3307047, "expenses": 65251665, "income_tax": 8399476, "marketing_expense": 11005109, "net_income": 31073603, "net_profit": 22674127, "operational_expense": 37723542, "product_revenue": 19705430, "quarter": 1, "rd_expense": 10077925, "revenue": 96325268, "salaries_expense": 24214807, "service_revenue": 76619838 }, { "depreciation": 4474225, "expenses": 66270962, "income_tax": 8109689, "marketing_expense": 11932431, "net_income": 30756695, "net_profit": 22647006, "operational_expense": 33852366, "product_revenue": 35395419, "quarter": 2, "rd_expense": 7811151, "revenue": 97027657, "salaries_expense": 23248234, "service_revenue": 61632238 }, { "depreciation": 5039715, "expenses": 67306183, "income_tax": 7934870, "marketing_expense": 9496857, "net_income": 30428985, "net_profit": 22494115, "operational_expense": 43817386, "product_revenue": 25397862, "quarter": 3, "rd_expense": 11474188, "revenue": 97735168, "salaries_expense": 23528382, "service_revenue": 72337306 }, { "depreciation": 6068080, "expenses": 68357574, "income_tax": 6924460, "marketing_expense": 10400466, "net_income": 30090264, "net_profit": 23165804, "operational_expense": 35986978, "product_revenue": 31290560, "quarter": 4, "rd_expense": 11825336, "revenue": 98447838, "salaries_expense": 31403297, "service_revenue": 67157278 } ], "market_conditions": { "gdp_growth": [ 0.05279247290320221, 0.03391572227182215, 0.04184640960948146, 0.04952863284930784 ], "inflation_rate": [ 0.010366565476226563, 0.0027131530478291584, 0.00802193047845804, 0.004233540471464481 ], "interest_rate": [ 0.020724820703373607, 0.013466462595504302, 0.01913606123141357, 0.015422651755477792 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 177242, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 62897691, "net_revenue": 51320726, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 100040 }, { "average_project_size": 62201, "billable_hours_per_employee": 104, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 68167416, "net_revenue": 52541742, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 102421 }, { "average_project_size": 67205, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 65780904, "net_revenue": 53791809, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 104857 }, { "average_project_size": 194767, "billable_hours_per_employee": 95, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 66830335, "net_revenue": 55071617, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 107352 } ], "balance_sheet": [ { "assets": 76314356, "current_assets": 23822560, "current_liabilities": 16803363, "equity": 48653277, "fixed_assets": 52491796, "liabilities": 39045073, "long_term_liabilities": 22241710, "quarter": 1 }, { "assets": 78042701, "current_assets": 26129923, "current_liabilities": 16681912, "equity": 50066288, "fixed_assets": 51912778, "liabilities": 39894980, "long_term_liabilities": 23213068, "quarter": 2 }, { "assets": 79810189, "current_assets": 25456669, "current_liabilities": 18169402, "equity": 51839653, "fixed_assets": 54353520, "liabilities": 40763387, "long_term_liabilities": 22593985, "quarter": 3 }, { "assets": 81617707, "current_assets": 27106069, "current_liabilities": 19388473, "equity": 52679316, "fixed_assets": 54511638, "liabilities": 41650697, "long_term_liabilities": 22262224, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49551, "financing_cash_flow": -91604, "investing_cash_flow": -476827, "net_cash_flow": 13529082, "operating_cash_flow": 13777382, "quarter": 1 }, { "change_in_working_capital": 39452, "financing_cash_flow": -146367, "investing_cash_flow": -242833, "net_cash_flow": 14698426, "operating_cash_flow": 15110199, "quarter": 2 }, { "change_in_working_capital": 7427, "financing_cash_flow": 46731, "investing_cash_flow": -151042, "net_cash_flow": 14641744, "operating_cash_flow": 14828642, "quarter": 3 }, { "change_in_working_capital": 48943, "financing_cash_flow": -132007, "investing_cash_flow": -202482, "net_cash_flow": 15480263, "operating_cash_flow": 15814768, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6724911103226764, "current_ratio": 1.4177257254991158, "debt_to_equity_ratio": 0.8025168171097704, "profit_margin": 0.22182059544520083, "quarter": 1, "return_on_assets": 0.1491723785233803, "return_on_equity": 0.2339820604478502 }, { "asset_turnover_ratio": 0.6732435106263173, "current_ratio": 1.5663625968054502, "debt_to_equity_ratio": 0.7968431771894093, "profit_margin": 0.22683996659265693, "quarter": 2, "return_on_assets": 0.1527185354591969, "return_on_equity": 0.23805573522846352 }, { "asset_turnover_ratio": 0.6739967624935709, "current_ratio": 1.4010735741330398, "debt_to_equity_ratio": 0.7863360312230485, "profit_margin": 0.2378215426813402, "quarter": 3, "return_on_assets": 0.16029094981844988, "return_on_equity": 0.24677732700101215 }, { "asset_turnover_ratio": 0.6747508478766746, "current_ratio": 1.3980507387043837, "debt_to_equity_ratio": 0.790646123803126, "profit_margin": 0.23083226337806642, "quarter": 4, "return_on_assets": 0.15575426543164217, "return_on_equity": 0.24131494038381213 } ], "income_statement": [ { "depreciation": 2393388, "expenses": 35395943, "income_tax": 4540789, "marketing_expense": 5551364, "net_income": 15924783, "net_profit": 11383994, "operational_expense": 17860279, "product_revenue": 13415497, "quarter": 1, "rd_expense": 4563725, "revenue": 51320726, "salaries_expense": 17035291, "service_revenue": 37905229 }, { "depreciation": 3191632, "expenses": 35939204, "income_tax": 4683971, "marketing_expense": 3990070, "net_income": 16602538, "net_profit": 11918567, "operational_expense": 18619496, "product_revenue": 10949883, "quarter": 2, "rd_expense": 3813108, "revenue": 52541742, "salaries_expense": 13939249, "service_revenue": 41591859 }, { "depreciation": 2035791, "expenses": 36490803, "income_tax": 4508155, "marketing_expense": 5250269, "net_income": 17301006, "net_profit": 12792851, "operational_expense": 23322667, "product_revenue": 18794153, "quarter": 3, "rd_expense": 5603173, "revenue": 53791809, "salaries_expense": 13297998, "service_revenue": 34997656 }, { "depreciation": 3102462, "expenses": 37050869, "income_tax": 5308442, "marketing_expense": 6894654, "net_income": 18020748, "net_profit": 12712306, "operational_expense": 25763218, "product_revenue": 13070433, "quarter": 4, "rd_expense": 4313402, "revenue": 55071617, "salaries_expense": 13904659, "service_revenue": 42001184 } ], "market_conditions": { "gdp_growth": [ 0.0542201932640924, 0.047396686692490725, 0.044379300153722365, 0.03834801588672318 ], "inflation_rate": [ 0.01090970434600954, 0.013568988408199735, 0.009223095022119956, 0.011580289002360918 ], "interest_rate": [ 0.017367252647791234, 0.0177891934405577, 0.017724318300520504, 0.018087139238020137 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 162418, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 101435488, "net_revenue": 85281185, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 166240 }, { "average_project_size": 107868, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 99910826, "net_revenue": 87754255, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 171061 }, { "average_project_size": 191013, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 109191014, "net_revenue": 90299042, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 176022 }, { "average_project_size": 119137, "billable_hours_per_employee": 96, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 109452183, "net_revenue": 92917625, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 181126 } ], "balance_sheet": [ { "assets": 90625106, "current_assets": 34325557, "current_liabilities": 24235692, "equity": 67577900, "fixed_assets": 56299549, "liabilities": 49342252, "long_term_liabilities": 25106560, "quarter": 1 }, { "assets": 93760763, "current_assets": 30960780, "current_liabilities": 22864479, "equity": 68803475, "fixed_assets": 62799983, "liabilities": 50048947, "long_term_liabilities": 27184468, "quarter": 2 }, { "assets": 97004916, "current_assets": 42161129, "current_liabilities": 21957590, "equity": 71738694, "fixed_assets": 54843787, "liabilities": 50765764, "long_term_liabilities": 28808174, "quarter": 3 }, { "assets": 100361317, "current_assets": 30919656, "current_liabilities": 25021478, "equity": 76671165, "fixed_assets": 69441661, "liabilities": 51492847, "long_term_liabilities": 26471369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37093, "financing_cash_flow": -178536, "investing_cash_flow": -379658, "net_cash_flow": 29425691, "operating_cash_flow": 29603143, "quarter": 1 }, { "change_in_working_capital": -85239, "financing_cash_flow": -176585, "investing_cash_flow": -228424, "net_cash_flow": 29446345, "operating_cash_flow": 29686662, "quarter": 2 }, { "change_in_working_capital": 94315, "financing_cash_flow": 12994, "investing_cash_flow": -133004, "net_cash_flow": 29261982, "operating_cash_flow": 29420703, "quarter": 3 }, { "change_in_working_capital": -81233, "financing_cash_flow": -107751, "investing_cash_flow": -378988, "net_cash_flow": 31164633, "operating_cash_flow": 31321887, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9410326648335176, "current_ratio": 1.4163225461026654, "debt_to_equity_ratio": 0.7301536745000955, "profit_margin": 0.30833349700757556, "quarter": 1, "return_on_assets": 0.29015189234647626, "return_on_equity": 0.38910717853025917 }, { "asset_turnover_ratio": 0.9359379359999449, "current_ratio": 1.3540995182964808, "debt_to_equity_ratio": 0.7274188840025886, "profit_margin": 0.2859309671080907, "quarter": 2, "return_on_assets": 0.26761363919361447, "return_on_equity": 0.36468592611056344 }, { "asset_turnover_ratio": 0.9308707818477983, "current_ratio": 1.92011641532609, "debt_to_equity_ratio": 0.7076482881051612, "profit_margin": 0.28238995049360543, "quarter": 3, "return_on_assets": 0.2628685540019436, "return_on_equity": 0.35545032364263557 }, { "asset_turnover_ratio": 0.9258310649709788, "current_ratio": 1.2357246042779728, "debt_to_equity_ratio": 0.6716064246578228, "profit_margin": 0.2992187434838116, "quarter": 4, "return_on_assets": 0.2770260079388954, "return_on_equity": 0.3626225713408685 } ], "income_statement": [ { "depreciation": 3308097, "expenses": 51583154, "income_tax": 7402985, "marketing_expense": 7223953, "net_income": 33698031, "net_profit": 26295046, "operational_expense": 28991607, "product_revenue": 21054408, "quarter": 1, "rd_expense": 10157340, "revenue": 85281185, "salaries_expense": 16765831, "service_revenue": 64226777 }, { "depreciation": 4595003, "expenses": 52963738, "income_tax": 9698858, "marketing_expense": 8610349, "net_income": 34790517, "net_profit": 25091659, "operational_expense": 34468383, "product_revenue": 21987613, "quarter": 2, "rd_expense": 8551308, "revenue": 87754255, "salaries_expense": 22366167, "service_revenue": 65766642 }, { "depreciation": 3921161, "expenses": 54381274, "income_tax": 10418226, "marketing_expense": 10377500, "net_income": 35917768, "net_profit": 25499542, "operational_expense": 29473437, "product_revenue": 31704045, "quarter": 3, "rd_expense": 9847693, "revenue": 90299042, "salaries_expense": 22548697, "service_revenue": 58594997 }, { "depreciation": 3519192, "expenses": 55836748, "income_tax": 9278182, "marketing_expense": 9619693, "net_income": 37080877, "net_profit": 27802695, "operational_expense": 31179274, "product_revenue": 32206360, "quarter": 4, "rd_expense": 7745783, "revenue": 92917625, "salaries_expense": 18809189, "service_revenue": 60711265 } ], "market_conditions": { "gdp_growth": [ 0.04853933304885038, 0.04963433416542006, 0.04063709324454101, 0.042207425296997066 ], "inflation_rate": [ 0.004882288009821411, 0.008470284580800574, 0.0072534024489846576, 0.005510174447411068 ], "interest_rate": [ 0.01874103247793711, 0.015492288355214512, 0.01686715095843614, 0.012009093679110482 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 136996, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 37695640, "net_revenue": 30558763, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 59569 }, { "average_project_size": 89522, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 38930113, "net_revenue": 31796592, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 61982 }, { "average_project_size": 185472, "billable_hours_per_employee": 104, "client_concentration": 0.1, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 37101025, "net_revenue": 33084562, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 64492 }, { "average_project_size": 121188, "billable_hours_per_employee": 125, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 43262331, "net_revenue": 34424703, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 67105 } ], "balance_sheet": [ { "assets": 38114692, "current_assets": 16961806, "current_liabilities": 9940461, "equity": 23154864, "fixed_assets": 21152886, "liabilities": 21418126, "long_term_liabilities": 11477665, "quarter": 1 }, { "assets": 39157200, "current_assets": 16023588, "current_liabilities": 12624824, "equity": 24515983, "fixed_assets": 23133612, "liabilities": 21640876, "long_term_liabilities": 9016052, "quarter": 2 }, { "assets": 40228222, "current_assets": 16307453, "current_liabilities": 12529501, "equity": 25284419, "fixed_assets": 23920769, "liabilities": 21865943, "long_term_liabilities": 9336442, "quarter": 3 }, { "assets": 41328539, "current_assets": 15020166, "current_liabilities": 10150390, "equity": 26019020, "fixed_assets": 26308373, "liabilities": 22093350, "long_term_liabilities": 11942960, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77529, "financing_cash_flow": 32811, "investing_cash_flow": -191941, "net_cash_flow": 8337461, "operating_cash_flow": 8564829, "quarter": 1 }, { "change_in_working_capital": 23174, "financing_cash_flow": 25056, "investing_cash_flow": -432359, "net_cash_flow": 8587224, "operating_cash_flow": 8705166, "quarter": 2 }, { "change_in_working_capital": 43271, "financing_cash_flow": -8001, "investing_cash_flow": -349822, "net_cash_flow": 8508132, "operating_cash_flow": 8666539, "quarter": 3 }, { "change_in_working_capital": 47790, "financing_cash_flow": -137357, "investing_cash_flow": -281217, "net_cash_flow": 8672195, "operating_cash_flow": 8817761, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8017580989503995, "current_ratio": 1.7063399775925885, "debt_to_equity_ratio": 0.924994679303666, "profit_margin": 0.21134029541706253, "quarter": 1, "return_on_assets": 0.1694437934851999, "return_on_equity": 0.2789175527008062 }, { "asset_turnover_ratio": 0.8120241488155435, "current_ratio": 1.2692127826890893, "debt_to_equity_ratio": 0.8827252001276066, "profit_margin": 0.22013865511121444, "quarter": 2, "return_on_assets": 0.1787579040380824, "return_on_equity": 0.2855141072662679 }, { "asset_turnover_ratio": 0.8224216819724223, "current_ratio": 1.3015245379684315, "debt_to_equity_ratio": 0.8647991080989442, "profit_margin": 0.2092256805455064, "quarter": 3, "return_on_assets": 0.17207173610606008, "return_on_equity": 0.27377097334132927 }, { "asset_turnover_ratio": 0.8329523334952634, "current_ratio": 1.4797624524771955, "debt_to_equity_ratio": 0.8491230645889046, "profit_margin": 0.19706287662089633, "quarter": 4, "return_on_assets": 0.1641439829266648, "return_on_equity": 0.2607258459388555 } ], "income_statement": [ { "depreciation": 2106531, "expenses": 22163207, "income_tax": 1937258, "marketing_expense": 3142881, "net_income": 8395556, "net_profit": 6458298, "operational_expense": 11389553, "product_revenue": 8934365, "quarter": 1, "rd_expense": 3317517, "revenue": 30558763, "salaries_expense": 11080734, "service_revenue": 21624398 }, { "depreciation": 1705507, "expenses": 23019252, "income_tax": 1777681, "marketing_expense": 2333335, "net_income": 8777340, "net_profit": 6999659, "operational_expense": 11667248, "product_revenue": 10934251, "quarter": 2, "rd_expense": 4303740, "revenue": 31796592, "salaries_expense": 7214912, "service_revenue": 20862341 }, { "depreciation": 1744399, "expenses": 23908362, "income_tax": 2254060, "marketing_expense": 4603713, "net_income": 9176200, "net_profit": 6922140, "operational_expense": 15600120, "product_revenue": 8316822, "quarter": 3, "rd_expense": 3934944, "revenue": 33084562, "salaries_expense": 10715195, "service_revenue": 24767740 }, { "depreciation": 2033930, "expenses": 24831814, "income_tax": 2809058, "marketing_expense": 4497526, "net_income": 9592889, "net_profit": 6783831, "operational_expense": 17026546, "product_revenue": 8469872, "quarter": 4, "rd_expense": 3368627, "revenue": 34424703, "salaries_expense": 10633001, "service_revenue": 25954831 } ], "market_conditions": { "gdp_growth": [ 0.04453333490881177, 0.0357344815858073, 0.036874081570190606, 0.046168513593261434 ], "inflation_rate": [ 0.004768484222511532, 0.00684562526185227, 0.008862208934947591, 0.005630844474312127 ], "interest_rate": [ 0.014367840449344516, 0.017564451659322636, 0.020476721921464946, 0.020542024988475564 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 124334, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 106652977, "net_revenue": 90759411, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 176919 }, { "average_project_size": 189186, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 115473772, "net_revenue": 94814222, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 184823 }, { "average_project_size": 93105, "billable_hours_per_employee": 144, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 120978662, "net_revenue": 99050189, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 193080 }, { "average_project_size": 66330, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 121758623, "net_revenue": 103475404, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 201706 } ], "balance_sheet": [ { "assets": 128418388, "current_assets": 41700460, "current_liabilities": 34439390, "equity": 85389065, "fixed_assets": 86717928, "liabilities": 64032679, "long_term_liabilities": 29593289, "quarter": 1 }, { "assets": 132065873, "current_assets": 52555556, "current_liabilities": 33783847, "equity": 91227132, "fixed_assets": 79510317, "liabilities": 65189178, "long_term_liabilities": 31405331, "quarter": 2 }, { "assets": 135816959, "current_assets": 51726911, "current_liabilities": 38490496, "equity": 95757081, "fixed_assets": 84090048, "liabilities": 66366566, "long_term_liabilities": 27876070, "quarter": 3 }, { "assets": 139674588, "current_assets": 45082206, "current_liabilities": 31629918, "equity": 97214767, "fixed_assets": 94592382, "liabilities": 67565218, "long_term_liabilities": 35935300, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86070, "financing_cash_flow": -55352, "investing_cash_flow": -486314, "net_cash_flow": 25834864, "operating_cash_flow": 26231241, "quarter": 1 }, { "change_in_working_capital": -33845, "financing_cash_flow": -69613, "investing_cash_flow": -323459, "net_cash_flow": 29949955, "operating_cash_flow": 30474990, "quarter": 2 }, { "change_in_working_capital": 28112, "financing_cash_flow": 76187, "investing_cash_flow": -337051, "net_cash_flow": 30379593, "operating_cash_flow": 30758351, "quarter": 3 }, { "change_in_working_capital": -79679, "financing_cash_flow": 17482, "investing_cash_flow": -304735, "net_cash_flow": 29114360, "operating_cash_flow": 29659730, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7067477828798162, "current_ratio": 1.2108361965760717, "debt_to_equity_ratio": 0.7498931976828649, "profit_margin": 0.23141794077971706, "quarter": 1, "return_on_assets": 0.16355411656467764, "return_on_equity": 0.24597243218437864 }, { "asset_turnover_ratio": 0.7179312857001293, "current_ratio": 1.5556415466835378, "debt_to_equity_ratio": 0.7145810305644597, "profit_margin": 0.2568226209776841, "quarter": 2, "return_on_assets": 0.18438099447538578, "return_on_equity": 0.26692099670523456 }, { "asset_turnover_ratio": 0.7292917595069994, "current_ratio": 1.3438878781920607, "debt_to_equity_ratio": 0.6930721499332253, "profit_margin": 0.26558947807762384, "quarter": 3, "return_on_assets": 0.19369221777377596, "return_on_equity": 0.2747231612041307 }, { "asset_turnover_ratio": 0.7408319972993226, "current_ratio": 1.4253026517488916, "debt_to_equity_ratio": 0.695009822941817, "profit_margin": 0.24262187949515038, "quarter": 4, "return_on_assets": 0.1797420515749078, "return_on_equity": 0.2582467435220001 } ], "income_statement": [ { "depreciation": 5227885, "expenses": 60886357, "income_tax": 8869698, "marketing_expense": 10835602, "net_income": 29873054, "net_profit": 21003356, "operational_expense": 36038567, "product_revenue": 32793268, "quarter": 1, "rd_expense": 9048377, "revenue": 90759411, "salaries_expense": 25777514, "service_revenue": 57966143 }, { "depreciation": 6124553, "expenses": 63403164, "income_tax": 7060621, "marketing_expense": 8489840, "net_income": 31411058, "net_profit": 24350437, "operational_expense": 43587492, "product_revenue": 33766980, "quarter": 2, "rd_expense": 9704504, "revenue": 94814222, "salaries_expense": 30313171, "service_revenue": 61047242 }, { "depreciation": 4451663, "expenses": 66024006, "income_tax": 6719495, "marketing_expense": 13040475, "net_income": 33026183, "net_profit": 26306688, "operational_expense": 45505791, "product_revenue": 30297772, "quarter": 3, "rd_expense": 8631207, "revenue": 99050189, "salaries_expense": 26626180, "service_revenue": 68752417 }, { "depreciation": 4554333, "expenses": 68753184, "income_tax": 9616823, "marketing_expense": 10869878, "net_income": 34722220, "net_profit": 25105397, "operational_expense": 35982426, "product_revenue": 30893414, "quarter": 4, "rd_expense": 11150193, "revenue": 103475404, "salaries_expense": 32543092, "service_revenue": 72581990 } ], "market_conditions": { "gdp_growth": [ 0.05640863797505877, 0.058048342816730054, 0.043129754036040954, 0.05823129590897017 ], "inflation_rate": [ 0.0010263527481925777, 0.010084776866439365, 0.0005793289648371716, 0.00817407613399217 ], "interest_rate": [ 0.0190451775485957, 0.020054152959676143, 0.01358200609181444, 0.019827528266234497 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 1993, "industry": "Advertising", "location": "North Kenneth", "name": "Goodman-Nguyen", "num_employees": 944, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.goodman-nguyen.com" }

[ { "advertising_kpis": [ { "average_project_size": 67995, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 101404957, "net_revenue": 84811527, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 89843 }, { "average_project_size": 89129, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 105073565, "net_revenue": 82765848, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 87676 }, { "average_project_size": 163491, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 92768351, "net_revenue": 80769513, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 85561 }, { "average_project_size": 173934, "billable_hours_per_employee": 87, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 90744290, "net_revenue": 78821329, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 83497 } ], "balance_sheet": [ { "assets": 85278625, "current_assets": 29687335, "current_liabilities": 28030605, "equity": 49194359, "fixed_assets": 55591290, "liabilities": 50422255, "long_term_liabilities": 22391650, "quarter": 1 }, { "assets": 87485568, "current_assets": 36504172, "current_liabilities": 25672456, "equity": 49691322, "fixed_assets": 50981396, "liabilities": 51535998, "long_term_liabilities": 25863542, "quarter": 2 }, { "assets": 89749626, "current_assets": 29456770, "current_liabilities": 25809924, "equity": 50078887, "fixed_assets": 60292856, "liabilities": 52674342, "long_term_liabilities": 26864418, "quarter": 3 }, { "assets": 92072275, "current_assets": 32778159, "current_liabilities": 27947127, "equity": 50996069, "fixed_assets": 59294116, "liabilities": 53837830, "long_term_liabilities": 25890703, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52264, "financing_cash_flow": -68351, "investing_cash_flow": -458942, "net_cash_flow": 19835843, "operating_cash_flow": 20234451, "quarter": 1 }, { "change_in_working_capital": 85202, "financing_cash_flow": 10347, "investing_cash_flow": -222339, "net_cash_flow": 17481859, "operating_cash_flow": 17824063, "quarter": 2 }, { "change_in_working_capital": 27605, "financing_cash_flow": 120327, "investing_cash_flow": -374459, "net_cash_flow": 18294059, "operating_cash_flow": 18535688, "quarter": 3 }, { "change_in_working_capital": -30523, "financing_cash_flow": 194074, "investing_cash_flow": -237613, "net_cash_flow": 17529030, "operating_cash_flow": 17606417, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9945226837322951, "current_ratio": 1.0591043254328616, "debt_to_equity_ratio": 1.024960097559153, "profit_margin": 0.1690570787624187, "quarter": 1, "return_on_assets": 0.16813109967474266, "return_on_equity": 0.2914559573791784 }, { "asset_turnover_ratio": 0.9460514447365764, "current_ratio": 1.4219197415315465, "debt_to_equity_ratio": 1.0371226992109408, "profit_margin": 0.16603167045421924, "quarter": 2, "return_on_assets": 0.15707450170524126, "return_on_equity": 0.2765422904224605 }, { "asset_turnover_ratio": 0.8999426136884403, "current_ratio": 1.1412962703803389, "debt_to_equity_ratio": 1.051827329948447, "profit_margin": 0.16099642695629476, "quarter": 3, "return_on_assets": 0.14488754526954797, "return_on_equity": 0.25966238027614313 }, { "asset_turnover_ratio": 0.8560810406824422, "current_ratio": 1.1728632785760054, "debt_to_equity_ratio": 1.0557250991247973, "profit_margin": 0.16190571970690826, "quarter": 4, "return_on_assets": 0.13860441701912982, "return_on_equity": 0.2502472102310474 } ], "income_statement": [ { "depreciation": 5896462, "expenses": 66269203, "income_tax": 4204335, "marketing_expense": 11084069, "net_income": 18542324, "net_profit": 14337989, "operational_expense": 42058880, "product_revenue": 28490338, "quarter": 1, "rd_expense": 12733301, "revenue": 84811527, "salaries_expense": 26814978, "service_revenue": 56321189 }, { "depreciation": 4082311, "expenses": 65015154, "income_tax": 4008942, "marketing_expense": 12056903, "net_income": 17750694, "net_profit": 13741752, "operational_expense": 39132208, "product_revenue": 27605947, "quarter": 2, "rd_expense": 9129510, "revenue": 82765848, "salaries_expense": 22681858, "service_revenue": 55159901 }, { "depreciation": 5532085, "expenses": 63784837, "income_tax": 3981073, "marketing_expense": 7662186, "net_income": 16984676, "net_profit": 13003603, "operational_expense": 42721581, "product_revenue": 26037066, "quarter": 3, "rd_expense": 7519957, "revenue": 80769513, "salaries_expense": 24121189, "service_revenue": 54732447 }, { "depreciation": 4844793, "expenses": 62577802, "income_tax": 3481903, "marketing_expense": 10170539, "net_income": 16243527, "net_profit": 12761624, "operational_expense": 37574894, "product_revenue": 27942175, "quarter": 4, "rd_expense": 11296504, "revenue": 78821329, "salaries_expense": 27066339, "service_revenue": 50879154 } ], "market_conditions": { "gdp_growth": [ 0.006092389310807422, 0.016686846420242676, 0.019323473435762715, 0.024681558891213085 ], "inflation_rate": [ 0.011568446318363186, 0.012395802233889495, 0.01353466280934839, 0.00878410721601457 ], "interest_rate": [ 0.020400026457405237, 0.018020737744722407, 0.021261081568637995, 0.01815524251888257 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 168869, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 103866864, "net_revenue": 81927599, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 86788 }, { "average_project_size": 196264, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 96591631, "net_revenue": 81031527, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 85838 }, { "average_project_size": 181881, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 90909756, "net_revenue": 80145255, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 84900 }, { "average_project_size": 63123, "billable_hours_per_employee": 138, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 93120335, "net_revenue": 79268678, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 83971 } ], "balance_sheet": [ { "assets": 120872861, "current_assets": 45099093, "current_liabilities": 37800119, "equity": 73891399, "fixed_assets": 75773768, "liabilities": 68073941, "long_term_liabilities": 30273822, "quarter": 1 }, { "assets": 123450617, "current_assets": 53449888, "current_liabilities": 40290972, "equity": 75564837, "fixed_assets": 70000729, "liabilities": 68987105, "long_term_liabilities": 28696133, "quarter": 2 }, { "assets": 126083347, "current_assets": 39149890, "current_liabilities": 32547205, "equity": 76185829, "fixed_assets": 86933457, "liabilities": 69912517, "long_term_liabilities": 37365312, "quarter": 3 }, { "assets": 128772223, "current_assets": 47266049, "current_liabilities": 33150091, "equity": 78229995, "fixed_assets": 81506174, "liabilities": 70850344, "long_term_liabilities": 37700253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68370, "financing_cash_flow": -153062, "investing_cash_flow": -414000, "net_cash_flow": 25877525, "operating_cash_flow": 26146053, "quarter": 1 }, { "change_in_working_capital": 51750, "financing_cash_flow": -173474, "investing_cash_flow": -173724, "net_cash_flow": 24211826, "operating_cash_flow": 24252907, "quarter": 2 }, { "change_in_working_capital": 41158, "financing_cash_flow": -50648, "investing_cash_flow": -181245, "net_cash_flow": 23949384, "operating_cash_flow": 24066925, "quarter": 3 }, { "change_in_working_capital": 85494, "financing_cash_flow": 26635, "investing_cash_flow": -413068, "net_cash_flow": 23237295, "operating_cash_flow": 23332589, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6777997833607993, "current_ratio": 1.1930939423762132, "debt_to_equity_ratio": 0.9212701602794122, "profit_margin": 0.25745266866663574, "quarter": 1, "return_on_assets": 0.17450136304790534, "return_on_equity": 0.2854524245778592 }, { "asset_turnover_ratio": 0.6563881896191738, "current_ratio": 1.326597134464763, "debt_to_equity_ratio": 0.9129524755012706, "profit_margin": 0.26040882828235484, "quarter": 2, "return_on_assets": 0.1709292793571052, "return_on_equity": 0.2792479390910352 }, { "asset_turnover_ratio": 0.6356529780257182, "current_ratio": 1.2028648850185446, "debt_to_equity_ratio": 0.9176577575863879, "profit_margin": 0.24973404850979636, "quarter": 3, "return_on_assets": 0.15874419164967124, "return_on_equity": 0.2627128858832789 }, { "asset_turnover_ratio": 0.6155728009758751, "current_ratio": 1.4258195852313045, "debt_to_equity_ratio": 0.9056672443862486, "profit_margin": 0.25619344881719863, "quarter": 4, "return_on_assets": 0.15770571888007245, "return_on_equity": 0.2595950057263841 } ], "income_statement": [ { "depreciation": 5053574, "expenses": 53162847, "income_tax": 7672273, "marketing_expense": 7583681, "net_income": 28764752, "net_profit": 21092479, "operational_expense": 28676347, "product_revenue": 26506453, "quarter": 1, "rd_expense": 9110152, "revenue": 81927599, "salaries_expense": 16409653, "service_revenue": 55421146 }, { "depreciation": 3151582, "expenses": 53077090, "income_tax": 6853112, "marketing_expense": 8473300, "net_income": 27954437, "net_profit": 21101325, "operational_expense": 32837641, "product_revenue": 29678109, "quarter": 2, "rd_expense": 8681715, "revenue": 81031527, "salaries_expense": 23059049, "service_revenue": 51353418 }, { "depreciation": 4051926, "expenses": 52991473, "income_tax": 7138783, "marketing_expense": 6424778, "net_income": 27153782, "net_profit": 20014999, "operational_expense": 28402011, "product_revenue": 18092205, "quarter": 3, "rd_expense": 10286474, "revenue": 80145255, "salaries_expense": 23794891, "service_revenue": 62053050 }, { "depreciation": 3024473, "expenses": 52905993, "income_tax": 6054569, "marketing_expense": 5757450, "net_income": 26362685, "net_profit": 20308116, "operational_expense": 28136075, "product_revenue": 23619317, "quarter": 4, "rd_expense": 9826369, "revenue": 79268678, "salaries_expense": 18772118, "service_revenue": 55649361 } ], "market_conditions": { "gdp_growth": [ 0.009161270107498884, 0.013027609095256413, 0.005685886229121128, 0.017880226473434693 ], "inflation_rate": [ 0.021986177228815285, 0.02126263984025349, 0.02004938010604216, 0.01733492450554631 ], "interest_rate": [ 0.03531625101323033, 0.036560898891861114, 0.03734990226276033, 0.028092222057442683 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 143912, "billable_hours_per_employee": 160, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 25965013, "net_revenue": 21671544, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 22957 }, { "average_project_size": 166239, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 23590992, "net_revenue": 21322133, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 22587 }, { "average_project_size": 104191, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 26624647, "net_revenue": 20978357, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 22223 }, { "average_project_size": 132122, "billable_hours_per_employee": 83, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 24584774, "net_revenue": 20640123, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 21865 } ], "balance_sheet": [ { "assets": 26910508, "current_assets": 8798737, "current_liabilities": 7430318, "equity": 18569041, "fixed_assets": 18111771, "liabilities": 13214968, "long_term_liabilities": 5784650, "quarter": 1 }, { "assets": 27260030, "current_assets": 13122456, "current_liabilities": 7776198, "equity": 18840237, "fixed_assets": 14137574, "liabilities": 13375884, "long_term_liabilities": 5599686, "quarter": 2 }, { "assets": 27614091, "current_assets": 12772921, "current_liabilities": 5493774, "equity": 19122724, "fixed_assets": 14841170, "liabilities": 13538760, "long_term_liabilities": 8044986, "quarter": 3 }, { "assets": 27972752, "current_assets": 9243495, "current_liabilities": 6776434, "equity": 18959524, "fixed_assets": 18729257, "liabilities": 13703619, "long_term_liabilities": 6927185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40613, "financing_cash_flow": -11424, "investing_cash_flow": -286457, "net_cash_flow": 5853248, "operating_cash_flow": 6179623, "quarter": 1 }, { "change_in_working_capital": 79877, "financing_cash_flow": -2183, "investing_cash_flow": -188067, "net_cash_flow": 5728564, "operating_cash_flow": 6353034, "quarter": 2 }, { "change_in_working_capital": 71131, "financing_cash_flow": 120363, "investing_cash_flow": -148492, "net_cash_flow": 6120192, "operating_cash_flow": 6408125, "quarter": 3 }, { "change_in_working_capital": -58576, "financing_cash_flow": -21081, "investing_cash_flow": -482187, "net_cash_flow": 5175071, "operating_cash_flow": 5428510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8053190225914725, "current_ratio": 1.184166949516831, "debt_to_equity_ratio": 0.7116666929649194, "profit_margin": 0.22488019312329569, "quarter": 1, "return_on_assets": 0.18110029732623406, "return_on_equity": 0.2624530259801785 }, { "asset_turnover_ratio": 0.7821756982659227, "current_ratio": 1.687515672826232, "debt_to_equity_ratio": 0.7099636803931925, "profit_margin": 0.23243879962666025, "quarter": 2, "return_on_assets": 0.18180798040207585, "return_on_equity": 0.26305884580963607 }, { "asset_turnover_ratio": 0.7596975399262644, "current_ratio": 2.324981151390647, "debt_to_equity_ratio": 0.7079932754350269, "profit_margin": 0.24060001457692803, "quarter": 3, "return_on_assets": 0.18278323918031558, "return_on_equity": 0.26394738532020856 }, { "asset_turnover_ratio": 0.7378652983446177, "current_ratio": 1.364064786877582, "debt_to_equity_ratio": 0.7227828610043163, "profit_margin": 0.2272462717397566, "quarter": 4, "return_on_assets": 0.16767713809495755, "return_on_equity": 0.2473897023997016 } ], "income_statement": [ { "depreciation": 1306122, "expenses": 15041109, "income_tax": 1756934, "marketing_expense": 1919372, "net_income": 6630435, "net_profit": 4873501, "operational_expense": 9385855, "product_revenue": 4572231, "quarter": 1, "rd_expense": 2015902, "revenue": 21671544, "salaries_expense": 4753706, "service_revenue": 17099313 }, { "depreciation": 1396943, "expenses": 14751406, "income_tax": 1614636, "marketing_expense": 2169044, "net_income": 6570727, "net_profit": 4956091, "operational_expense": 7990303, "product_revenue": 6502369, "quarter": 2, "rd_expense": 2740374, "revenue": 21322133, "salaries_expense": 7050867, "service_revenue": 14819764 }, { "depreciation": 1360732, "expenses": 14467284, "income_tax": 1463680, "marketing_expense": 1455234, "net_income": 6511073, "net_profit": 5047393, "operational_expense": 8972943, "product_revenue": 7263538, "quarter": 3, "rd_expense": 1931799, "revenue": 20978357, "salaries_expense": 4531389, "service_revenue": 13714819 }, { "depreciation": 738119, "expenses": 14188633, "income_tax": 1761099, "marketing_expense": 2049476, "net_income": 6451490, "net_profit": 4690391, "operational_expense": 8610285, "product_revenue": 8155148, "quarter": 4, "rd_expense": 1789341, "revenue": 20640123, "salaries_expense": 6554891, "service_revenue": 12484975 } ], "market_conditions": { "gdp_growth": [ 0.008891218027179904, 0.015899341496577683, 0.008791172007832158, 0.02241318944392183 ], "inflation_rate": [ 0.013893204798057786, 0.016169765887481043, 0.014902006089729462, 0.020608511093472615 ], "interest_rate": [ 0.035709215037026565, 0.03192062744809177, 0.03137198723545846, 0.03491886187856425 ], "year": 1995 }, "random_event": { "description": "Goodman-Nguyen Economic Slowdown Impact in 1995", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 155646, "billable_hours_per_employee": 151, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 80040599, "net_revenue": 62217572, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 65908 }, { "average_project_size": 158657, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 73371364, "net_revenue": 61095652, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 64720 }, { "average_project_size": 140036, "billable_hours_per_employee": 155, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 68403317, "net_revenue": 59993963, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 63553 }, { "average_project_size": 51874, "billable_hours_per_employee": 82, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 72822839, "net_revenue": 58912139, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 62407 } ], "balance_sheet": [ { "assets": 73030287, "current_assets": 23189658, "current_liabilities": 21375392, "equity": 47564025, "fixed_assets": 49840629, "liabilities": 37118764, "long_term_liabilities": 15743372, "quarter": 1 }, { "assets": 74108992, "current_assets": 35398008, "current_liabilities": 22321989, "equity": 47424110, "fixed_assets": 38710984, "liabilities": 38166202, "long_term_liabilities": 15844213, "quarter": 2 }, { "assets": 75203631, "current_assets": 27999763, "current_liabilities": 19784711, "equity": 46316947, "fixed_assets": 47203868, "liabilities": 39243197, "long_term_liabilities": 19458486, "quarter": 3 }, { "assets": 76314439, "current_assets": 34398276, "current_liabilities": 17225862, "equity": 47237888, "fixed_assets": 41916163, "liabilities": 40350583, "long_term_liabilities": 23124721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95963, "financing_cash_flow": -136324, "investing_cash_flow": -233770, "net_cash_flow": 15789167, "operating_cash_flow": 16309434, "quarter": 1 }, { "change_in_working_capital": -53827, "financing_cash_flow": 166292, "investing_cash_flow": -219678, "net_cash_flow": 14521168, "operating_cash_flow": 14933315, "quarter": 2 }, { "change_in_working_capital": 31132, "financing_cash_flow": 132251, "investing_cash_flow": -488796, "net_cash_flow": 13127425, "operating_cash_flow": 13512475, "quarter": 3 }, { "change_in_working_capital": -87959, "financing_cash_flow": -181045, "investing_cash_flow": -348279, "net_cash_flow": 14816302, "operating_cash_flow": 14866032, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.851942044264457, "current_ratio": 1.084876384957057, "debt_to_equity_ratio": 0.7803957718044258, "profit_margin": 0.18728635055061293, "quarter": 1, "return_on_assets": 0.1595571163509189, "return_on_equity": 0.24498561675552058 }, { "asset_turnover_ratio": 0.8244026851694326, "current_ratio": 1.58579094362962, "debt_to_equity_ratio": 0.8047847814118178, "profit_margin": 0.18792368399636689, "quarter": 2, "return_on_assets": 0.1549247896935368, "return_on_equity": 0.242098797426035 }, { "asset_turnover_ratio": 0.7977535419799079, "current_ratio": 1.4152222390309366, "debt_to_equity_ratio": 0.8472751237252317, "profit_margin": 0.17262591904455454, "quarter": 3, "return_on_assets": 0.13771293835533022, "return_on_equity": 0.22360094243690112 }, { "asset_turnover_ratio": 0.7719658268076897, "current_ratio": 1.9968972234887288, "debt_to_equity_ratio": 0.8541995569319272, "profit_margin": 0.1913702709046093, "quarter": 4, "return_on_assets": 0.1477313094052883, "return_on_equity": 0.238665030917555 } ], "income_statement": [ { "depreciation": 4656932, "expenses": 47590086, "income_tax": 2974984, "marketing_expense": 6509342, "net_income": 14627486, "net_profit": 11652502, "operational_expense": 26531584, "product_revenue": 20600237, "quarter": 1, "rd_expense": 6215810, "revenue": 62217572, "salaries_expense": 17249548, "service_revenue": 41617335 }, { "depreciation": 3451995, "expenses": 46626779, "income_tax": 2987553, "marketing_expense": 8706936, "net_income": 14468873, "net_profit": 11481320, "operational_expense": 30125686, "product_revenue": 16538455, "quarter": 2, "rd_expense": 7458328, "revenue": 61095652, "salaries_expense": 19347602, "service_revenue": 44557197 }, { "depreciation": 3155962, "expenses": 45682972, "income_tax": 3954478, "marketing_expense": 7877810, "net_income": 14310991, "net_profit": 10356513, "operational_expense": 24354789, "product_revenue": 12911875, "quarter": 3, "rd_expense": 8194664, "revenue": 59993963, "salaries_expense": 15700657, "service_revenue": 47082088 }, { "depreciation": 3592000, "expenses": 44758269, "income_tax": 2879838, "marketing_expense": 5295359, "net_income": 14153870, "net_profit": 11274032, "operational_expense": 30401081, "product_revenue": 18246341, "quarter": 4, "rd_expense": 5691094, "revenue": 58912139, "salaries_expense": 21353027, "service_revenue": 40665798 } ], "market_conditions": { "gdp_growth": [ 0.025281468309528626, 0.02562597891827905, 0.02281807687066792, 0.03568712117884798 ], "inflation_rate": [ 0.011372221844374347, 0.015470167287612647, 0.011669028646710749, 0.013480811730770448 ], "interest_rate": [ 0.030858159519911152, 0.029755395376088616, 0.029171185732045107, 0.03266343967983989 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 153958, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 34113694, "net_revenue": 30047189, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 31830 }, { "average_project_size": 125048, "billable_hours_per_employee": 110, "client_concentration": 0.31, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 35920542, "net_revenue": 29586454, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 31342 }, { "average_project_size": 56472, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 32327381, "net_revenue": 29132784, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 30861 }, { "average_project_size": 112374, "billable_hours_per_employee": 117, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 34692367, "net_revenue": 28686070, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 30388 } ], "balance_sheet": [ { "assets": 41748583, "current_assets": 15952764, "current_liabilities": 14183389, "equity": 24534567, "fixed_assets": 25795819, "liabilities": 24771664, "long_term_liabilities": 10588275, "quarter": 1 }, { "assets": 42457489, "current_assets": 16668750, "current_liabilities": 11715267, "equity": 24650391, "fixed_assets": 25788739, "liabilities": 25210234, "long_term_liabilities": 13494967, "quarter": 2 }, { "assets": 43178432, "current_assets": 17449729, "current_liabilities": 10577660, "equity": 24344698, "fixed_assets": 25728703, "liabilities": 25656568, "long_term_liabilities": 15078908, "quarter": 3 }, { "assets": 43911617, "current_assets": 20087919, "current_liabilities": 12940531, "equity": 24521174, "fixed_assets": 23823698, "liabilities": 26110804, "long_term_liabilities": 13170273, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54738, "financing_cash_flow": 42612, "investing_cash_flow": -383395, "net_cash_flow": 8532312, "operating_cash_flow": 8965996, "quarter": 1 }, { "change_in_working_capital": 7463, "financing_cash_flow": -109960, "investing_cash_flow": -271168, "net_cash_flow": 8299202, "operating_cash_flow": 8528337, "quarter": 2 }, { "change_in_working_capital": -72027, "financing_cash_flow": -86048, "investing_cash_flow": -347339, "net_cash_flow": 8280963, "operating_cash_flow": 8406925, "quarter": 3 }, { "change_in_working_capital": 23466, "financing_cash_flow": 123661, "investing_cash_flow": -337602, "net_cash_flow": 8313876, "operating_cash_flow": 8421185, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.719717577001356, "current_ratio": 1.1247498041547053, "debt_to_equity_ratio": 1.0096637939442745, "profit_margin": 0.25152595805218253, "quarter": 1, "return_on_assets": 0.18102765308226149, "return_on_equity": 0.3080408144150251 }, { "asset_turnover_ratio": 0.6968488880724906, "current_ratio": 1.4228228857268042, "debt_to_equity_ratio": 1.022711323321403, "profit_margin": 0.25022045561796624, "quarter": 2, "return_on_assets": 0.17436584627037177, "return_on_equity": 0.30032529707135275 }, { "asset_turnover_ratio": 0.6747068536439674, "current_ratio": 1.6496776224609224, "debt_to_equity_ratio": 1.0538872981706324, "profit_margin": 0.23419780272287055, "quarter": 3, "return_on_assets": 0.1580148626054786, "return_on_equity": 0.2802595456308392 }, { "asset_turnover_ratio": 0.653268359486739, "current_ratio": 1.5523257121365421, "debt_to_equity_ratio": 1.064826830885014, "profit_margin": 0.23427262779460553, "quarter": 4, "return_on_assets": 0.15304289523202938, "return_on_equity": 0.27406359091942334 } ], "income_statement": [ { "depreciation": 1408348, "expenses": 20437256, "income_tax": 2052285, "marketing_expense": 3417568, "net_income": 9609933, "net_profit": 7557648, "operational_expense": 13409002, "product_revenue": 11813210, "quarter": 1, "rd_expense": 3531485, "revenue": 30047189, "salaries_expense": 6633082, "service_revenue": 18233979 }, { "depreciation": 1125201, "expenses": 20015781, "income_tax": 2167537, "marketing_expense": 3371876, "net_income": 9570673, "net_profit": 7403136, "operational_expense": 13352594, "product_revenue": 6873579, "quarter": 2, "rd_expense": 2230283, "revenue": 29586454, "salaries_expense": 8474165, "service_revenue": 22712875 }, { "depreciation": 1584091, "expenses": 19602999, "income_tax": 2706951, "marketing_expense": 3399180, "net_income": 9529785, "net_profit": 6822834, "operational_expense": 12672198, "product_revenue": 8246560, "quarter": 3, "rd_expense": 3598816, "revenue": 29132784, "salaries_expense": 7528033, "service_revenue": 20886224 }, { "depreciation": 1700824, "expenses": 19198730, "income_tax": 2766979, "marketing_expense": 2885105, "net_income": 9487340, "net_profit": 6720361, "operational_expense": 10059039, "product_revenue": 6660315, "quarter": 4, "rd_expense": 2085488, "revenue": 28686070, "salaries_expense": 6075149, "service_revenue": 22025755 } ], "market_conditions": { "gdp_growth": [ 0.03335450126126111, 0.03579464617915191, 0.03546716043162016, 0.027787807845972394 ], "inflation_rate": [ 0.01807800004880356, 0.01806424101622742, 0.009770834599381852, 0.013459217004658543 ], "interest_rate": [ 0.024809013414111042, 0.028243690521441878, 0.02630297778329002, 0.028149807225770342 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 57147, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 61493109, "net_revenue": 50178972, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 53156 }, { "average_project_size": 153633, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 63527306, "net_revenue": 49177908, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 52095 }, { "average_project_size": 65139, "billable_hours_per_employee": 142, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 55743875, "net_revenue": 48196816, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 51056 }, { "average_project_size": 183180, "billable_hours_per_employee": 102, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 56694328, "net_revenue": 47235297, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 50037 } ], "balance_sheet": [ { "assets": 71160059, "current_assets": 23940841, "current_liabilities": 20309857, "equity": 44035584, "fixed_assets": 47219218, "liabilities": 37982065, "long_term_liabilities": 17672208, "quarter": 1 }, { "assets": 72746948, "current_assets": 34079566, "current_liabilities": 20968656, "equity": 43620070, "fixed_assets": 38667382, "liabilities": 38702839, "long_term_liabilities": 17734183, "quarter": 2 }, { "assets": 74369226, "current_assets": 34280937, "current_liabilities": 19055554, "equity": 44488533, "fixed_assets": 40088289, "liabilities": 39437291, "long_term_liabilities": 20381737, "quarter": 3 }, { "assets": 76027681, "current_assets": 28046382, "current_liabilities": 22056381, "equity": 44313646, "fixed_assets": 47981299, "liabilities": 40185681, "long_term_liabilities": 18129300, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 198, "financing_cash_flow": 187716, "investing_cash_flow": -195035, "net_cash_flow": 13192766, "operating_cash_flow": 13496626, "quarter": 1 }, { "change_in_working_capital": 29158, "financing_cash_flow": -139982, "investing_cash_flow": -139951, "net_cash_flow": 12490167, "operating_cash_flow": 12798080, "quarter": 2 }, { "change_in_working_capital": 37277, "financing_cash_flow": -37128, "investing_cash_flow": -255925, "net_cash_flow": 11857643, "operating_cash_flow": 12248440, "quarter": 3 }, { "change_in_working_capital": 88202, "financing_cash_flow": -176294, "investing_cash_flow": -208079, "net_cash_flow": 10377888, "operating_cash_flow": 10367673, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7051564136561495, "current_ratio": 1.1787793976097418, "debt_to_equity_ratio": 0.862531197497006, "profit_margin": 0.21637729047139506, "quarter": 1, "return_on_assets": 0.15257983414544388, "return_on_equity": 0.24656400605473974 }, { "asset_turnover_ratio": 0.6760133497284312, "current_ratio": 1.625262296257805, "debt_to_equity_ratio": 0.8872713638469631, "profit_margin": 0.1947207880416548, "quarter": 2, "return_on_assets": 0.13163385218579893, "return_on_equity": 0.21953107823990195 }, { "asset_turnover_ratio": 0.6480747291897323, "current_ratio": 1.798999756186569, "debt_to_equity_ratio": 0.886459686139797, "profit_margin": 0.19828276623086472, "quarter": 3, "return_on_assets": 0.12850205002805865, "return_on_equity": 0.2148103647292663 }, { "asset_turnover_ratio": 0.6212907769737183, "current_ratio": 1.271576783154045, "debt_to_equity_ratio": 0.9068466404231329, "profit_margin": 0.17934990437341805, "quarter": 4, "return_on_assets": 0.11142844143832296, "return_on_equity": 0.19117465531949232 } ], "income_statement": [ { "depreciation": 2639036, "expenses": 36411868, "income_tax": 2909514, "marketing_expense": 4437498, "net_income": 13767104, "net_profit": 10857590, "operational_expense": 23887171, "product_revenue": 10066654, "quarter": 1, "rd_expense": 5965164, "revenue": 50178972, "salaries_expense": 16199411, "service_revenue": 40112318 }, { "depreciation": 3222119, "expenses": 36070418, "income_tax": 3531529, "marketing_expense": 6579055, "net_income": 13107490, "net_profit": 9575961, "operational_expense": 19359929, "product_revenue": 15054323, "quarter": 2, "rd_expense": 6216465, "revenue": 49177908, "salaries_expense": 17139977, "service_revenue": 34123585 }, { "depreciation": 2691842, "expenses": 35732170, "income_tax": 2908048, "marketing_expense": 5894248, "net_income": 12464646, "net_profit": 9556598, "operational_expense": 20171660, "product_revenue": 14437672, "quarter": 3, "rd_expense": 5336381, "revenue": 48196816, "salaries_expense": 14908195, "service_revenue": 33759144 }, { "depreciation": 1896027, "expenses": 35397095, "income_tax": 3366556, "marketing_expense": 5297064, "net_income": 11838202, "net_profit": 8471646, "operational_expense": 20512261, "product_revenue": 10318005, "quarter": 4, "rd_expense": 6537736, "revenue": 47235297, "salaries_expense": 11388650, "service_revenue": 36917292 } ], "market_conditions": { "gdp_growth": [ 0.023013595763723096, 0.01212547382563545, 0.011460352476089614, 0.016067157652566607 ], "inflation_rate": [ 0.01758003631400791, 0.018850057471643072, 0.015138714157928484, 0.01143403781120295 ], "interest_rate": [ 0.02876619653735731, 0.03214266204259414, 0.02849987430356847, 0.030138197754801803 ], "year": 1998 }, "random_event": { "description": "Goodman-Nguyen Data Privacy Regulation Impact in 1998", "impact": -0.07, "type": "Data Privacy Regulation Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 108532, "billable_hours_per_employee": 139, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 121705378, "net_revenue": 94545466, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 100154 }, { "average_project_size": 132779, "billable_hours_per_employee": 134, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 121127516, "net_revenue": 93436287, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 98979 }, { "average_project_size": 187199, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 108790244, "net_revenue": 92340122, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 97818 }, { "average_project_size": 79617, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 112718772, "net_revenue": 91256816, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 96670 } ], "balance_sheet": [ { "assets": 102347449, "current_assets": 36330687, "current_liabilities": 19059362, "equity": 76669844, "fixed_assets": 66016762, "liabilities": 41575694, "long_term_liabilities": 22516332, "quarter": 1 }, { "assets": 105941906, "current_assets": 33805088, "current_liabilities": 23984814, "equity": 79889924, "fixed_assets": 72136818, "liabilities": 42508151, "long_term_liabilities": 18523337, "quarter": 2 }, { "assets": 109662600, "current_assets": 46403369, "current_liabilities": 25911155, "equity": 83000616, "fixed_assets": 63259231, "liabilities": 43461522, "long_term_liabilities": 17550367, "quarter": 3 }, { "assets": 113513966, "current_assets": 51312541, "current_liabilities": 26346615, "equity": 85036902, "fixed_assets": 62201425, "liabilities": 44436276, "long_term_liabilities": 18089661, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27462, "financing_cash_flow": -118045, "investing_cash_flow": -124873, "net_cash_flow": 19236991, "operating_cash_flow": 19704127, "quarter": 1 }, { "change_in_working_capital": -66526, "financing_cash_flow": -128504, "investing_cash_flow": -387716, "net_cash_flow": 20134845, "operating_cash_flow": 20376177, "quarter": 2 }, { "change_in_working_capital": -10548, "financing_cash_flow": -72585, "investing_cash_flow": -446986, "net_cash_flow": 21917091, "operating_cash_flow": 22171977, "quarter": 3 }, { "change_in_working_capital": 29775, "financing_cash_flow": -160940, "investing_cash_flow": -330266, "net_cash_flow": 22414697, "operating_cash_flow": 22584346, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9237696388505003, "current_ratio": 1.9061858943651944, "debt_to_equity_ratio": 0.5422691873482878, "profit_margin": 0.16815284405071312, "quarter": 1, "return_on_assets": 0.15533449202041177, "return_on_equity": 0.2073577846330299 }, { "asset_turnover_ratio": 0.8819577684396201, "current_ratio": 1.4094371546929654, "debt_to_equity_ratio": 0.5320840084914839, "profit_margin": 0.17612182085103617, "quarter": 2, "return_on_assets": 0.1553320080913024, "return_on_equity": 0.20598553830142585 }, { "asset_turnover_ratio": 0.8420384160142108, "current_ratio": 1.790864552352066, "debt_to_equity_ratio": 0.5236289089709888, "profit_margin": 0.18193107867022312, "quarter": 3, "return_on_assets": 0.15319295730723145, "return_on_equity": 0.2024025701206844 }, { "asset_turnover_ratio": 0.8039258887316121, "current_ratio": 1.9475952034065855, "debt_to_equity_ratio": 0.522552855935415, "profit_margin": 0.17488241097519774, "quarter": 4, "return_on_assets": 0.14059249766676288, "return_on_equity": 0.18767395830106792 } ], "income_statement": [ { "depreciation": 3806038, "expenses": 72055106, "income_tax": 6592271, "marketing_expense": 11150037, "net_income": 22490360, "net_profit": 15898089, "operational_expense": 40453628, "product_revenue": 32723045, "quarter": 1, "rd_expense": 8702847, "revenue": 94545466, "salaries_expense": 26040983, "service_revenue": 61822421 }, { "depreciation": 3920008, "expenses": 71584873, "income_tax": 5395245, "marketing_expense": 8050639, "net_income": 21851414, "net_profit": 16456169, "operational_expense": 44269693, "product_revenue": 34694683, "quarter": 2, "rd_expense": 8464105, "revenue": 93436287, "salaries_expense": 24423283, "service_revenue": 58741604 }, { "depreciation": 5372439, "expenses": 71117709, "income_tax": 4422875, "marketing_expense": 12501746, "net_income": 21222413, "net_profit": 16799538, "operational_expense": 43927132, "product_revenue": 24719453, "quarter": 3, "rd_expense": 11100561, "revenue": 92340122, "salaries_expense": 27677360, "service_revenue": 67620669 }, { "depreciation": 6625134, "expenses": 70653593, "income_tax": 4644011, "marketing_expense": 13754479, "net_income": 20603223, "net_profit": 15959212, "operational_expense": 46252916, "product_revenue": 26006253, "quarter": 4, "rd_expense": 10847220, "revenue": 91256816, "salaries_expense": 33504447, "service_revenue": 65250563 } ], "market_conditions": { "gdp_growth": [ 0.03111264474244408, 0.029154764988913624, 0.021479113896848, 0.02288490241955396 ], "inflation_rate": [ 0.013374233422206293, 0.007427991644242357, 0.014370311687680885, 0.014393719285397108 ], "interest_rate": [ 0.04061450331923379, 0.033089504356384344, 0.03408117029631921, 0.03750200203559568 ], "year": 1999 }, "random_event": { "description": "Goodman-Nguyen Partnership with Major Brand in 1999", "impact": 0.07, "type": "Partnership with Major Brand" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 56863, "billable_hours_per_employee": 85, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 47235531, "net_revenue": 38393830, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 40671 }, { "average_project_size": 89996, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 46887184, "net_revenue": 38007180, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 40262 }, { "average_project_size": 97172, "billable_hours_per_employee": 90, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 41811034, "net_revenue": 37624424, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 39856 }, { "average_project_size": 178568, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 48344876, "net_revenue": 37245522, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 39455 } ], "balance_sheet": [ { "assets": 56002413, "current_assets": 22563456, "current_liabilities": 11563180, "equity": 39157567, "fixed_assets": 33438957, "liabilities": 23681612, "long_term_liabilities": 12118432, "quarter": 1 }, { "assets": 56813406, "current_assets": 22553473, "current_liabilities": 11202419, "equity": 39631329, "fixed_assets": 34259933, "liabilities": 23903631, "long_term_liabilities": 12701212, "quarter": 2 }, { "assets": 57636144, "current_assets": 23335401, "current_liabilities": 11683439, "equity": 40245725, "fixed_assets": 34300743, "liabilities": 24127731, "long_term_liabilities": 12444292, "quarter": 3 }, { "assets": 58470797, "current_assets": 26688248, "current_liabilities": 11530916, "equity": 40684544, "fixed_assets": 31782549, "liabilities": 24353933, "long_term_liabilities": 12823017, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25199, "financing_cash_flow": -165081, "investing_cash_flow": -411059, "net_cash_flow": 9475948, "operating_cash_flow": 9665002, "quarter": 1 }, { "change_in_working_capital": 41516, "financing_cash_flow": -88906, "investing_cash_flow": -374979, "net_cash_flow": 7898070, "operating_cash_flow": 8392871, "quarter": 2 }, { "change_in_working_capital": 86820, "financing_cash_flow": 144117, "investing_cash_flow": -248814, "net_cash_flow": 8994844, "operating_cash_flow": 9343779, "quarter": 3 }, { "change_in_working_capital": -58452, "financing_cash_flow": 1362, "investing_cash_flow": -350833, "net_cash_flow": 8700180, "operating_cash_flow": 9109175, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6855745662244946, "current_ratio": 1.9513192737637917, "debt_to_equity_ratio": 0.6047774112216932, "profit_margin": 0.17806939292068544, "quarter": 1, "return_on_assets": 0.12207984680945802, "return_on_equity": 0.17459629195041662 }, { "asset_turnover_ratio": 0.6689825989309636, "current_ratio": 2.013268116466631, "debt_to_equity_ratio": 0.6031498716583539, "profit_margin": 0.1768495847363577, "quarter": 2, "return_on_assets": 0.11830929481679024, "return_on_equity": 0.16960203378493818 }, { "asset_turnover_ratio": 0.6527921784635696, "current_ratio": 1.9973058446233167, "debt_to_equity_ratio": 0.5995104076271455, "profit_margin": 0.1790675121033082, "quarter": 3, "return_on_assets": 0.1168938713179702, "return_on_equity": 0.16740441376071621 }, { "asset_turnover_ratio": 0.6369935747583533, "current_ratio": 2.3144950496560726, "debt_to_equity_ratio": 0.5986040546503361, "profit_margin": 0.17633475508814186, "quarter": 4, "return_on_assets": 0.11232410599773422, "return_on_equity": 0.16142936246256073 } ], "income_statement": [ { "depreciation": 2828236, "expenses": 28745821, "income_tax": 2811243, "marketing_expense": 3993377, "net_income": 9648009, "net_profit": 6836766, "operational_expense": 14626500, "product_revenue": 8661211, "quarter": 1, "rd_expense": 4577298, "revenue": 38393830, "salaries_expense": 9960365, "service_revenue": 29732619 }, { "depreciation": 1671317, "expenses": 28616361, "income_tax": 2669265, "marketing_expense": 4881150, "net_income": 9390819, "net_profit": 6721554, "operational_expense": 19303309, "product_revenue": 14855836, "quarter": 2, "rd_expense": 4232519, "revenue": 38007180, "salaries_expense": 12640958, "service_revenue": 23151344 }, { "depreciation": 2606467, "expenses": 28487484, "income_tax": 2399628, "marketing_expense": 4194483, "net_income": 9136940, "net_profit": 6737312, "operational_expense": 16662994, "product_revenue": 11633125, "quarter": 3, "rd_expense": 4465435, "revenue": 37624424, "salaries_expense": 12059781, "service_revenue": 25991299 }, { "depreciation": 2541495, "expenses": 28359188, "income_tax": 2318654, "marketing_expense": 3964281, "net_income": 8886334, "net_profit": 6567680, "operational_expense": 19434653, "product_revenue": 13103036, "quarter": 4, "rd_expense": 2934776, "revenue": 37245522, "salaries_expense": 12666185, "service_revenue": 24142486 } ], "market_conditions": { "gdp_growth": [ 0.02088685696685153, 0.025757778280376467, 0.015090258399695309, 0.025731988725965237 ], "inflation_rate": [ 0.018376687955952323, 0.019621945327233374, 0.021918696036305113, 0.022795560308581674 ], "interest_rate": [ 0.035046968317378885, 0.03505573159827166, 0.03743598239883268, 0.038332108571019236 ], "year": 2000 }, "random_event": { "description": "Goodman-Nguyen Expansion to New Market in 2000", "impact": -0.09, "type": "Expansion to New Market" }, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2005, "industry": "Advertising", "location": "Courtneychester", "name": "Butler, Dudley and Coleman", "num_employees": 506, "region": "Latin America", "revenue_size": "Medium", "website": "www.butler,dudleyandcoleman.com" }

[ { "advertising_kpis": [ { "average_project_size": 162574, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.6, "gross_billings": 8672795, "net_revenue": 6977533, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 13790 }, { "average_project_size": 172133, "billable_hours_per_employee": 81, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 8659564, "net_revenue": 7057395, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13947 }, { "average_project_size": 58539, "billable_hours_per_employee": 120, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 8436292, "net_revenue": 7138172, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 14107 }, { "average_project_size": 128716, "billable_hours_per_employee": 110, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 8399087, "net_revenue": 7219874, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 14269 } ], "balance_sheet": [ { "assets": 7917624, "current_assets": 2897016, "current_liabilities": 2009010, "equity": 5847376, "fixed_assets": 5020608, "liabilities": 3601129, "long_term_liabilities": 1592119, "quarter": 1 }, { "assets": 8096663, "current_assets": 2495617, "current_liabilities": 1933752, "equity": 5860563, "fixed_assets": 5601046, "liabilities": 3687788, "long_term_liabilities": 1754036, "quarter": 2 }, { "assets": 8279750, "current_assets": 3608977, "current_liabilities": 1932963, "equity": 6079326, "fixed_assets": 4670773, "liabilities": 3776532, "long_term_liabilities": 1843569, "quarter": 3 }, { "assets": 8466978, "current_assets": 2925414, "current_liabilities": 1653168, "equity": 6173536, "fixed_assets": 5541564, "liabilities": 3867412, "long_term_liabilities": 2214244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42430, "financing_cash_flow": 2040, "investing_cash_flow": -138121, "net_cash_flow": 1682089, "operating_cash_flow": 1881531, "quarter": 1 }, { "change_in_working_capital": 11665, "financing_cash_flow": 46931, "investing_cash_flow": -425728, "net_cash_flow": 1300271, "operating_cash_flow": 1891628, "quarter": 2 }, { "change_in_working_capital": 6105, "financing_cash_flow": 15384, "investing_cash_flow": -462116, "net_cash_flow": 1809766, "operating_cash_flow": 2015194, "quarter": 3 }, { "change_in_working_capital": 2995, "financing_cash_flow": -17613, "investing_cash_flow": -311995, "net_cash_flow": 1636149, "operating_cash_flow": 1906512, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8812660212205076, "current_ratio": 1.4420117371242551, "debt_to_equity_ratio": 0.6158538462380391, "profit_margin": 0.21940147040508443, "quarter": 1, "return_on_assets": 0.1933510608738177, "return_on_equity": 0.2618064923480207 }, { "asset_turnover_ratio": 0.8716424284918367, "current_ratio": 1.2905569069870386, "debt_to_equity_ratio": 0.6292549026433126, "profit_margin": 0.20569742801699495, "quarter": 2, "return_on_assets": 0.17929460569125824, "return_on_equity": 0.24770452941125282 }, { "asset_turnover_ratio": 0.8621240979498174, "current_ratio": 1.8670698818342617, "debt_to_equity_ratio": 0.6212089958656601, "profit_margin": 0.22079994710130268, "quarter": 3, "return_on_assets": 0.19035695522207796, "return_on_equity": 0.25925702947991275 }, { "asset_turnover_ratio": 0.8527096680775597, "current_ratio": 1.769580587090967, "debt_to_equity_ratio": 0.6264500603867864, "profit_margin": 0.21800518956425002, "quarter": 4, "return_on_assets": 0.1858951328325171, "return_on_equity": 0.254954372988187 } ], "income_statement": [ { "depreciation": 350650, "expenses": 4933764, "income_tax": 512888, "marketing_expense": 682515, "net_income": 2043769, "net_profit": 1530881, "operational_expense": 3273354, "product_revenue": 2515392, "quarter": 1, "rd_expense": 737014, "revenue": 6977533, "salaries_expense": 2107709, "service_revenue": 4462141 }, { "depreciation": 439940, "expenses": 5025995, "income_tax": 579712, "marketing_expense": 653516, "net_income": 2031400, "net_profit": 1451688, "operational_expense": 2819845, "product_revenue": 1639884, "quarter": 2, "rd_expense": 837805, "revenue": 7057395, "salaries_expense": 1789558, "service_revenue": 5417511 }, { "depreciation": 439086, "expenses": 5119951, "income_tax": 442113, "marketing_expense": 855936, "net_income": 2018221, "net_profit": 1576108, "operational_expense": 3103808, "product_revenue": 2454319, "quarter": 3, "rd_expense": 1007312, "revenue": 7138172, "salaries_expense": 2541928, "service_revenue": 4683853 }, { "depreciation": 332542, "expenses": 5215664, "income_tax": 430240, "marketing_expense": 665519, "net_income": 2004210, "net_profit": 1573970, "operational_expense": 3254625, "product_revenue": 1563972, "quarter": 4, "rd_expense": 798824, "revenue": 7219874, "salaries_expense": 2405854, "service_revenue": 5655902 } ], "market_conditions": { "gdp_growth": [ 0.053086088689843866, 0.04522988521427846, 0.04070199963095726, 0.042931235386887305 ], "inflation_rate": [ 0.004182811734382716, 0.010805516889836133, 0.007401764337999438, 0.007882036036501417 ], "interest_rate": [ 0.012723075566019947, 0.009449090359836479, 0.012139088412153566, 0.011338568607377676 ], "year": 2005 }, "random_event": { "description": "Butler, Dudley and Coleman Industry Recognition in 2005", "impact": -0.09, "type": "Industry Recognition" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 121642, "billable_hours_per_employee": 129, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 13307221, "net_revenue": 10316580, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 20388 }, { "average_project_size": 50458, "billable_hours_per_employee": 93, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 12157369, "net_revenue": 10689793, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 21126 }, { "average_project_size": 64408, "billable_hours_per_employee": 116, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 13474486, "net_revenue": 11076507, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 21890 }, { "average_project_size": 145328, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 14453157, "net_revenue": 11477212, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 22682 } ], "balance_sheet": [ { "assets": 14251958, "current_assets": 5944367, "current_liabilities": 3218514, "equity": 11461193, "fixed_assets": 8307591, "liabilities": 5895001, "long_term_liabilities": 2676487, "quarter": 1 }, { "assets": 14663856, "current_assets": 5674739, "current_liabilities": 2607235, "equity": 11690970, "fixed_assets": 8989117, "liabilities": 6060843, "long_term_liabilities": 3453608, "quarter": 2 }, { "assets": 15087659, "current_assets": 6262534, "current_liabilities": 3232367, "equity": 11954975, "fixed_assets": 8825125, "liabilities": 6231351, "long_term_liabilities": 2998984, "quarter": 3 }, { "assets": 15523709, "current_assets": 7173312, "current_liabilities": 3063205, "equity": 12325072, "fixed_assets": 8350397, "liabilities": 6406655, "long_term_liabilities": 3343450, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14554, "financing_cash_flow": 87620, "investing_cash_flow": -160450, "net_cash_flow": 3257898, "operating_cash_flow": 3537011, "quarter": 1 }, { "change_in_working_capital": 48642, "financing_cash_flow": 18158, "investing_cash_flow": -346178, "net_cash_flow": 3406139, "operating_cash_flow": 3655514, "quarter": 2 }, { "change_in_working_capital": -23975, "financing_cash_flow": -170431, "investing_cash_flow": -278591, "net_cash_flow": 3349069, "operating_cash_flow": 3520454, "quarter": 3 }, { "change_in_working_capital": 35545, "financing_cash_flow": -140717, "investing_cash_flow": -341390, "net_cash_flow": 3478924, "operating_cash_flow": 3712709, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7238710638917123, "current_ratio": 1.8469290486230603, "debt_to_equity_ratio": 0.5143444491336984, "profit_margin": 0.3008977781396548, "quarter": 1, "return_on_assets": 0.21781119478460434, "return_on_equity": 0.27084754614986417 }, { "asset_turnover_ratio": 0.728989223571208, "current_ratio": 2.176535295053956, "debt_to_equity_ratio": 0.5184208838103254, "profit_margin": 0.2888696722190972, "quarter": 2, "return_on_assets": 0.21058287806426904, "return_on_equity": 0.2641318042899776 }, { "asset_turnover_ratio": 0.7341435142456494, "current_ratio": 1.9374452220307905, "debt_to_equity_ratio": 0.5212349670325533, "profit_margin": 0.2797512789907504, "quarter": 3, "return_on_assets": 0.20537758707298462, "return_on_equity": 0.2591947703780225 }, { "asset_turnover_ratio": 0.7393343948923546, "current_ratio": 2.3417668748908413, "debt_to_equity_ratio": 0.5198066997093405, "profit_margin": 0.27951195813059826, "quarter": 4, "return_on_assets": 0.20665280442966305, "return_on_equity": 0.2602839155828055 } ], "income_statement": [ { "depreciation": 432775, "expenses": 6356147, "income_tax": 856197, "marketing_expense": 1263152, "net_income": 3960433, "net_profit": 3104236, "operational_expense": 4280579, "product_revenue": 3525993, "quarter": 1, "rd_expense": 868411, "revenue": 10316580, "salaries_expense": 2960478, "service_revenue": 6790587 }, { "depreciation": 567557, "expenses": 6533589, "income_tax": 1068247, "marketing_expense": 869157, "net_income": 4156204, "net_profit": 3087957, "operational_expense": 3870412, "product_revenue": 3917588, "quarter": 2, "rd_expense": 1043199, "revenue": 10689793, "salaries_expense": 2598982, "service_revenue": 6772205 }, { "depreciation": 421787, "expenses": 6715986, "income_tax": 1261854, "marketing_expense": 1045586, "net_income": 4360521, "net_profit": 3098667, "operational_expense": 3447848, "product_revenue": 3435109, "quarter": 3, "rd_expense": 749508, "revenue": 11076507, "salaries_expense": 2339976, "service_revenue": 7641398 }, { "depreciation": 504691, "expenses": 6903474, "income_tax": 1365720, "marketing_expense": 1168237, "net_income": 4573738, "net_profit": 3208018, "operational_expense": 4272455, "product_revenue": 4030795, "quarter": 4, "rd_expense": 1054874, "revenue": 11477212, "salaries_expense": 2190192, "service_revenue": 7446417 } ], "market_conditions": { "gdp_growth": [ 0.06745882133215172, 0.06296400408739966, 0.05812764605260318, 0.06240309541697487 ], "inflation_rate": [ 0.002373654730860844, 0.008378551837573397, 0.005713910538473905, 0.007654874258277193 ], "interest_rate": [ 0.018383757635328547, 0.0216484917803726, 0.01341256279470767, 0.019260645960965658 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 113647, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 25378390, "net_revenue": 19592225, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 38720 }, { "average_project_size": 95103, "billable_hours_per_employee": 106, "client_concentration": 0.4, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 25332604, "net_revenue": 19863456, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 39256 }, { "average_project_size": 192304, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 23736568, "net_revenue": 20138442, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 39799 }, { "average_project_size": 102474, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 24735931, "net_revenue": 20417236, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 40350 } ], "balance_sheet": [ { "assets": 25091959, "current_assets": 9868517, "current_liabilities": 5263688, "equity": 16945383, "fixed_assets": 15223442, "liabilities": 12192053, "long_term_liabilities": 6928365, "quarter": 1 }, { "assets": 25457754, "current_assets": 11299313, "current_liabilities": 7041879, "equity": 17212589, "fixed_assets": 14158441, "liabilities": 12392707, "long_term_liabilities": 5350828, "quarter": 2 }, { "assets": 25828881, "current_assets": 12598415, "current_liabilities": 6980223, "equity": 17091757, "fixed_assets": 13230466, "liabilities": 12596663, "long_term_liabilities": 5616440, "quarter": 3 }, { "assets": 26205419, "current_assets": 11025096, "current_liabilities": 7485791, "equity": 17618285, "fixed_assets": 15180323, "liabilities": 12803976, "long_term_liabilities": 5318185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23182, "financing_cash_flow": -21114, "investing_cash_flow": -464111, "net_cash_flow": 4282469, "operating_cash_flow": 4788749, "quarter": 1 }, { "change_in_working_capital": -31420, "financing_cash_flow": 2129, "investing_cash_flow": -409385, "net_cash_flow": 4994606, "operating_cash_flow": 5309694, "quarter": 2 }, { "change_in_working_capital": -25158, "financing_cash_flow": 78570, "investing_cash_flow": -425561, "net_cash_flow": 4575215, "operating_cash_flow": 5147069, "quarter": 3 }, { "change_in_working_capital": -48452, "financing_cash_flow": 82417, "investing_cash_flow": -205452, "net_cash_flow": 5153851, "operating_cash_flow": 5497492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7808168744417285, "current_ratio": 1.8748293971831158, "debt_to_equity_ratio": 0.7194911439888966, "profit_margin": 0.20648379650601195, "quarter": 1, "return_on_assets": 0.16122603261068616, "return_on_equity": 0.23873623865568575 }, { "asset_turnover_ratio": 0.7802517064152635, "current_ratio": 1.6045877811873792, "debt_to_equity_ratio": 0.719979254718741, "profit_margin": 0.20880263736582394, "quarter": 2, "return_on_assets": 0.1629186141086916, "return_on_equity": 0.24095979983022892 }, { "asset_turnover_ratio": 0.7796869713403379, "current_ratio": 1.8048728529160172, "debt_to_equity_ratio": 0.7370022286181579, "profit_margin": 0.19165032726960704, "quarter": 3, "return_on_assets": 0.1494272632252245, "return_on_equity": 0.22581288746382247 }, { "asset_turnover_ratio": 0.7791226692463875, "current_ratio": 1.4728030745181104, "debt_to_equity_ratio": 0.7267436075645274, "profit_margin": 0.2065334406674831, "quarter": 4, "return_on_assets": 0.16091488558148984, "return_on_equity": 0.2393446354171249 } ], "income_statement": [ { "depreciation": 743272, "expenses": 14331030, "income_tax": 1215718, "marketing_expense": 2042862, "net_income": 5261195, "net_profit": 4045477, "operational_expense": 8052448, "product_revenue": 4960433, "quarter": 1, "rd_expense": 2171457, "revenue": 19592225, "salaries_expense": 4847165, "service_revenue": 14631792 }, { "depreciation": 1162152, "expenses": 14569943, "income_tax": 1145971, "marketing_expense": 1898992, "net_income": 5293513, "net_profit": 4147542, "operational_expense": 8863849, "product_revenue": 5061885, "quarter": 2, "rd_expense": 2363338, "revenue": 19863456, "salaries_expense": 4728666, "service_revenue": 14801571 }, { "depreciation": 1287530, "expenses": 14812840, "income_tax": 1466063, "marketing_expense": 2231159, "net_income": 5325602, "net_profit": 3859539, "operational_expense": 7666571, "product_revenue": 6584937, "quarter": 3, "rd_expense": 2849271, "revenue": 20138442, "salaries_expense": 6284616, "service_revenue": 13553505 }, { "depreciation": 1280650, "expenses": 15059786, "income_tax": 1140608, "marketing_expense": 2747390, "net_income": 5357450, "net_profit": 4216842, "operational_expense": 7706314, "product_revenue": 7110347, "quarter": 4, "rd_expense": 2277290, "revenue": 20417236, "salaries_expense": 7393214, "service_revenue": 13306889 } ], "market_conditions": { "gdp_growth": [ 0.06647878390457046, 0.05907376892810673, 0.05390265317863812, 0.047725818008984615 ], "inflation_rate": [ 0.002469985341919161, 0.0006680540331448362, 0.002007943607529673, 0.010044631833778944 ], "interest_rate": [ 0.01796564565930848, 0.023820985644324204, 0.0201231719865156, 0.01780564562180735 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 179832, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 8423382, "net_revenue": 7288831, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 14405 }, { "average_project_size": 117338, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 8322354, "net_revenue": 7465826, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 14755 }, { "average_project_size": 132892, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 9459054, "net_revenue": 7647119, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 15113 }, { "average_project_size": 181319, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 9958268, "net_revenue": 7832814, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 15480 } ], "balance_sheet": [ { "assets": 10624522, "current_assets": 3407878, "current_liabilities": 2758858, "equity": 7094642, "fixed_assets": 7216644, "liabilities": 5396406, "long_term_liabilities": 2637548, "quarter": 1 }, { "assets": 10763521, "current_assets": 4904747, "current_liabilities": 2375561, "equity": 7022929, "fixed_assets": 5858774, "liabilities": 5550381, "long_term_liabilities": 3174820, "quarter": 2 }, { "assets": 10904339, "current_assets": 5315588, "current_liabilities": 2797614, "equity": 7174696, "fixed_assets": 5588751, "liabilities": 5708750, "long_term_liabilities": 2911136, "quarter": 3 }, { "assets": 11047000, "current_assets": 4562079, "current_liabilities": 2650931, "equity": 7041292, "fixed_assets": 6484921, "liabilities": 5871637, "long_term_liabilities": 3220706, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91903, "financing_cash_flow": 23353, "investing_cash_flow": -146443, "net_cash_flow": 1842939, "operating_cash_flow": 2256017, "quarter": 1 }, { "change_in_working_capital": -20170, "financing_cash_flow": 130429, "investing_cash_flow": -407094, "net_cash_flow": 2080169, "operating_cash_flow": 2169685, "quarter": 2 }, { "change_in_working_capital": 3950, "financing_cash_flow": 12370, "investing_cash_flow": -438024, "net_cash_flow": 2282390, "operating_cash_flow": 2248499, "quarter": 3 }, { "change_in_working_capital": 40827, "financing_cash_flow": -32027, "investing_cash_flow": -400390, "net_cash_flow": 2109164, "operating_cash_flow": 2345780, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860384871902943, "current_ratio": 1.2352495126606733, "debt_to_equity_ratio": 0.7606311918205316, "profit_margin": 0.2560802960035704, "quarter": 1, "return_on_assets": 0.1756809388695322, "return_on_equity": 0.2630895258703681 }, { "asset_turnover_ratio": 0.6936230254021895, "current_ratio": 2.064668935043133, "debt_to_equity_ratio": 0.7903228126042567, "profit_margin": 0.24240974809753132, "quarter": 2, "return_on_assets": 0.16814098286239235, "return_on_equity": 0.2576971801936201 }, { "asset_turnover_ratio": 0.7012913850165516, "current_ratio": 1.9000433941208472, "debt_to_equity_ratio": 0.7956783116664455, "profit_margin": 0.25880426340952717, "quarter": 3, "return_on_assets": 0.18149720033465577, "return_on_equity": 0.2758454156106405 }, { "asset_turnover_ratio": 0.7090444464560515, "current_ratio": 1.72093464522464, "debt_to_equity_ratio": 0.833886309501154, "profit_margin": 0.2382194955733661, "quarter": 4, "return_on_assets": 0.16890821037385714, "return_on_equity": 0.2649980997805516 } ], "income_statement": [ { "depreciation": 389491, "expenses": 4819727, "income_tax": 602578, "marketing_expense": 571366, "net_income": 2469104, "net_profit": 1866526, "operational_expense": 3031869, "product_revenue": 2834485, "quarter": 1, "rd_expense": 482168, "revenue": 7288831, "salaries_expense": 1473874, "service_revenue": 4454346 }, { "depreciation": 359896, "expenses": 4959922, "income_tax": 696115, "marketing_expense": 642652, "net_income": 2505904, "net_profit": 1809789, "operational_expense": 2701046, "product_revenue": 1796223, "quarter": 2, "rd_expense": 684883, "revenue": 7465826, "salaries_expense": 2442798, "service_revenue": 5669603 }, { "depreciation": 269392, "expenses": 5104196, "income_tax": 563816, "marketing_expense": 595894, "net_income": 2542923, "net_profit": 1979107, "operational_expense": 3027602, "product_revenue": 2218076, "quarter": 3, "rd_expense": 716066, "revenue": 7647119, "salaries_expense": 2043426, "service_revenue": 5429043 }, { "depreciation": 479851, "expenses": 5252666, "income_tax": 714219, "marketing_expense": 665567, "net_income": 2580148, "net_profit": 1865929, "operational_expense": 2941980, "product_revenue": 1994769, "quarter": 4, "rd_expense": 880362, "revenue": 7832814, "salaries_expense": 1888011, "service_revenue": 5838045 } ], "market_conditions": { "gdp_growth": [ 0.055311196956821816, 0.050192488390665736, 0.03840757455371722, 0.042585067943225675 ], "inflation_rate": [ 0.012877612935643268, 0.007215182496662644, 0.005740245052555917, 0.005392663152287253 ], "interest_rate": [ 0.024536762116125536, 0.019857228629740376, 0.019815190673754545, 0.016727532429569897 ], "year": 2008 }, "random_event": { "description": "Butler, Dudley and Coleman New Ad Campaign Launch in 2008", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 141874, "billable_hours_per_employee": 158, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 13449385, "net_revenue": 11982857, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 23682 }, { "average_project_size": 194149, "billable_hours_per_employee": 86, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 14505953, "net_revenue": 12447413, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 24600 }, { "average_project_size": 79386, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 15089443, "net_revenue": 12929980, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 25553 }, { "average_project_size": 85420, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 16229601, "net_revenue": 13431255, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 26544 } ], "balance_sheet": [ { "assets": 14054945, "current_assets": 4796932, "current_liabilities": 4252894, "equity": 8215358, "fixed_assets": 9258013, "liabilities": 8405863, "long_term_liabilities": 4152969, "quarter": 1 }, { "assets": 14442597, "current_assets": 6192676, "current_liabilities": 4591229, "equity": 8417428, "fixed_assets": 8249921, "liabilities": 8575323, "long_term_liabilities": 3984094, "quarter": 2 }, { "assets": 14840941, "current_assets": 6114981, "current_liabilities": 4741967, "equity": 8858700, "fixed_assets": 8725960, "liabilities": 8748198, "long_term_liabilities": 4006231, "quarter": 3 }, { "assets": 15250272, "current_assets": 7024653, "current_liabilities": 4937832, "equity": 9334234, "fixed_assets": 8225619, "liabilities": 8924558, "long_term_liabilities": 3986726, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33381, "financing_cash_flow": -183462, "investing_cash_flow": -180957, "net_cash_flow": 2964794, "operating_cash_flow": 3142492, "quarter": 1 }, { "change_in_working_capital": -36480, "financing_cash_flow": -161187, "investing_cash_flow": -480438, "net_cash_flow": 2798580, "operating_cash_flow": 3275064, "quarter": 2 }, { "change_in_working_capital": -5799, "financing_cash_flow": 27155, "investing_cash_flow": -227954, "net_cash_flow": 2910747, "operating_cash_flow": 3374851, "quarter": 3 }, { "change_in_working_capital": -24730, "financing_cash_flow": 103809, "investing_cash_flow": -481028, "net_cash_flow": 3337324, "operating_cash_flow": 3813620, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8525723152954352, "current_ratio": 1.1279218339323764, "debt_to_equity_ratio": 1.0231888859864657, "profit_margin": 0.2141622820000272, "quarter": 1, "return_on_assets": 0.18258883261371708, "return_on_equity": 0.3123754314784578 }, { "asset_turnover_ratio": 0.8618542080762899, "current_ratio": 1.348805733715308, "debt_to_equity_ratio": 1.018758105207434, "profit_margin": 0.20487421763863703, "quarter": 2, "return_on_assets": 0.176571706598197, "return_on_equity": 0.30296118957002066 }, { "asset_turnover_ratio": 0.8712372079371516, "current_ratio": 1.2895452456754761, "debt_to_equity_ratio": 0.9875261607233567, "profit_margin": 0.21391811897620877, "quarter": 3, "return_on_assets": 0.18637342470399956, "return_on_equity": 0.31223057559235556 }, { "asset_turnover_ratio": 0.8807223241657591, "current_ratio": 1.4226188740321664, "debt_to_equity_ratio": 0.956110378205646, "profit_margin": 0.22399396035590122, "quarter": 4, "return_on_assets": 0.19727648136374223, "return_on_equity": 0.3223103256250058 } ], "income_statement": [ { "depreciation": 576216, "expenses": 8651616, "income_tax": 764965, "marketing_expense": 1266022, "net_income": 3331241, "net_profit": 2566276, "operational_expense": 5885792, "product_revenue": 4397004, "quarter": 1, "rd_expense": 963483, "revenue": 11982857, "salaries_expense": 3496788, "service_revenue": 7585853 }, { "depreciation": 724910, "expenses": 8952032, "income_tax": 945227, "marketing_expense": 1680197, "net_income": 3495381, "net_profit": 2550154, "operational_expense": 4953717, "product_revenue": 4585163, "quarter": 2, "rd_expense": 1689748, "revenue": 12447413, "salaries_expense": 3112533, "service_revenue": 7862250 }, { "depreciation": 608894, "expenses": 9262879, "income_tax": 901144, "marketing_expense": 981611, "net_income": 3667101, "net_profit": 2765957, "operational_expense": 5125541, "product_revenue": 2710286, "quarter": 3, "rd_expense": 1239335, "revenue": 12929980, "salaries_expense": 4101307, "service_revenue": 10219694 }, { "depreciation": 805100, "expenses": 9584521, "income_tax": 838214, "marketing_expense": 1449855, "net_income": 3846734, "net_profit": 3008520, "operational_expense": 6039262, "product_revenue": 4953140, "quarter": 4, "rd_expense": 1156352, "revenue": 13431255, "salaries_expense": 3920921, "service_revenue": 8478115 } ], "market_conditions": { "gdp_growth": [ 0.045795947640555196, 0.05309135994173604, 0.049393756540187995, 0.05493072831711647 ], "inflation_rate": [ 0.008300316561127851, 0.011824337873625978, 0.004506617467631606, 0.005363371364196285 ], "interest_rate": [ 0.008905609990836864, 0.010235467839802843, 0.007985701716136172, 0.013724037081155317 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 159258, "billable_hours_per_employee": 119, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 18640406, "net_revenue": 15239828, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 30118 }, { "average_project_size": 81337, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 19405960, "net_revenue": 15972819, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 31567 }, { "average_project_size": 58663, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 20870061, "net_revenue": 16741064, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 33085 }, { "average_project_size": 118053, "billable_hours_per_employee": 158, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 21931393, "net_revenue": 17546261, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 34676 } ], "balance_sheet": [ { "assets": 16180982, "current_assets": 7080565, "current_liabilities": 4102549, "equity": 10797316, "fixed_assets": 9100417, "liabilities": 7931793, "long_term_liabilities": 3829244, "quarter": 1 }, { "assets": 16667276, "current_assets": 5832858, "current_liabilities": 4657934, "equity": 11276965, "fixed_assets": 10834418, "liabilities": 8117261, "long_term_liabilities": 3459327, "quarter": 2 }, { "assets": 17168184, "current_assets": 7190293, "current_liabilities": 4328009, "equity": 11776588, "fixed_assets": 9977891, "liabilities": 8307066, "long_term_liabilities": 3979057, "quarter": 3 }, { "assets": 17684147, "current_assets": 5976684, "current_liabilities": 4621005, "equity": 12454028, "fixed_assets": 11707463, "liabilities": 8501309, "long_term_liabilities": 3880304, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35931, "financing_cash_flow": 64581, "investing_cash_flow": -133142, "net_cash_flow": 3307484, "operating_cash_flow": 3472030, "quarter": 1 }, { "change_in_working_capital": -51027, "financing_cash_flow": 131329, "investing_cash_flow": -449404, "net_cash_flow": 3565772, "operating_cash_flow": 3824930, "quarter": 2 }, { "change_in_working_capital": 94002, "financing_cash_flow": 182841, "investing_cash_flow": -390723, "net_cash_flow": 3426292, "operating_cash_flow": 3769013, "quarter": 3 }, { "change_in_working_capital": -18349, "financing_cash_flow": -105977, "investing_cash_flow": -451520, "net_cash_flow": 3812042, "operating_cash_flow": 4305379, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.941835792166384, "current_ratio": 1.7258940721975533, "debt_to_equity_ratio": 0.7346078414302221, "profit_margin": 0.16720182143787973, "quarter": 1, "return_on_assets": 0.15747665994560775, "return_on_equity": 0.23599633464464687 }, { "asset_turnover_ratio": 0.9583341033051832, "current_ratio": 1.252241444382853, "debt_to_equity_ratio": 0.7198090088955672, "profit_margin": 0.1707244037511475, "quarter": 2, "return_on_assets": 0.16361101838116798, "return_on_equity": 0.2418159495928204 }, { "asset_turnover_ratio": 0.9751214222773941, "current_ratio": 1.6613396598759382, "debt_to_equity_ratio": 0.7053881820438993, "profit_margin": 0.17415081860985657, "quarter": 3, "return_on_assets": 0.1698181939336158, "return_on_equity": 0.24756491438776665 }, { "asset_turnover_ratio": 0.9922028469905843, "current_ratio": 1.293373194792042, "debt_to_equity_ratio": 0.6826152149328715, "profit_margin": 0.18643231170447083, "quarter": 4, "return_on_assets": 0.18497867044421198, "return_on_equity": 0.2626612048728331 } ], "income_statement": [ { "depreciation": 923903, "expenses": 11686756, "income_tax": 1004945, "marketing_expense": 1878495, "net_income": 3553072, "net_profit": 2548127, "operational_expense": 6597536, "product_revenue": 5416209, "quarter": 1, "rd_expense": 1646168, "revenue": 15239828, "salaries_expense": 3753122, "service_revenue": 9823619 }, { "depreciation": 1097980, "expenses": 12229779, "income_tax": 1016090, "marketing_expense": 1274215, "net_income": 3743040, "net_profit": 2726950, "operational_expense": 7749872, "product_revenue": 5261826, "quarter": 2, "rd_expense": 2445176, "revenue": 15972819, "salaries_expense": 5578084, "service_revenue": 10710993 }, { "depreciation": 853543, "expenses": 12798034, "income_tax": 1027560, "marketing_expense": 2463433, "net_income": 3943030, "net_profit": 2915470, "operational_expense": 6989397, "product_revenue": 6263984, "quarter": 3, "rd_expense": 2224081, "revenue": 16741064, "salaries_expense": 5460996, "service_revenue": 10477080 }, { "depreciation": 1034189, "expenses": 13392692, "income_tax": 882379, "marketing_expense": 2129065, "net_income": 4153569, "net_profit": 3271190, "operational_expense": 8060785, "product_revenue": 4329006, "quarter": 4, "rd_expense": 1771825, "revenue": 17546261, "salaries_expense": 5435447, "service_revenue": 13217255 } ], "market_conditions": { "gdp_growth": [ 0.04814419809541974, 0.03588684096586326, 0.03333896867425902, 0.047962319816164944 ], "inflation_rate": [ 0.004536244210965756, 0.010595789789282897, 0.006229707366844542, 0.012921171747572756 ], "interest_rate": [ 0.014347218287009968, 0.010797688112409618, 0.01733703998862629, 0.012768090963462833 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 197286, "billable_hours_per_employee": 96, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 13078382, "net_revenue": 11819879, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 23359 }, { "average_project_size": 66949, "billable_hours_per_employee": 84, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 15539101, "net_revenue": 12284103, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 24277 }, { "average_project_size": 71227, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 15067423, "net_revenue": 12766559, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 25230 }, { "average_project_size": 156978, "billable_hours_per_employee": 147, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 16610946, "net_revenue": 13267964, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 26221 } ], "balance_sheet": [ { "assets": 16780375, "current_assets": 6320203, "current_liabilities": 4309972, "equity": 11301136, "fixed_assets": 10460172, "liabilities": 8191623, "long_term_liabilities": 3881651, "quarter": 1 }, { "assets": 17004138, "current_assets": 8364963, "current_liabilities": 4183868, "equity": 11725987, "fixed_assets": 8639175, "liabilities": 8343815, "long_term_liabilities": 4159947, "quarter": 2 }, { "assets": 17230885, "current_assets": 6647024, "current_liabilities": 3747272, "equity": 11564537, "fixed_assets": 10583861, "liabilities": 8498836, "long_term_liabilities": 4751564, "quarter": 3 }, { "assets": 17460655, "current_assets": 6442485, "current_liabilities": 4926645, "equity": 11675692, "fixed_assets": 11018170, "liabilities": 8656736, "long_term_liabilities": 3730091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48250, "financing_cash_flow": 151132, "investing_cash_flow": -463897, "net_cash_flow": 3015954, "operating_cash_flow": 3290993, "quarter": 1 }, { "change_in_working_capital": -54092, "financing_cash_flow": 126211, "investing_cash_flow": -319736, "net_cash_flow": 3559907, "operating_cash_flow": 3708472, "quarter": 2 }, { "change_in_working_capital": -75367, "financing_cash_flow": -132308, "investing_cash_flow": -195296, "net_cash_flow": 3021148, "operating_cash_flow": 3347831, "quarter": 3 }, { "change_in_working_capital": -51269, "financing_cash_flow": -54705, "investing_cash_flow": -420872, "net_cash_flow": 3144965, "operating_cash_flow": 3506463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7043870592880076, "current_ratio": 1.4664139349397165, "debt_to_equity_ratio": 0.7248495195527246, "profit_margin": 0.229476460799641, "quarter": 1, "return_on_assets": 0.16164024939847887, "return_on_equity": 0.24000985387663681 }, { "asset_turnover_ratio": 0.7224184489681277, "current_ratio": 1.9993372161836847, "debt_to_equity_ratio": 0.7115661137949411, "profit_margin": 0.24956352124367567, "quarter": 2, "return_on_assets": 0.18028929193588056, "return_on_equity": 0.2614418726543019 }, { "asset_turnover_ratio": 0.7409113925372957, "current_ratio": 1.7738301356293324, "debt_to_equity_ratio": 0.7349049944671369, "profit_margin": 0.2218677718874757, "quarter": 3, "return_on_assets": 0.1643843598282967, "return_on_equity": 0.24492878530286166 }, { "asset_turnover_ratio": 0.7598777938170131, "current_ratio": 1.30768200266104, "debt_to_equity_ratio": 0.7414323707751113, "profit_margin": 0.21644413566391948, "quarter": 4, "return_on_assets": 0.16447109229292944, "return_on_equity": 0.24596169546096283 } ], "income_statement": [ { "depreciation": 578609, "expenses": 8052368, "income_tax": 1055127, "marketing_expense": 1456966, "net_income": 3767511, "net_profit": 2712384, "operational_expense": 5374079, "product_revenue": 3977281, "quarter": 1, "rd_expense": 1595854, "revenue": 11819879, "salaries_expense": 2833228, "service_revenue": 7842598 }, { "depreciation": 642808, "expenses": 8438296, "income_tax": 780143, "marketing_expense": 1312791, "net_income": 3845807, "net_profit": 3065664, "operational_expense": 4466441, "product_revenue": 3363073, "quarter": 2, "rd_expense": 1382189, "revenue": 12284103, "salaries_expense": 3654204, "service_revenue": 8921030 }, { "depreciation": 515343, "expenses": 8842721, "income_tax": 1091350, "marketing_expense": 1630043, "net_income": 3923838, "net_profit": 2832488, "operational_expense": 4800475, "product_revenue": 4660667, "quarter": 3, "rd_expense": 1427791, "revenue": 12766559, "salaries_expense": 3138206, "service_revenue": 8105892 }, { "depreciation": 634690, "expenses": 9266528, "income_tax": 1129663, "marketing_expense": 1393688, "net_income": 4001436, "net_profit": 2871773, "operational_expense": 5579815, "product_revenue": 3131144, "quarter": 4, "rd_expense": 1167847, "revenue": 13267964, "salaries_expense": 4366897, "service_revenue": 10136820 } ], "market_conditions": { "gdp_growth": [ 0.06291125517319551, 0.05628180031743117, 0.0624791002490475, 0.04845949147718776 ], "inflation_rate": [ 0.012293458582123901, 0.006913722679664376, 0.009851432945373096, 0.009761315485038027 ], "interest_rate": [ 0.015439178347671799, 0.01579224087043665, 0.012244522561282577, 0.014569756379972765 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1995, "industry": "Advertising", "location": "Port Jessica", "name": "Santos, Brown and Goodman", "num_employees": 714, "region": "North America", "revenue_size": "Large", "website": "www.santos,brownandgoodman.com" }

[ { "advertising_kpis": [ { "average_project_size": 61694, "billable_hours_per_employee": 86, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 95535676, "net_revenue": 76188748, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 106707 }, { "average_project_size": 158372, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 97944426, "net_revenue": 76072355, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 106544 }, { "average_project_size": 196049, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 94680354, "net_revenue": 75956140, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 106381 }, { "average_project_size": 96860, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 97436898, "net_revenue": 75840103, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 106219 } ], "balance_sheet": [ { "assets": 85915090, "current_assets": 27906786, "current_liabilities": 19074257, "equity": 71708082, "fixed_assets": 58008304, "liabilities": 36166189, "long_term_liabilities": 17091932, "quarter": 1 }, { "assets": 87858094, "current_assets": 30808281, "current_liabilities": 15015547, "equity": 74359252, "fixed_assets": 57049813, "liabilities": 36805919, "long_term_liabilities": 21790372, "quarter": 2 }, { "assets": 89845040, "current_assets": 30920686, "current_liabilities": 18188545, "equity": 73926703, "fixed_assets": 58924354, "liabilities": 37456965, "long_term_liabilities": 19268420, "quarter": 3 }, { "assets": 91876921, "current_assets": 44118739, "current_liabilities": 18978834, "equity": 75827263, "fixed_assets": 47758182, "liabilities": 38119527, "long_term_liabilities": 19140693, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47256, "financing_cash_flow": 120465, "investing_cash_flow": -477433, "net_cash_flow": 24195178, "operating_cash_flow": 24679820, "quarter": 1 }, { "change_in_working_capital": 97774, "financing_cash_flow": 154797, "investing_cash_flow": -201515, "net_cash_flow": 26991397, "operating_cash_flow": 27170078, "quarter": 2 }, { "change_in_working_capital": 44648, "financing_cash_flow": 58354, "investing_cash_flow": -476835, "net_cash_flow": 24584505, "operating_cash_flow": 24794200, "quarter": 3 }, { "change_in_working_capital": 90332, "financing_cash_flow": -78627, "investing_cash_flow": -479576, "net_cash_flow": 24543175, "operating_cash_flow": 25040704, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8867912260814719, "current_ratio": 1.4630601863024075, "debt_to_equity_ratio": 0.5043530379183758, "profit_margin": 0.2882207881930282, "quarter": 1, "return_on_assets": 0.2555916661438637, "return_on_equity": 0.30623020986672045 }, { "asset_turnover_ratio": 0.8658548294935695, "current_ratio": 2.0517588203746424, "debt_to_equity_ratio": 0.4949743039373231, "profit_margin": 0.30638037957415676, "quarter": 2, "return_on_assets": 0.2652809313163566, "return_on_equity": 0.3134388307187383 }, { "asset_turnover_ratio": 0.8454127239522627, "current_ratio": 1.7000087692555947, "debt_to_equity_ratio": 0.5066770663369095, "profit_margin": 0.28356664780490426, "quarter": 3, "return_on_assets": 0.23973085214275602, "return_on_equity": 0.2913511238286929 }, { "asset_turnover_ratio": 0.8254532495706947, "current_ratio": 2.3246285309202874, "debt_to_equity_ratio": 0.502715322851624, "profit_margin": 0.29100526142481636, "quarter": 4, "return_on_assets": 0.24021123868528418, "return_on_equity": 0.29105453799644593 } ], "income_statement": [ { "depreciation": 2720639, "expenses": 46363467, "income_tax": 7866100, "marketing_expense": 6994659, "net_income": 29825281, "net_profit": 21959181, "operational_expense": 29802820, "product_revenue": 26076974, "quarter": 1, "rd_expense": 6593089, "revenue": 76188748, "salaries_expense": 19217703, "service_revenue": 50111774 }, { "depreciation": 3863001, "expenses": 46265102, "income_tax": 6500176, "marketing_expense": 6247808, "net_income": 29807253, "net_profit": 23307077, "operational_expense": 31851925, "product_revenue": 19777755, "quarter": 2, "rd_expense": 5549993, "revenue": 76072355, "salaries_expense": 15292790, "service_revenue": 56294600 }, { "depreciation": 3255572, "expenses": 46166947, "income_tax": 8250565, "marketing_expense": 4767955, "net_income": 29789193, "net_profit": 21538628, "operational_expense": 26681750, "product_revenue": 19844195, "quarter": 3, "rd_expense": 5511141, "revenue": 75956140, "salaries_expense": 22041442, "service_revenue": 56111945 }, { "depreciation": 2970835, "expenses": 46069000, "income_tax": 7701234, "marketing_expense": 5746239, "net_income": 29771103, "net_profit": 22069869, "operational_expense": 26142399, "product_revenue": 23052072, "quarter": 4, "rd_expense": 7689088, "revenue": 75840103, "salaries_expense": 15118065, "service_revenue": 52788031 } ], "market_conditions": { "gdp_growth": [ 0.0021723322003523813, 0.0004995407817288793, -0.0005855317546226389, 0.0001288298461394402 ], "inflation_rate": [ 0.04227880061632471, 0.03659324330310269, 0.04046138712481195, 0.03498592381862723 ], "interest_rate": [ 0.049660329222655994, 0.04279667750357583, 0.0402506345142826, 0.04019653711212299 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 103464, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 99578136, "net_revenue": 87323132, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 122301 }, { "average_project_size": 77133, "billable_hours_per_employee": 149, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 110429153, "net_revenue": 86526528, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 121186 }, { "average_project_size": 105274, "billable_hours_per_employee": 95, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 107890435, "net_revenue": 85737191, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 120080 }, { "average_project_size": 134845, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 104734530, "net_revenue": 84955055, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 118985 } ], "balance_sheet": [ { "assets": 129735368, "current_assets": 63265172, "current_liabilities": 25900117, "equity": 84824241, "fixed_assets": 66470196, "liabilities": 62672077, "long_term_liabilities": 36771960, "quarter": 1 }, { "assets": 132045502, "current_assets": 45737402, "current_liabilities": 26250441, "equity": 85764536, "fixed_assets": 86308100, "liabilities": 63833571, "long_term_liabilities": 37583130, "quarter": 2 }, { "assets": 134396772, "current_assets": 41067803, "current_liabilities": 32695623, "equity": 87482960, "fixed_assets": 93328969, "liabilities": 65016591, "long_term_liabilities": 32320968, "quarter": 3 }, { "assets": 136789910, "current_assets": 52269421, "current_liabilities": 27386803, "equity": 87348261, "fixed_assets": 84520489, "liabilities": 66221536, "long_term_liabilities": 38834733, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31117, "financing_cash_flow": 33918, "investing_cash_flow": -387333, "net_cash_flow": 20742489, "operating_cash_flow": 21166160, "quarter": 1 }, { "change_in_working_capital": 7460, "financing_cash_flow": -10141, "investing_cash_flow": -465787, "net_cash_flow": 20885380, "operating_cash_flow": 21092842, "quarter": 2 }, { "change_in_working_capital": 10414, "financing_cash_flow": -112653, "investing_cash_flow": -277697, "net_cash_flow": 23410899, "operating_cash_flow": 23853850, "quarter": 3 }, { "change_in_working_capital": 68398, "financing_cash_flow": -108585, "investing_cash_flow": -178636, "net_cash_flow": 20998882, "operating_cash_flow": 21433505, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6730865557031449, "current_ratio": 2.442659699182054, "debt_to_equity_ratio": 0.7388463045605088, "profit_margin": 0.20339341470253267, "quarter": 1, "return_on_assets": 0.1369013729548291, "return_on_equity": 0.20938531003183394 }, { "asset_turnover_ratio": 0.6552781176900672, "current_ratio": 1.7423479476020993, "debt_to_equity_ratio": 0.744288653296043, "profit_margin": 0.20285807608043627, "quarter": 2, "return_on_assets": 0.13292845825221672, "return_on_equity": 0.2046604088197947 }, { "asset_turnover_ratio": 0.6379408502460163, "current_ratio": 1.2560642444403032, "debt_to_equity_ratio": 0.7431914855190085, "profit_margin": 0.21114266503086157, "quarter": 3, "return_on_assets": 0.13469653125299766, "return_on_equity": 0.2069292008409409 }, { "asset_turnover_ratio": 0.6210622918020781, "current_ratio": 1.9085623466163613, "debt_to_equity_ratio": 0.7581322769551188, "profit_margin": 0.1975148741884753, "quarter": 4, "return_on_assets": 0.1226690404284936, "return_on_equity": 0.19210327495815857 } ], "income_statement": [ { "depreciation": 3405210, "expenses": 62968956, "income_tax": 6593226, "marketing_expense": 11663073, "net_income": 24354176, "net_profit": 17760950, "operational_expense": 37221446, "product_revenue": 22136566, "quarter": 1, "rd_expense": 10835005, "revenue": 87323132, "salaries_expense": 27208717, "service_revenue": 65186566 }, { "depreciation": 3540237, "expenses": 62612219, "income_tax": 6361704, "marketing_expense": 9853242, "net_income": 23914309, "net_profit": 17552605, "operational_expense": 38374907, "product_revenue": 27835712, "quarter": 2, "rd_expense": 11064260, "revenue": 86526528, "salaries_expense": 30667445, "service_revenue": 58690816 }, { "depreciation": 5751071, "expenses": 62257504, "income_tax": 5376908, "marketing_expense": 10969468, "net_income": 23479687, "net_profit": 18102779, "operational_expense": 37848709, "product_revenue": 20948869, "quarter": 3, "rd_expense": 8276802, "revenue": 85737191, "salaries_expense": 29202267, "service_revenue": 64788322 }, { "depreciation": 4653618, "expenses": 61904799, "income_tax": 6270369, "marketing_expense": 9369774, "net_income": 23050256, "net_profit": 16779887, "operational_expense": 36641992, "product_revenue": 21190676, "quarter": 4, "rd_expense": 6640592, "revenue": 84955055, "salaries_expense": 24691079, "service_revenue": 63764379 } ], "market_conditions": { "gdp_growth": [ -0.02814523430431435, -0.023024354121789135, -0.022140106299860143, -0.023043933826008733 ], "inflation_rate": [ 0.03311663821911602, 0.03609307090034151, 0.04041716532145804, 0.037259312523451785 ], "interest_rate": [ 0.04842095150348102, 0.052067159466468546, 0.053919277720797514, 0.0553173736676736 ], "year": 1996 }, "random_event": { "description": "Santos, Brown and Goodman Introduction of New Service in 1996", "impact": -0.08, "type": "Introduction of New Service" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 155340, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 99841062, "net_revenue": 77608765, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 108696 }, { "average_project_size": 115175, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 84973987, "net_revenue": 76246269, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 106787 }, { "average_project_size": 162879, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 95438746, "net_revenue": 74907693, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 104913 }, { "average_project_size": 130661, "billable_hours_per_employee": 158, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 94086351, "net_revenue": 73592617, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 103071 } ], "balance_sheet": [ { "assets": 102261953, "current_assets": 37550185, "current_liabilities": 25094853, "equity": 73681836, "fixed_assets": 64711768, "liabilities": 47904159, "long_term_liabilities": 22809306, "quarter": 1 }, { "assets": 105379566, "current_assets": 40385467, "current_liabilities": 22145020, "equity": 75627657, "fixed_assets": 64994099, "liabilities": 48552835, "long_term_liabilities": 26407815, "quarter": 2 }, { "assets": 108592224, "current_assets": 46856260, "current_liabilities": 25139362, "equity": 78426079, "fixed_assets": 61735964, "liabilities": 49210294, "long_term_liabilities": 24070932, "quarter": 3 }, { "assets": 111902824, "current_assets": 40883385, "current_liabilities": 21445036, "equity": 80555516, "fixed_assets": 71019439, "liabilities": 49876656, "long_term_liabilities": 28431620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68764, "financing_cash_flow": 172547, "investing_cash_flow": -171045, "net_cash_flow": 22199348, "operating_cash_flow": 22480501, "quarter": 1 }, { "change_in_working_capital": 14310, "financing_cash_flow": -120952, "investing_cash_flow": -281155, "net_cash_flow": 23362490, "operating_cash_flow": 23600680, "quarter": 2 }, { "change_in_working_capital": -89120, "financing_cash_flow": -38759, "investing_cash_flow": -112158, "net_cash_flow": 22328942, "operating_cash_flow": 22434370, "quarter": 3 }, { "change_in_working_capital": 70483, "financing_cash_flow": 95006, "investing_cash_flow": -233792, "net_cash_flow": 22311841, "operating_cash_flow": 22689486, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7589212089465962, "current_ratio": 1.496330143874523, "debt_to_equity_ratio": 0.6501488236530913, "profit_margin": 0.24899303577372994, "quarter": 1, "return_on_assets": 0.1889660957286822, "return_on_equity": 0.26226330733669556 }, { "asset_turnover_ratio": 0.7235394099079892, "current_ratio": 1.8236816674809957, "debt_to_equity_ratio": 0.6419984027800835, "profit_margin": 0.24658158683148154, "quarter": 2, "return_on_assets": 0.17841149583022575, "return_on_equity": 0.24859855171766065 }, { "asset_turnover_ratio": 0.6898071541476118, "current_ratio": 1.8638603477685711, "debt_to_equity_ratio": 0.6274735984187096, "profit_margin": 0.25423488879840417, "quarter": 3, "return_on_assets": 0.17537304512706176, "return_on_equity": 0.2428292889664929 }, { "asset_turnover_ratio": 0.6576475406911982, "current_ratio": 1.9064265035507517, "debt_to_equity_ratio": 0.6191587923041794, "profit_margin": 0.25178270260452895, "quarter": 4, "return_on_assets": 0.16558427515645183, "return_on_equity": 0.23001960536135105 } ], "income_statement": [ { "depreciation": 3156459, "expenses": 52300885, "income_tax": 5983838, "marketing_expense": 5741961, "net_income": 25307880, "net_profit": 19324042, "operational_expense": 28572726, "product_revenue": 21482792, "quarter": 1, "rd_expense": 6878451, "revenue": 77608765, "salaries_expense": 21044076, "service_revenue": 56125973 }, { "depreciation": 4799754, "expenses": 51630697, "income_tax": 5814646, "marketing_expense": 6960645, "net_income": 24615572, "net_profit": 18800926, "operational_expense": 29331804, "product_revenue": 25416637, "quarter": 2, "rd_expense": 7911261, "revenue": 76246269, "salaries_expense": 18847643, "service_revenue": 50829632 }, { "depreciation": 3390221, "expenses": 50969097, "income_tax": 4894447, "marketing_expense": 9061577, "net_income": 23938596, "net_profit": 19044149, "operational_expense": 29341344, "product_revenue": 22500390, "quarter": 3, "rd_expense": 5831258, "revenue": 74907693, "salaries_expense": 17900579, "service_revenue": 52407303 }, { "depreciation": 4160138, "expenses": 50315975, "income_tax": 4747294, "marketing_expense": 8999519, "net_income": 23276642, "net_profit": 18529348, "operational_expense": 25970439, "product_revenue": 27333094, "quarter": 4, "rd_expense": 6046539, "revenue": 73592617, "salaries_expense": 15455891, "service_revenue": 46259523 } ], "market_conditions": { "gdp_growth": [ -0.0074410249626334565, -0.014622535172232822, -0.020047991689727745, -0.00338250666606422 ], "inflation_rate": [ 0.027351087080696623, 0.031678765376165964, 0.024623300305026827, 0.031250171226140926 ], "interest_rate": [ 0.04700611139999453, 0.04982796813256059, 0.05108402497735073, 0.05322896721936198 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 195024, "billable_hours_per_employee": 132, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 93414908, "net_revenue": 83744702, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 117289 }, { "average_project_size": 116276, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 108480758, "net_revenue": 84702367, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 118631 }, { "average_project_size": 95961, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 102059380, "net_revenue": 85670984, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 119987 }, { "average_project_size": 112609, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 95926299, "net_revenue": 86650678, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 121359 } ], "balance_sheet": [ { "assets": 86328234, "current_assets": 40186262, "current_liabilities": 23573331, "equity": 62967694, "fixed_assets": 46141972, "liabilities": 44291577, "long_term_liabilities": 20718246, "quarter": 1 }, { "assets": 87866651, "current_assets": 42111733, "current_liabilities": 26575639, "equity": 64490044, "fixed_assets": 45754918, "liabilities": 45537941, "long_term_liabilities": 18962302, "quarter": 2 }, { "assets": 89432483, "current_assets": 29611672, "current_liabilities": 21953273, "equity": 63273978, "fixed_assets": 59820811, "liabilities": 46819377, "long_term_liabilities": 24866104, "quarter": 3 }, { "assets": 91026219, "current_assets": 39737878, "current_liabilities": 26498987, "equity": 64677997, "fixed_assets": 51288341, "liabilities": 48136873, "long_term_liabilities": 21637886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4260, "financing_cash_flow": -24654, "investing_cash_flow": -493627, "net_cash_flow": 24891786, "operating_cash_flow": 25120628, "quarter": 1 }, { "change_in_working_capital": -41153, "financing_cash_flow": 159173, "investing_cash_flow": -299882, "net_cash_flow": 26434863, "operating_cash_flow": 26622136, "quarter": 2 }, { "change_in_working_capital": -54595, "financing_cash_flow": -147129, "investing_cash_flow": -227570, "net_cash_flow": 24007781, "operating_cash_flow": 24210138, "quarter": 3 }, { "change_in_working_capital": 5474, "financing_cash_flow": -116006, "investing_cash_flow": -114236, "net_cash_flow": 26496452, "operating_cash_flow": 26568906, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9700731512705334, "current_ratio": 1.704734133669951, "debt_to_equity_ratio": 0.7034016046387216, "profit_margin": 0.24993864089456072, "quarter": 1, "return_on_assets": 0.2424587649968607, "return_on_equity": 0.33240913983605624 }, { "asset_turnover_ratio": 0.9639876567049313, "current_ratio": 1.5845990758679405, "debt_to_equity_ratio": 0.7061235839752257, "profit_margin": 0.26163771786920664, "quarter": 2, "return_on_assets": 0.2522155305543624, "return_on_equity": 0.34363961668253784 }, { "asset_turnover_ratio": 0.9579403492576629, "current_ratio": 1.3488499869700523, "debt_to_equity_ratio": 0.7399467913966149, "profit_margin": 0.24116534018098823, "quarter": 3, "return_on_assets": 0.23102201020181895, "return_on_equity": 0.3265303155113782 }, { "asset_turnover_ratio": 0.9519309815559844, "current_ratio": 1.4995998903656205, "debt_to_equity_ratio": 0.7442542322391338, "profit_margin": 0.25145390091465875, "quarter": 4, "return_on_assets": 0.23936675871377236, "return_on_equity": 0.33687887706231845 } ], "income_statement": [ { "depreciation": 4189591, "expenses": 56284744, "income_tax": 6528921, "marketing_expense": 6119463, "net_income": 27459958, "net_profit": 20931037, "operational_expense": 34918658, "product_revenue": 26365268, "quarter": 1, "rd_expense": 5976451, "revenue": 83744702, "salaries_expense": 26481305, "service_revenue": 57379434 }, { "depreciation": 4460802, "expenses": 56752337, "income_tax": 5788696, "marketing_expense": 8193898, "net_income": 27950030, "net_profit": 22161334, "operational_expense": 28561570, "product_revenue": 27450632, "quarter": 2, "rd_expense": 9475283, "revenue": 84702367, "salaries_expense": 18063203, "service_revenue": 57251735 }, { "depreciation": 3549266, "expenses": 57223815, "income_tax": 7786297, "marketing_expense": 10874036, "net_income": 28447169, "net_profit": 20660872, "operational_expense": 35998033, "product_revenue": 28614159, "quarter": 3, "rd_expense": 9514204, "revenue": 85670984, "salaries_expense": 20799723, "service_revenue": 57056825 }, { "depreciation": 4780255, "expenses": 57699210, "income_tax": 7162817, "marketing_expense": 9146505, "net_income": 28951468, "net_profit": 21788651, "operational_expense": 40332078, "product_revenue": 25134156, "quarter": 4, "rd_expense": 11186869, "revenue": 86650678, "salaries_expense": 24720581, "service_revenue": 61516522 } ], "market_conditions": { "gdp_growth": [ -0.01647595311959474, -0.02143191510429913, -0.013043642384774071, -0.016347609644549746 ], "inflation_rate": [ 0.029340291361414403, 0.03024089640597048, 0.02804036824661106, 0.029729570617541154 ], "interest_rate": [ 0.04611686411799316, 0.054221999866797335, 0.053826196857365755, 0.0515414303979575 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 179845, "billable_hours_per_employee": 139, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 56434802, "net_revenue": 44809069, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 62758 }, { "average_project_size": 52445, "billable_hours_per_employee": 107, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 55441016, "net_revenue": 44866463, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 62838 }, { "average_project_size": 116996, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 54188169, "net_revenue": 44923931, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 62919 }, { "average_project_size": 119180, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 49958049, "net_revenue": 44981472, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 62999 } ], "balance_sheet": [ { "assets": 59204989, "current_assets": 28584666, "current_liabilities": 11356156, "equity": 45209348, "fixed_assets": 30620323, "liabilities": 26164337, "long_term_liabilities": 14808181, "quarter": 1 }, { "assets": 60085401, "current_assets": 19693808, "current_liabilities": 14378991, "equity": 44532501, "fixed_assets": 40391593, "liabilities": 26519198, "long_term_liabilities": 12140207, "quarter": 2 }, { "assets": 60978906, "current_assets": 21068142, "current_liabilities": 12441560, "equity": 45401649, "fixed_assets": 39910764, "liabilities": 26878872, "long_term_liabilities": 14437312, "quarter": 3 }, { "assets": 61885697, "current_assets": 19605477, "current_liabilities": 12090868, "equity": 46318007, "fixed_assets": 42280220, "liabilities": 27243424, "long_term_liabilities": 15152556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2591, "financing_cash_flow": -115727, "investing_cash_flow": -461966, "net_cash_flow": 13557206, "operating_cash_flow": 13905385, "quarter": 1 }, { "change_in_working_capital": -27746, "financing_cash_flow": 123371, "investing_cash_flow": -349274, "net_cash_flow": 13231508, "operating_cash_flow": 13586310, "quarter": 2 }, { "change_in_working_capital": 6361, "financing_cash_flow": 121776, "investing_cash_flow": -269273, "net_cash_flow": 13560673, "operating_cash_flow": 13989070, "quarter": 3 }, { "change_in_working_capital": 87562, "financing_cash_flow": 150559, "investing_cash_flow": -393162, "net_cash_flow": 14333962, "operating_cash_flow": 14294686, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.756846167136354, "current_ratio": 2.517107549420772, "debt_to_equity_ratio": 0.5787373222015942, "profit_margin": 0.27156770429664584, "quarter": 1, "return_on_assets": 0.20553497611493518, "return_on_equity": 0.26916327127743583 }, { "asset_turnover_ratio": 0.7467115514465819, "current_ratio": 1.3696237795823087, "debt_to_equity_ratio": 0.595502103059516, "profit_margin": 0.24442082720004027, "quarter": 2, "return_on_assets": 0.18251185508439896, "return_on_equity": 0.2462538091000099 }, { "asset_turnover_ratio": 0.7367126428932654, "current_ratio": 1.6933681949851949, "debt_to_equity_ratio": 0.5920241355110252, "profit_margin": 0.2515722633444522, "quarter": 3, "return_on_assets": 0.18533646700713194, "return_on_equity": 0.24892520974293247 }, { "asset_turnover_ratio": 0.7268476268434045, "current_ratio": 1.6215111272408234, "debt_to_equity_ratio": 0.5881821296844659, "profit_margin": 0.2595676282003399, "quarter": 4, "return_on_assets": 0.18866611456278823, "return_on_equity": 0.2520776422871563 } ], "income_statement": [ { "depreciation": 1736689, "expenses": 29296058, "income_tax": 3344315, "marketing_expense": 4027153, "net_income": 15513011, "net_profit": 12168696, "operational_expense": 17582371, "product_revenue": 14559385, "quarter": 1, "rd_expense": 4673143, "revenue": 44809069, "salaries_expense": 14647824, "service_revenue": 30249684 }, { "depreciation": 2620012, "expenses": 29331574, "income_tax": 4568591, "marketing_expense": 4509020, "net_income": 15534889, "net_profit": 10966298, "operational_expense": 19270957, "product_revenue": 16312622, "quarter": 2, "rd_expense": 4346307, "revenue": 44866463, "salaries_expense": 14510927, "service_revenue": 28553841 }, { "depreciation": 2687455, "expenses": 29367134, "income_tax": 4255182, "marketing_expense": 4758371, "net_income": 15556797, "net_profit": 11301615, "operational_expense": 15084278, "product_revenue": 17367741, "quarter": 3, "rd_expense": 3861336, "revenue": 44923931, "salaries_expense": 9364631, "service_revenue": 27556190 }, { "depreciation": 2618952, "expenses": 29402737, "income_tax": 3903001, "marketing_expense": 5394721, "net_income": 15578735, "net_profit": 11675734, "operational_expense": 16908690, "product_revenue": 16169071, "quarter": 4, "rd_expense": 3442314, "revenue": 44981472, "salaries_expense": 12580822, "service_revenue": 28812401 } ], "market_conditions": { "gdp_growth": [ -0.01388096318735891, -0.002506539915920354, -0.015813854090323133, -0.009081320755585185 ], "inflation_rate": [ 0.027616459509359557, 0.03287084592585569, 0.0295561213799689, 0.03454854010616461 ], "interest_rate": [ 0.053703165007036244, 0.0613730192441379, 0.05409273339331905, 0.055309987054793744 ], "year": 1999 }, "random_event": { "description": "Santos, Brown and Goodman Data Privacy Regulation Impact in 1999", "impact": -0.01, "type": "Data Privacy Regulation Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 160895, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 55162261, "net_revenue": 43133702, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 60411 }, { "average_project_size": 74325, "billable_hours_per_employee": 92, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 50668209, "net_revenue": 43321474, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 60674 }, { "average_project_size": 92440, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 49073696, "net_revenue": 43510064, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 60938 }, { "average_project_size": 152512, "billable_hours_per_employee": 85, "client_concentration": 0.18, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 56283795, "net_revenue": 43699475, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 61204 } ], "balance_sheet": [ { "assets": 59686873, "current_assets": 21275103, "current_liabilities": 18309975, "equity": 32777362, "fixed_assets": 38411770, "liabilities": 33549079, "long_term_liabilities": 15239104, "quarter": 1 }, { "assets": 61474419, "current_assets": 26186731, "current_liabilities": 14194384, "equity": 34798059, "fixed_assets": 35287688, "liabilities": 34480216, "long_term_liabilities": 20285832, "quarter": 2 }, { "assets": 63315499, "current_assets": 25524336, "current_liabilities": 17732935, "equity": 35651973, "fixed_assets": 37791163, "liabilities": 35437197, "long_term_liabilities": 17704262, "quarter": 3 }, { "assets": 65211717, "current_assets": 22497903, "current_liabilities": 18612919, "equity": 36277853, "fixed_assets": 42713814, "liabilities": 36420738, "long_term_liabilities": 17807819, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26175, "financing_cash_flow": -116995, "investing_cash_flow": -455194, "net_cash_flow": 8739675, "operating_cash_flow": 9081311, "quarter": 1 }, { "change_in_working_capital": -31067, "financing_cash_flow": 99663, "investing_cash_flow": -225555, "net_cash_flow": 10569765, "operating_cash_flow": 10897025, "quarter": 2 }, { "change_in_working_capital": -93634, "financing_cash_flow": 36436, "investing_cash_flow": -195597, "net_cash_flow": 10565880, "operating_cash_flow": 10740068, "quarter": 3 }, { "change_in_working_capital": -98433, "financing_cash_flow": 103536, "investing_cash_flow": -122639, "net_cash_flow": 10419361, "operating_cash_flow": 10767579, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7226664730785947, "current_ratio": 1.1619405815682435, "debt_to_equity_ratio": 1.023544207126858, "profit_margin": 0.1539299362711784, "quarter": 1, "return_on_assets": 0.11124000414630533, "return_on_equity": 0.20256566101933401 }, { "asset_turnover_ratio": 0.7047073352576134, "current_ratio": 1.844865617275114, "debt_to_equity_ratio": 0.9908660710070064, "profit_margin": 0.18013828430676204, "quarter": 2, "return_on_assets": 0.12694477031169665, "return_on_equity": 0.22426124399639646 }, { "asset_turnover_ratio": 0.6871945208865842, "current_ratio": 1.4393745874554889, "debt_to_equity_ratio": 0.9939757611731614, "profit_margin": 0.17866374547277153, "quarter": 3, "return_on_assets": 0.12277674696996387, "return_on_equity": 0.21804322021673248 }, { "asset_turnover_ratio": 0.6701169208594829, "current_ratio": 1.2087251333334659, "debt_to_equity_ratio": 1.0039386288929502, "profit_margin": 0.17132640609526772, "quarter": 4, "return_on_assets": 0.11480872371448217, "return_on_equity": 0.20637588448246924 } ], "income_statement": [ { "depreciation": 2441743, "expenses": 33668116, "income_tax": 2826018, "marketing_expense": 6327005, "net_income": 9465586, "net_profit": 6639568, "operational_expense": 20467521, "product_revenue": 9797387, "quarter": 1, "rd_expense": 6357652, "revenue": 43133702, "salaries_expense": 13626023, "service_revenue": 33336315 }, { "depreciation": 3093169, "expenses": 33532561, "income_tax": 1985057, "marketing_expense": 4557636, "net_income": 9788913, "net_profit": 7803856, "operational_expense": 18661235, "product_revenue": 13434251, "quarter": 2, "rd_expense": 5794172, "revenue": 43321474, "salaries_expense": 15637339, "service_revenue": 29887223 }, { "depreciation": 2966397, "expenses": 33397552, "income_tax": 2338841, "marketing_expense": 5817245, "net_income": 10112512, "net_profit": 7773671, "operational_expense": 22698131, "product_revenue": 17013939, "quarter": 3, "rd_expense": 6119256, "revenue": 43510064, "salaries_expense": 10495500, "service_revenue": 26496125 }, { "depreciation": 3280705, "expenses": 33263086, "income_tax": 2949515, "marketing_expense": 5742803, "net_income": 10436389, "net_profit": 7486874, "operational_expense": 19282377, "product_revenue": 16839623, "quarter": 4, "rd_expense": 5106961, "revenue": 43699475, "salaries_expense": 15971260, "service_revenue": 26859852 } ], "market_conditions": { "gdp_growth": [ 0.01906475283111763, 0.01189091526579869, 0.0021718674070379095, 0.017197987369918677 ], "inflation_rate": [ 0.02795375895363058, 0.02785773408197466, 0.026762130898258102, 0.026551979448644028 ], "interest_rate": [ 0.0519265559040075, 0.04845917713465992, 0.05049580219218877, 0.05192472431669851 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 144112, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 91590338, "net_revenue": 79378035, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 111174 }, { "average_project_size": 116528, "billable_hours_per_employee": 146, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 100781921, "net_revenue": 79490007, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 111331 }, { "average_project_size": 113015, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 88069101, "net_revenue": 79602138, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 111488 }, { "average_project_size": 141601, "billable_hours_per_employee": 122, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 91540546, "net_revenue": 79714426, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 111645 } ], "balance_sheet": [ { "assets": 95041941, "current_assets": 35671816, "current_liabilities": 22492968, "equity": 77686456, "fixed_assets": 59370125, "liabilities": 38635291, "long_term_liabilities": 16142323, "quarter": 1 }, { "assets": 96228789, "current_assets": 45322065, "current_liabilities": 21257245, "equity": 76315108, "fixed_assets": 50906724, "liabilities": 39692584, "long_term_liabilities": 18435339, "quarter": 2 }, { "assets": 97430457, "current_assets": 40344498, "current_liabilities": 24017723, "equity": 77370421, "fixed_assets": 57085959, "liabilities": 40778812, "long_term_liabilities": 16761089, "quarter": 3 }, { "assets": 98647132, "current_assets": 37765699, "current_liabilities": 21271247, "equity": 77930329, "fixed_assets": 60881433, "liabilities": 41894765, "long_term_liabilities": 20623518, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18970, "financing_cash_flow": 152814, "investing_cash_flow": -353674, "net_cash_flow": 25163266, "operating_cash_flow": 25724169, "quarter": 1 }, { "change_in_working_capital": -27248, "financing_cash_flow": -52697, "investing_cash_flow": -117167, "net_cash_flow": 22891484, "operating_cash_flow": 23338365, "quarter": 2 }, { "change_in_working_capital": -28323, "financing_cash_flow": -19376, "investing_cash_flow": -436674, "net_cash_flow": 23067688, "operating_cash_flow": 23358209, "quarter": 3 }, { "change_in_working_capital": -92204, "financing_cash_flow": -146233, "investing_cash_flow": -108485, "net_cash_flow": 23909970, "operating_cash_flow": 24265640, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.835189540163116, "current_ratio": 1.5859096940875033, "debt_to_equity_ratio": 0.49732338156859673, "profit_margin": 0.2680817936599212, "quarter": 1, "return_on_assets": 0.22389910997293289, "return_on_equity": 0.2739191243323032 }, { "asset_turnover_ratio": 0.8260522430558697, "current_ratio": 2.132076146273894, "debt_to_equity_ratio": 0.5201143658212474, "profit_margin": 0.24882250922433558, "quarter": 2, "return_on_assets": 0.20554039186755224, "return_on_equity": 0.2591741467495532 }, { "asset_turnover_ratio": 0.8170149299412606, "current_ratio": 1.6797803022376434, "debt_to_equity_ratio": 0.527059455964444, "profit_margin": 0.2602791397386839, "quarter": 3, "return_on_assets": 0.2126519431187724, "return_on_equity": 0.26778678120415034 }, { "asset_turnover_ratio": 0.8080764679504316, "current_ratio": 1.7754341811742396, "debt_to_equity_ratio": 0.537592559117773, "profit_margin": 0.26567289087674045, "quarter": 4, "return_on_assets": 0.21468401128985687, "return_on_equity": 0.271755069839369 } ], "income_statement": [ { "depreciation": 4444363, "expenses": 51448105, "income_tax": 6650124, "marketing_expense": 10254633, "net_income": 27929930, "net_profit": 21279806, "operational_expense": 27228947, "product_revenue": 16145984, "quarter": 1, "rd_expense": 6657187, "revenue": 79378035, "salaries_expense": 17195542, "service_revenue": 63232051 }, { "depreciation": 3559462, "expenses": 51734746, "income_tax": 7976358, "marketing_expense": 6729694, "net_income": 27755261, "net_profit": 19778903, "operational_expense": 34797782, "product_revenue": 17425806, "quarter": 2, "rd_expense": 6276422, "revenue": 79490007, "salaries_expense": 18021962, "service_revenue": 62064201 }, { "depreciation": 2639433, "expenses": 52022984, "income_tax": 6860378, "marketing_expense": 7771359, "net_income": 27579154, "net_profit": 20718776, "operational_expense": 26680424, "product_revenue": 24812404, "quarter": 3, "rd_expense": 8584943, "revenue": 79602138, "salaries_expense": 19750218, "service_revenue": 54789734 }, { "depreciation": 3087678, "expenses": 52312828, "income_tax": 6223636, "marketing_expense": 5444509, "net_income": 27401598, "net_profit": 21177962, "operational_expense": 36488635, "product_revenue": 24299459, "quarter": 4, "rd_expense": 8074392, "revenue": 79714426, "salaries_expense": 26146688, "service_revenue": 55414967 } ], "market_conditions": { "gdp_growth": [ -0.009851837947321421, -0.00042392315899982165, 0.008633120870150118, -0.009871973244221715 ], "inflation_rate": [ 0.022353398960190157, 0.022597597390741454, 0.022850025156907976, 0.024446053893577166 ], "interest_rate": [ 0.04639421580403766, 0.05400196743708842, 0.05455061321216595, 0.054279709246300524 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "Dennisfurt", "name": "Murphy-Wilson", "num_employees": 126, "region": "Europe", "revenue_size": "Medium", "website": "www.murphy-wilson.com" }

[ { "advertising_kpis": [ { "average_project_size": 193968, "billable_hours_per_employee": 85, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 21117172, "net_revenue": 17035519, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 135203 }, { "average_project_size": 77282, "billable_hours_per_employee": 158, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 20236965, "net_revenue": 16778871, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 133166 }, { "average_project_size": 190513, "billable_hours_per_employee": 87, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 21400361, "net_revenue": 16526091, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 131159 }, { "average_project_size": 104723, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 20130070, "net_revenue": 16277118, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 129183 } ], "balance_sheet": [ { "assets": 21399566, "current_assets": 9574784, "current_liabilities": 5491529, "equity": 14769039, "fixed_assets": 11824782, "liabilities": 11073263, "long_term_liabilities": 5581734, "quarter": 1 }, { "assets": 21922534, "current_assets": 8485403, "current_liabilities": 4742639, "equity": 14975230, "fixed_assets": 13437131, "liabilities": 11385719, "long_term_liabilities": 6643080, "quarter": 2 }, { "assets": 22458282, "current_assets": 8116446, "current_liabilities": 4747955, "equity": 14926539, "fixed_assets": 14341836, "liabilities": 11706991, "long_term_liabilities": 6959036, "quarter": 3 }, { "assets": 23007123, "current_assets": 10503892, "current_liabilities": 5151052, "equity": 14829649, "fixed_assets": 12503231, "liabilities": 12037329, "long_term_liabilities": 6886277, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55456, "financing_cash_flow": 17796, "investing_cash_flow": -175353, "net_cash_flow": 5386353, "operating_cash_flow": 5286567, "quarter": 1 }, { "change_in_working_capital": -25240, "financing_cash_flow": -184561, "investing_cash_flow": -426994, "net_cash_flow": 4644131, "operating_cash_flow": 5203657, "quarter": 2 }, { "change_in_working_capital": 10882, "financing_cash_flow": 94090, "investing_cash_flow": -124530, "net_cash_flow": 4440680, "operating_cash_flow": 4830290, "quarter": 3 }, { "change_in_working_capital": -41172, "financing_cash_flow": -15919, "investing_cash_flow": -247544, "net_cash_flow": 5006939, "operating_cash_flow": 4898587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7960684342850691, "current_ratio": 1.7435552102155885, "debt_to_equity_ratio": 0.749761917481564, "profit_margin": 0.26079252413736265, "quarter": 1, "return_on_assets": 0.2076086963632814, "return_on_equity": 0.3008141558838053 }, { "asset_turnover_ratio": 0.765370964871123, "current_ratio": 1.789173285168869, "debt_to_equity_ratio": 0.7603034477600678, "profit_margin": 0.2645240552835766, "quarter": 2, "return_on_assets": 0.2024590314240133, "return_on_equity": 0.2963837617185178 }, { "asset_turnover_ratio": 0.7358573109020539, "current_ratio": 1.7094614418207417, "debt_to_equity_ratio": 0.7843071324169655, "profit_margin": 0.252645831370528, "quarter": 3, "return_on_assets": 0.18591128208293048, "return_on_equity": 0.2797197662498989 }, { "asset_turnover_ratio": 0.7074816786088378, "current_ratio": 2.039174133749766, "debt_to_equity_ratio": 0.811706939253923, "profit_margin": 0.2371338095601445, "quarter": 4, "return_on_assets": 0.1677678256425195, "return_on_equity": 0.26027959259184086 } ], "income_statement": [ { "depreciation": 843831, "expenses": 11297003, "income_tax": 1295780, "marketing_expense": 2104112, "net_income": 5738516, "net_profit": 4442736, "operational_expense": 7234033, "product_revenue": 4007640, "quarter": 1, "rd_expense": 1644529, "revenue": 17035519, "salaries_expense": 3481962, "service_revenue": 13027879 }, { "depreciation": 765242, "expenses": 11138155, "income_tax": 1202301, "marketing_expense": 2192351, "net_income": 5640716, "net_profit": 4438415, "operational_expense": 6817648, "product_revenue": 4358345, "quarter": 2, "rd_expense": 1457853, "revenue": 16778871, "salaries_expense": 4657752, "service_revenue": 12420526 }, { "depreciation": 655042, "expenses": 10981541, "income_tax": 1369302, "marketing_expense": 1175728, "net_income": 5544550, "net_profit": 4175248, "operational_expense": 7148896, "product_revenue": 4588704, "quarter": 3, "rd_expense": 1720148, "revenue": 16526091, "salaries_expense": 4401668, "service_revenue": 11937387 }, { "depreciation": 1038732, "expenses": 10827129, "income_tax": 1590134, "marketing_expense": 1560572, "net_income": 5449989, "net_profit": 3859855, "operational_expense": 6051465, "product_revenue": 4858966, "quarter": 4, "rd_expense": 1823258, "revenue": 16277118, "salaries_expense": 5304373, "service_revenue": 11418152 } ], "market_conditions": { "gdp_growth": [ 0.018421525379186246, 0.010354017671964194, 0.0055595199364910745, 0.021909280269506122 ], "inflation_rate": [ 0.015773048704126137, 0.014812105723953643, 0.01574969412932374, 0.01091750266694284 ], "interest_rate": [ 0.03439843320943416, 0.03672033954869403, 0.03403321535415525, 0.035594606492798886 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 195384, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 22708019, "net_revenue": 18239610, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 144759 }, { "average_project_size": 140227, "billable_hours_per_employee": 129, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 23165999, "net_revenue": 17966510, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 142591 }, { "average_project_size": 129486, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 20127416, "net_revenue": 17697500, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 140456 }, { "average_project_size": 157183, "billable_hours_per_employee": 137, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 21136608, "net_revenue": 17432518, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 138353 } ], "balance_sheet": [ { "assets": 19373762, "current_assets": 8645016, "current_liabilities": 5320227, "equity": 14839326, "fixed_assets": 10728746, "liabilities": 9723400, "long_term_liabilities": 4403173, "quarter": 1 }, { "assets": 20051877, "current_assets": 6639134, "current_liabilities": 5224016, "equity": 15334030, "fixed_assets": 13412743, "liabilities": 9955953, "long_term_liabilities": 4731937, "quarter": 2 }, { "assets": 20753727, "current_assets": 7275770, "current_liabilities": 5451342, "equity": 15542247, "fixed_assets": 13477957, "liabilities": 10194069, "long_term_liabilities": 4742727, "quarter": 3 }, { "assets": 21480142, "current_assets": 9762611, "current_liabilities": 4910329, "equity": 15855970, "fixed_assets": 11717531, "liabilities": 10437879, "long_term_liabilities": 5527550, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8590, "financing_cash_flow": 176206, "investing_cash_flow": -142493, "net_cash_flow": 5924845, "operating_cash_flow": 6251155, "quarter": 1 }, { "change_in_working_capital": 85569, "financing_cash_flow": -76641, "investing_cash_flow": -348929, "net_cash_flow": 5931132, "operating_cash_flow": 6293547, "quarter": 2 }, { "change_in_working_capital": 16915, "financing_cash_flow": -20435, "investing_cash_flow": -296090, "net_cash_flow": 5500961, "operating_cash_flow": 5566890, "quarter": 3 }, { "change_in_working_capital": 65740, "financing_cash_flow": -86502, "investing_cash_flow": -123568, "net_cash_flow": 5324063, "operating_cash_flow": 5434806, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9414593820239971, "current_ratio": 1.6249336729429027, "debt_to_equity_ratio": 0.6552453932206894, "profit_margin": 0.2844887582574408, "quarter": 1, "return_on_assets": 0.26783461054182456, "return_on_equity": 0.3496765284353211 }, { "asset_turnover_ratio": 0.8960014067510986, "current_ratio": 1.2708869957519273, "debt_to_equity_ratio": 0.6492717830863771, "profit_margin": 0.2915483307553888, "quarter": 2, "return_on_assets": 0.26122771449276294, "return_on_equity": 0.34160008816990706 }, { "asset_turnover_ratio": 0.8527384021192916, "current_ratio": 1.33467502130668, "debt_to_equity_ratio": 0.6558941573892115, "profit_margin": 0.28154196920468993, "quarter": 3, "return_on_assets": 0.2400816489491261, "return_on_equity": 0.3205835681288555 }, { "asset_turnover_ratio": 0.8115643742019955, "current_ratio": 1.9881785925138622, "debt_to_equity_ratio": 0.6582933116043989, "profit_margin": 0.2761337748224324, "quarter": 4, "return_on_assets": 0.2241003341598021, "return_on_equity": 0.3035895627955906 } ], "income_statement": [ { "depreciation": 1062191, "expenses": 11509914, "income_tax": 1540732, "marketing_expense": 1951772, "net_income": 6729696, "net_profit": 5188964, "operational_expense": 7383695, "product_revenue": 3719921, "quarter": 1, "rd_expense": 2098438, "revenue": 18239610, "salaries_expense": 4421006, "service_revenue": 14519689 }, { "depreciation": 1055441, "expenses": 11271276, "income_tax": 1457128, "marketing_expense": 1307990, "net_income": 6695234, "net_profit": 5238106, "operational_expense": 6937556, "product_revenue": 4195374, "quarter": 2, "rd_expense": 1618058, "revenue": 17966510, "salaries_expense": 4832790, "service_revenue": 13771136 }, { "depreciation": 584301, "expenses": 11037585, "income_tax": 1677326, "marketing_expense": 1207407, "net_income": 6659915, "net_profit": 4982589, "operational_expense": 5762603, "product_revenue": 5371695, "quarter": 3, "rd_expense": 1424921, "revenue": 17697500, "salaries_expense": 3528365, "service_revenue": 12325805 }, { "depreciation": 621099, "expenses": 10808740, "income_tax": 1810071, "marketing_expense": 2005447, "net_income": 6623778, "net_profit": 4813707, "operational_expense": 6064621, "product_revenue": 4521721, "quarter": 4, "rd_expense": 1896475, "revenue": 17432518, "salaries_expense": 3253902, "service_revenue": 12910797 } ], "market_conditions": { "gdp_growth": [ 0.012598593618923758, 0.029971673780180286, 0.014727676383605552, 0.029737081674260063 ], "inflation_rate": [ 0.020041184043804852, 0.01904095744733518, 0.016973545649279297, 0.01966225378202496 ], "interest_rate": [ 0.03712329383498737, 0.03772280006980888, 0.04151373588805115, 0.04176285225098897 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 95385, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 10934773, "net_revenue": 9782589, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 77640 }, { "average_project_size": 140819, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 11896708, "net_revenue": 9886624, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 78465 }, { "average_project_size": 140319, "billable_hours_per_employee": 88, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 11438289, "net_revenue": 9991766, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 79300 }, { "average_project_size": 55265, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 11757902, "net_revenue": 10098026, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 80143 } ], "balance_sheet": [ { "assets": 11870585, "current_assets": 4370343, "current_liabilities": 2717313, "equity": 8465193, "fixed_assets": 7500242, "liabilities": 5170839, "long_term_liabilities": 2453526, "quarter": 1 }, { "assets": 12073764, "current_assets": 5525049, "current_liabilities": 2680532, "equity": 8467302, "fixed_assets": 6548715, "liabilities": 5255155, "long_term_liabilities": 2574623, "quarter": 2 }, { "assets": 12280421, "current_assets": 5646711, "current_liabilities": 2886892, "equity": 8606290, "fixed_assets": 6633710, "liabilities": 5340846, "long_term_liabilities": 2453954, "quarter": 3 }, { "assets": 12490614, "current_assets": 4985978, "current_liabilities": 2327342, "equity": 8805613, "fixed_assets": 7504636, "liabilities": 5427934, "long_term_liabilities": 3100592, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65627, "financing_cash_flow": -14626, "investing_cash_flow": -214367, "net_cash_flow": 2470671, "operating_cash_flow": 2421783, "quarter": 1 }, { "change_in_working_capital": 89421, "financing_cash_flow": 145136, "investing_cash_flow": -242813, "net_cash_flow": 1974736, "operating_cash_flow": 2173232, "quarter": 2 }, { "change_in_working_capital": -36754, "financing_cash_flow": 174239, "investing_cash_flow": -129677, "net_cash_flow": 2033046, "operating_cash_flow": 2243238, "quarter": 3 }, { "change_in_working_capital": 4259, "financing_cash_flow": 76439, "investing_cash_flow": -363848, "net_cash_flow": 2411900, "operating_cash_flow": 2441464, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.82410336137604, "current_ratio": 1.6083325697113289, "debt_to_equity_ratio": 0.6108353347643698, "profit_margin": 0.18046827889835707, "quarter": 1, "return_on_assets": 0.14872451526188474, "return_on_equity": 0.20855366203700257 }, { "asset_turnover_ratio": 0.8188518510052043, "current_ratio": 2.0611762888859375, "debt_to_equity_ratio": 0.6206410259135673, "profit_margin": 0.16675995769637847, "quarter": 2, "return_on_assets": 0.13655170003322908, "return_on_equity": 0.1947129085510355 }, { "asset_turnover_ratio": 0.8136338322603109, "current_ratio": 1.9559827662413418, "debt_to_equity_ratio": 0.6205747191879428, "profit_margin": 0.16680885040742546, "quarter": 3, "return_on_assets": 0.13572132421193053, "return_on_equity": 0.19366242596984298 }, { "asset_turnover_ratio": 0.808449128281444, "current_ratio": 2.14234865352836, "debt_to_equity_ratio": 0.6164175055160839, "profit_margin": 0.17260135792876746, "quarter": 4, "return_on_assets": 0.13953941735770556, "return_on_equity": 0.19793431757675473 } ], "income_statement": [ { "depreciation": 656336, "expenses": 7476074, "income_tax": 541068, "marketing_expense": 991733, "net_income": 2306515, "net_profit": 1765447, "operational_expense": 4772462, "product_revenue": 2600237, "quarter": 1, "rd_expense": 1113589, "revenue": 9782589, "salaries_expense": 2962229, "service_revenue": 7182352 }, { "depreciation": 524539, "expenses": 7579230, "income_tax": 658701, "marketing_expense": 1086364, "net_income": 2307394, "net_profit": 1648693, "operational_expense": 4841604, "product_revenue": 3831177, "quarter": 2, "rd_expense": 796868, "revenue": 9886624, "salaries_expense": 2843256, "service_revenue": 6055447 }, { "depreciation": 576523, "expenses": 7683809, "income_tax": 641242, "marketing_expense": 1025422, "net_income": 2307957, "net_profit": 1666715, "operational_expense": 4893632, "product_revenue": 3521082, "quarter": 3, "rd_expense": 1368834, "revenue": 9991766, "salaries_expense": 2702244, "service_revenue": 6470684 }, { "depreciation": 698531, "expenses": 7789831, "income_tax": 565262, "marketing_expense": 1109477, "net_income": 2308195, "net_profit": 1742933, "operational_expense": 4205056, "product_revenue": 2054698, "quarter": 4, "rd_expense": 1185288, "revenue": 10098026, "salaries_expense": 2419449, "service_revenue": 8043328 } ], "market_conditions": { "gdp_growth": [ 0.011174347388194547, 0.012540078370505445, 0.027313260005057204, 0.015562158788971978 ], "inflation_rate": [ 0.007044755763573305, 0.014334419046753626, 0.010218191411548679, 0.01378517907017729 ], "interest_rate": [ 0.035848365939213186, 0.028564392587931007, 0.027859858260746946, 0.03759952349458504 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 195740, "billable_hours_per_employee": 132, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 11367417, "net_revenue": 9918819, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 78721 }, { "average_project_size": 190413, "billable_hours_per_employee": 124, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 11520226, "net_revenue": 9767907, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 77523 }, { "average_project_size": 52985, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 11216485, "net_revenue": 9619292, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 76344 }, { "average_project_size": 126815, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 10654704, "net_revenue": 9472937, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 75182 } ], "balance_sheet": [ { "assets": 11653452, "current_assets": 4291007, "current_liabilities": 2482440, "equity": 9448434, "fixed_assets": 7362445, "liabilities": 5334393, "long_term_liabilities": 2851953, "quarter": 1 }, { "assets": 11886509, "current_assets": 3809488, "current_liabilities": 3026495, "equity": 9372465, "fixed_assets": 8077021, "liabilities": 5443978, "long_term_liabilities": 2417483, "quarter": 2 }, { "assets": 12124226, "current_assets": 5283406, "current_liabilities": 2760090, "equity": 9409844, "fixed_assets": 6840820, "liabilities": 5555814, "long_term_liabilities": 2795724, "quarter": 3 }, { "assets": 12366698, "current_assets": 3764363, "current_liabilities": 2977764, "equity": 9591064, "fixed_assets": 8602335, "liabilities": 5669948, "long_term_liabilities": 2692184, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23215, "financing_cash_flow": 112809, "investing_cash_flow": -393081, "net_cash_flow": 3333762, "operating_cash_flow": 3628929, "quarter": 1 }, { "change_in_working_capital": 39104, "financing_cash_flow": 107796, "investing_cash_flow": -281629, "net_cash_flow": 3020526, "operating_cash_flow": 3493484, "quarter": 2 }, { "change_in_working_capital": 43571, "financing_cash_flow": 6200, "investing_cash_flow": -172820, "net_cash_flow": 3073346, "operating_cash_flow": 3271650, "quarter": 3 }, { "change_in_working_capital": -5846, "financing_cash_flow": -70577, "investing_cash_flow": -485467, "net_cash_flow": 3062395, "operating_cash_flow": 3220439, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.851148569539738, "current_ratio": 1.7285440937142489, "debt_to_equity_ratio": 0.5645795906496252, "profit_margin": 0.31549875040566827, "quarter": 1, "return_on_assets": 0.2685363100993594, "return_on_equity": 0.3312056791633407 }, { "asset_turnover_ratio": 0.8217641529569363, "current_ratio": 1.258712801441932, "debt_to_equity_ratio": 0.5808480479788402, "profit_margin": 0.29995514904062864, "quarter": 2, "return_on_assets": 0.2464923889764438, "return_on_equity": 0.31261082329995366 }, { "asset_turnover_ratio": 0.7933943164701813, "current_ratio": 1.914215116173748, "debt_to_equity_ratio": 0.5904257286305703, "profit_margin": 0.2953888914069767, "quarter": 3, "return_on_assets": 0.23435986759072291, "return_on_equity": 0.30196377325702745 }, { "asset_turnover_ratio": 0.7660037465134185, "current_ratio": 1.2641576028187593, "debt_to_equity_ratio": 0.5911698639483586, "profit_margin": 0.3055350204482517, "quarter": 4, "return_on_assets": 0.23404097035441473, "return_on_equity": 0.3017719410484593 } ], "income_statement": [ { "depreciation": 499554, "expenses": 6002042, "income_tax": 787402, "marketing_expense": 1054849, "net_income": 3916777, "net_profit": 3129375, "operational_expense": 3182140, "product_revenue": 3783917, "quarter": 1, "rd_expense": 766157, "revenue": 9918819, "salaries_expense": 2756941, "service_revenue": 6134902 }, { "depreciation": 563550, "expenses": 5944037, "income_tax": 893936, "marketing_expense": 759140, "net_income": 3823870, "net_profit": 2929934, "operational_expense": 3228915, "product_revenue": 2948318, "quarter": 2, "rd_expense": 682599, "revenue": 9767907, "salaries_expense": 2671115, "service_revenue": 6819589 }, { "depreciation": 430218, "expenses": 5886593, "income_tax": 891267, "marketing_expense": 1000925, "net_income": 3732699, "net_profit": 2841432, "operational_expense": 3722773, "product_revenue": 2762463, "quarter": 3, "rd_expense": 987193, "revenue": 9619292, "salaries_expense": 2008124, "service_revenue": 6856829 }, { "depreciation": 326125, "expenses": 5829705, "income_tax": 748918, "marketing_expense": 597208, "net_income": 3643232, "net_profit": 2894314, "operational_expense": 3458322, "product_revenue": 2900295, "quarter": 4, "rd_expense": 1151609, "revenue": 9472937, "salaries_expense": 2514759, "service_revenue": 6572642 } ], "market_conditions": { "gdp_growth": [ 0.025395458881563193, 0.024302273622617894, 0.018613880546540278, 0.022557268574472968 ], "inflation_rate": [ 0.01954865280704576, 0.018532386284589208, 0.013573979512329769, 0.011851164925888157 ], "interest_rate": [ 0.03194378103894816, 0.03600954113607085, 0.037057199582740875, 0.035716177185608294 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 145711, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 11216506, "net_revenue": 9468646, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 75148 }, { "average_project_size": 55144, "billable_hours_per_employee": 119, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 11218350, "net_revenue": 9409575, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 74679 }, { "average_project_size": 163110, "billable_hours_per_employee": 138, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 11826064, "net_revenue": 9350873, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 74213 }, { "average_project_size": 182390, "billable_hours_per_employee": 101, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 11140939, "net_revenue": 9292538, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 73750 } ], "balance_sheet": [ { "assets": 13060882, "current_assets": 4475211, "current_liabilities": 3543513, "equity": 7266125, "fixed_assets": 8585671, "liabilities": 7649926, "long_term_liabilities": 4106413, "quarter": 1 }, { "assets": 13352372, "current_assets": 4635830, "current_liabilities": 4517672, "equity": 7342941, "fixed_assets": 8716542, "liabilities": 7735209, "long_term_liabilities": 3217537, "quarter": 2 }, { "assets": 13650367, "current_assets": 5342160, "current_liabilities": 4233937, "equity": 7681930, "fixed_assets": 8308207, "liabilities": 7821444, "long_term_liabilities": 3587507, "quarter": 3 }, { "assets": 13955013, "current_assets": 5717541, "current_liabilities": 3416091, "equity": 7847107, "fixed_assets": 8237472, "liabilities": 7908640, "long_term_liabilities": 4492549, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32921, "financing_cash_flow": -107703, "investing_cash_flow": -329319, "net_cash_flow": 2232469, "operating_cash_flow": 2490340, "quarter": 1 }, { "change_in_working_capital": -45762, "financing_cash_flow": -26000, "investing_cash_flow": -386101, "net_cash_flow": 1720110, "operating_cash_flow": 2146779, "quarter": 2 }, { "change_in_working_capital": 87025, "financing_cash_flow": 165054, "investing_cash_flow": -461408, "net_cash_flow": 2047784, "operating_cash_flow": 2290335, "quarter": 3 }, { "change_in_working_capital": -95011, "financing_cash_flow": -135704, "investing_cash_flow": -283492, "net_cash_flow": 1595040, "operating_cash_flow": 2237197, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7249622192436928, "current_ratio": 1.2629306002263856, "debt_to_equity_ratio": 1.0528205886906707, "profit_margin": 0.19592759091426587, "quarter": 1, "return_on_assets": 0.14204010112027657, "return_on_equity": 0.25531751793424967 }, { "asset_turnover_ratio": 0.7047118669252175, "current_ratio": 1.0261546212296953, "debt_to_equity_ratio": 1.0534211019808004, "profit_margin": 0.18340658318786981, "quarter": 2, "return_on_assets": 0.12924879564469893, "return_on_equity": 0.23502544825023108 }, { "asset_turnover_ratio": 0.685027223077592, "current_ratio": 1.261747635829253, "debt_to_equity_ratio": 1.018161321438753, "profit_margin": 0.19816406446756363, "quarter": 3, "return_on_assets": 0.13574777879598401, "return_on_equity": 0.24121633495749115 }, { "asset_turnover_ratio": 0.6658924645931895, "current_ratio": 1.6737086336400289, "debt_to_equity_ratio": 1.0078414885893616, "profit_margin": 0.19378279647605423, "quarter": 4, "return_on_assets": 0.1290385039412002, "return_on_equity": 0.22947743671648674 } ], "income_statement": [ { "depreciation": 635171, "expenses": 7087882, "income_tax": 525595, "marketing_expense": 1021455, "net_income": 2380764, "net_profit": 1855169, "operational_expense": 4936308, "product_revenue": 3267813, "quarter": 1, "rd_expense": 799935, "revenue": 9468646, "salaries_expense": 3277333, "service_revenue": 6200833 }, { "depreciation": 421001, "expenses": 7026698, "income_tax": 657099, "marketing_expense": 1393603, "net_income": 2382877, "net_profit": 1725778, "operational_expense": 4356313, "product_revenue": 3334427, "quarter": 2, "rd_expense": 1146291, "revenue": 9409575, "salaries_expense": 2966346, "service_revenue": 6075148 }, { "depreciation": 437328, "expenses": 6966043, "income_tax": 531823, "marketing_expense": 945145, "net_income": 2384830, "net_profit": 1853007, "operational_expense": 4515391, "product_revenue": 3285441, "quarter": 3, "rd_expense": 1003636, "revenue": 9350873, "salaries_expense": 2129106, "service_revenue": 6065432 }, { "depreciation": 436463, "expenses": 6905912, "income_tax": 585892, "marketing_expense": 1104034, "net_income": 2386626, "net_profit": 1800734, "operational_expense": 4069544, "product_revenue": 3653843, "quarter": 4, "rd_expense": 737442, "revenue": 9292538, "salaries_expense": 2173258, "service_revenue": 5638695 } ], "market_conditions": { "gdp_growth": [ 0.025087690865166788, 0.019559815625129005, 0.033081804116697894, 0.024265285863619528 ], "inflation_rate": [ 0.009458819507096664, 0.010513823461445665, 0.015422784985837813, 0.01168180119648389 ], "interest_rate": [ 0.029279710657572993, 0.029897062378244493, 0.02315751775619954, 0.024686537300161557 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 94609, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 7942541, "net_revenue": 6209380, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 49281 }, { "average_project_size": 95114, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 7485344, "net_revenue": 6226903, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 49420 }, { "average_project_size": 67740, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 8078774, "net_revenue": 6244475, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 49559 }, { "average_project_size": 105855, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 7754386, "net_revenue": 6262097, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 49699 } ], "balance_sheet": [ { "assets": 8686408, "current_assets": 3452561, "current_liabilities": 2509158, "equity": 5404555, "fixed_assets": 5233847, "liabilities": 4401370, "long_term_liabilities": 1892212, "quarter": 1 }, { "assets": 8973999, "current_assets": 2923527, "current_liabilities": 2464453, "equity": 5713422, "fixed_assets": 6050472, "liabilities": 4489107, "long_term_liabilities": 2024654, "quarter": 2 }, { "assets": 9271111, "current_assets": 4144883, "current_liabilities": 2624429, "equity": 5937086, "fixed_assets": 5126228, "liabilities": 4578594, "long_term_liabilities": 1954165, "quarter": 3 }, { "assets": 9578060, "current_assets": 4776117, "current_liabilities": 2165060, "equity": 6025949, "fixed_assets": 4801943, "liabilities": 4669864, "long_term_liabilities": 2504804, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61944, "financing_cash_flow": -109692, "investing_cash_flow": -325313, "net_cash_flow": 1133879, "operating_cash_flow": 1401697, "quarter": 1 }, { "change_in_working_capital": 89469, "financing_cash_flow": -50946, "investing_cash_flow": -475581, "net_cash_flow": 1307583, "operating_cash_flow": 1618308, "quarter": 2 }, { "change_in_working_capital": -3794, "financing_cash_flow": 56125, "investing_cash_flow": -163568, "net_cash_flow": 1395636, "operating_cash_flow": 1549179, "quarter": 3 }, { "change_in_working_capital": 97718, "financing_cash_flow": -36614, "investing_cash_flow": -402266, "net_cash_flow": 885387, "operating_cash_flow": 1470777, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.714838630651473, "current_ratio": 1.3759838957929313, "debt_to_equity_ratio": 0.8143815725809063, "profit_margin": 0.18029448994907704, "quarter": 1, "return_on_assets": 0.128881466309204, "return_on_equity": 0.20714323380925903 }, { "asset_turnover_ratio": 0.6938827383421817, "current_ratio": 1.1862782532269838, "debt_to_equity_ratio": 0.7857124854421745, "profit_margin": 0.1972939035665081, "quarter": 2, "return_on_assets": 0.13689883406494696, "return_on_equity": 0.21502525106669873 }, { "asset_turnover_ratio": 0.6735411753780103, "current_ratio": 1.5793465931065387, "debt_to_equity_ratio": 0.771185392968874, "profit_margin": 0.19930722758918884, "quarter": 3, "return_on_assets": 0.13424162433175485, "return_on_equity": 0.20962623751786652 }, { "asset_turnover_ratio": 0.65379596703299, "current_ratio": 2.205997524318033, "debt_to_equity_ratio": 0.7749590977288391, "profit_margin": 0.17849499935884097, "quarter": 4, "return_on_assets": 0.11669931071636636, "return_on_equity": 0.1854899535326303 } ], "income_statement": [ { "depreciation": 282180, "expenses": 4640778, "income_tax": 449085, "marketing_expense": 918057, "net_income": 1568602, "net_profit": 1119517, "operational_expense": 3234246, "product_revenue": 1404456, "quarter": 1, "rd_expense": 666415, "revenue": 6209380, "salaries_expense": 1757793, "service_revenue": 4804924 }, { "depreciation": 389778, "expenses": 4654429, "income_tax": 343944, "marketing_expense": 616032, "net_income": 1572474, "net_profit": 1228530, "operational_expense": 2781647, "product_revenue": 1354825, "quarter": 2, "rd_expense": 820611, "revenue": 6226903, "salaries_expense": 2132896, "service_revenue": 4872078 }, { "depreciation": 304610, "expenses": 4668121, "income_tax": 331785, "marketing_expense": 826678, "net_income": 1576354, "net_profit": 1244569, "operational_expense": 2640421, "product_revenue": 2472582, "quarter": 3, "rd_expense": 675083, "revenue": 6244475, "salaries_expense": 1953074, "service_revenue": 3771893 }, { "depreciation": 353024, "expenses": 4681854, "income_tax": 462490, "marketing_expense": 542835, "net_income": 1580243, "net_profit": 1117753, "operational_expense": 2484710, "product_revenue": 2476548, "quarter": 4, "rd_expense": 618898, "revenue": 6262097, "salaries_expense": 2083225, "service_revenue": 3785549 } ], "market_conditions": { "gdp_growth": [ 0.015979523802411258, 0.0161186603168835, 0.012796437352510362, 0.013449729981735797 ], "inflation_rate": [ 0.019813855791247004, 0.019485030500858876, 0.0136004474048652, 0.019506183593534447 ], "interest_rate": [ 0.018235632739177412, 0.0239019327828941, 0.026129742216616157, 0.0250791082981363 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "Port Matthewview", "name": "Liu-Henry", "num_employees": 332, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.liu-henry.com" }

[ { "advertising_kpis": [ { "average_project_size": 64571, "billable_hours_per_employee": 152, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 1911551, "net_revenue": 1621834, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 4885 }, { "average_project_size": 106939, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 1965651, "net_revenue": 1647171, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4961 }, { "average_project_size": 79774, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 1967075, "net_revenue": 1672905, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5039 }, { "average_project_size": 153311, "billable_hours_per_employee": 91, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 2012856, "net_revenue": 1699040, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5118 } ], "balance_sheet": [ { "assets": 2415497, "current_assets": 854480, "current_liabilities": 687584, "equity": 1725516, "fixed_assets": 1561017, "liabilities": 1154975, "long_term_liabilities": 467391, "quarter": 1 }, { "assets": 2491543, "current_assets": 1170061, "current_liabilities": 539323, "equity": 1776383, "fixed_assets": 1321482, "liabilities": 1182560, "long_term_liabilities": 643237, "quarter": 2 }, { "assets": 2569983, "current_assets": 874230, "current_liabilities": 500089, "equity": 1859257, "fixed_assets": 1695753, "liabilities": 1210804, "long_term_liabilities": 710715, "quarter": 3 }, { "assets": 2650892, "current_assets": 1230324, "current_liabilities": 654508, "equity": 1923343, "fixed_assets": 1420568, "liabilities": 1239722, "long_term_liabilities": 585214, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56343, "financing_cash_flow": 32500, "investing_cash_flow": -445683, "net_cash_flow": 362236, "operating_cash_flow": 525726, "quarter": 1 }, { "change_in_working_capital": -68866, "financing_cash_flow": 9544, "investing_cash_flow": -286950, "net_cash_flow": 474976, "operating_cash_flow": 555131, "quarter": 2 }, { "change_in_working_capital": 64840, "financing_cash_flow": -188615, "investing_cash_flow": -361939, "net_cash_flow": 110280, "operating_cash_flow": 575729, "quarter": 3 }, { "change_in_working_capital": 15430, "financing_cash_flow": 130844, "investing_cash_flow": -319405, "net_cash_flow": 112262, "operating_cash_flow": 597851, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6714286956266143, "current_ratio": 1.242728161213757, "debt_to_equity_ratio": 0.6693505015311362, "profit_margin": 0.28670875071061525, "quarter": 1, "return_on_assets": 0.19250448251436453, "return_on_equity": 0.2694811291231145 }, { "asset_turnover_ratio": 0.6611047852676033, "current_ratio": 2.1694995392371546, "debt_to_equity_ratio": 0.665712292900799, "profit_margin": 0.2837592453971081, "quarter": 2, "return_on_assets": 0.1875945949959523, "return_on_equity": 0.26311893324806646 }, { "asset_turnover_ratio": 0.650940103494848, "current_ratio": 1.7481488295083476, "debt_to_equity_ratio": 0.6512300343631892, "profit_margin": 0.29892791282230613, "quarter": 3, "return_on_assets": 0.19458416651005084, "return_on_equity": 0.2689665818119819 }, { "asset_turnover_ratio": 0.6409314298734162, "current_ratio": 1.879769231239343, "debt_to_equity_ratio": 0.644566257812569, "profit_margin": 0.3014484650155382, "quarter": 4, "return_on_assets": 0.19320779571555538, "return_on_equity": 0.2662931156845139 } ], "income_statement": [ { "depreciation": 60732, "expenses": 991952, "income_tax": 164888, "marketing_expense": 149424, "net_income": 629882, "net_profit": 464994, "operational_expense": 674814, "product_revenue": 463788, "quarter": 1, "rd_expense": 175889, "revenue": 1621834, "salaries_expense": 491596, "service_revenue": 1158046 }, { "depreciation": 87731, "expenses": 1007604, "income_tax": 172167, "marketing_expense": 144035, "net_income": 639567, "net_profit": 467400, "operational_expense": 704772, "product_revenue": 405421, "quarter": 2, "rd_expense": 144520, "revenue": 1647171, "salaries_expense": 378851, "service_revenue": 1241750 }, { "depreciation": 75651, "expenses": 1023504, "income_tax": 149323, "marketing_expense": 204514, "net_income": 649401, "net_profit": 500078, "operational_expense": 580508, "product_revenue": 557903, "quarter": 3, "rd_expense": 139497, "revenue": 1672905, "salaries_expense": 473043, "service_revenue": 1115002 }, { "depreciation": 85678, "expenses": 1039655, "income_tax": 147212, "marketing_expense": 127782, "net_income": 659385, "net_profit": 512173, "operational_expense": 541268, "product_revenue": 550785, "quarter": 4, "rd_expense": 123448, "revenue": 1699040, "salaries_expense": 485219, "service_revenue": 1148255 } ], "market_conditions": { "gdp_growth": [ 0.029297357861794632, 0.026514973429136564, 0.031837999067757645, 0.023999394020715464 ], "inflation_rate": [ 0.004133303577439885, 0.010405741162227207, 0.0063784945641799425, 0.004126534727784221 ], "interest_rate": [ 0.013151879178618913, 0.016748578734899197, 0.017692298546237398, 0.01501172713810165 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 59183, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 1809316, "net_revenue": 1615054, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4865 }, { "average_project_size": 142655, "billable_hours_per_employee": 99, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 2035737, "net_revenue": 1673243, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5040 }, { "average_project_size": 198549, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 2113272, "net_revenue": 1733528, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5221 }, { "average_project_size": 78363, "billable_hours_per_employee": 90, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 2062023, "net_revenue": 1795986, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 5410 } ], "balance_sheet": [ { "assets": 1857442, "current_assets": 613727, "current_liabilities": 363572, "equity": 1467677, "fixed_assets": 1243715, "liabilities": 767863, "long_term_liabilities": 404291, "quarter": 1 }, { "assets": 1913692, "current_assets": 676396, "current_liabilities": 385158, "equity": 1497199, "fixed_assets": 1237296, "liabilities": 774078, "long_term_liabilities": 388920, "quarter": 2 }, { "assets": 1971645, "current_assets": 715188, "current_liabilities": 360324, "equity": 1605997, "fixed_assets": 1256457, "liabilities": 780343, "long_term_liabilities": 420019, "quarter": 3 }, { "assets": 2031354, "current_assets": 854383, "current_liabilities": 316742, "equity": 1672956, "fixed_assets": 1176971, "liabilities": 786659, "long_term_liabilities": 469917, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78922, "financing_cash_flow": -96073, "investing_cash_flow": -475740, "net_cash_flow": 74195, "operating_cash_flow": 472541, "quarter": 1 }, { "change_in_working_capital": -1497, "financing_cash_flow": -192529, "investing_cash_flow": -109524, "net_cash_flow": 430301, "operating_cash_flow": 460729, "quarter": 2 }, { "change_in_working_capital": 42859, "financing_cash_flow": 182584, "investing_cash_flow": -357337, "net_cash_flow": 485153, "operating_cash_flow": 483916, "quarter": 3 }, { "change_in_working_capital": -89672, "financing_cash_flow": -84838, "investing_cash_flow": -494528, "net_cash_flow": -71662, "operating_cash_flow": 502895, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8695044044443918, "current_ratio": 1.688048034502107, "debt_to_equity_ratio": 0.5231825531094376, "profit_margin": 0.23410858088955538, "quarter": 1, "return_on_assets": 0.20355844220169458, "return_on_equity": 0.25761662818181386 }, { "asset_turnover_ratio": 0.8743533442163107, "current_ratio": 1.7561520207291552, "debt_to_equity_ratio": 0.5170174439069222, "profit_margin": 0.21370775195234643, "quarter": 2, "return_on_assets": 0.1868560876044839, "return_on_equity": 0.23883598639860165 }, { "asset_turnover_ratio": 0.8792292730182157, "current_ratio": 1.98484697105938, "debt_to_equity_ratio": 0.485893186599975, "profit_margin": 0.2392202491104845, "quarter": 3, "return_on_assets": 0.21032944571664777, "return_on_equity": 0.25821654710438435 }, { "asset_turnover_ratio": 0.8841324554952017, "current_ratio": 2.697409879333969, "debt_to_equity_ratio": 0.4702209741320154, "profit_margin": 0.23845453138276135, "quarter": 4, "return_on_assets": 0.2108253903553984, "return_on_equity": 0.25599059389487827 } ], "income_statement": [ { "depreciation": 94443, "expenses": 1128146, "income_tax": 108810, "marketing_expense": 219305, "net_income": 486908, "net_profit": 378098, "operational_expense": 663956, "product_revenue": 493122, "quarter": 1, "rd_expense": 201821, "revenue": 1615054, "salaries_expense": 507947, "service_revenue": 1121932 }, { "depreciation": 103144, "expenses": 1164701, "income_tax": 150957, "marketing_expense": 144539, "net_income": 508542, "net_profit": 357585, "operational_expense": 753806, "product_revenue": 538023, "quarter": 2, "rd_expense": 202153, "revenue": 1673243, "salaries_expense": 514426, "service_revenue": 1135220 }, { "depreciation": 69221, "expenses": 1202440, "income_tax": 116393, "marketing_expense": 232947, "net_income": 531088, "net_profit": 414695, "operational_expense": 803450, "product_revenue": 691274, "quarter": 3, "rd_expense": 210922, "revenue": 1733528, "salaries_expense": 466910, "service_revenue": 1042254 }, { "depreciation": 74634, "expenses": 1241402, "income_tax": 126323, "marketing_expense": 178620, "net_income": 554584, "net_profit": 428261, "operational_expense": 862508, "product_revenue": 599673, "quarter": 4, "rd_expense": 172983, "revenue": 1795986, "salaries_expense": 415715, "service_revenue": 1196313 } ], "market_conditions": { "gdp_growth": [ 0.05814128785789066, 0.06822443512819998, 0.06666341016899142, 0.06599733898149983 ], "inflation_rate": [ 0.013562335674928493, 0.01206662882570863, 0.005382827115550447, 0.013462991271623845 ], "interest_rate": [ 0.009232590716526073, 0.008627309213458983, 0.016138366857945192, 0.008718565280963632 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 152210, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 4061931, "net_revenue": 3366527, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 10140 }, { "average_project_size": 84298, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 4096715, "net_revenue": 3469038, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 10449 }, { "average_project_size": 186503, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 4061458, "net_revenue": 3574670, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 10767 }, { "average_project_size": 69066, "billable_hours_per_employee": 117, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 4147612, "net_revenue": 3683519, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 11095 } ], "balance_sheet": [ { "assets": 4155933, "current_assets": 1456166, "current_liabilities": 905477, "equity": 3186751, "fixed_assets": 2699767, "liabilities": 1902818, "long_term_liabilities": 997341, "quarter": 1 }, { "assets": 4266926, "current_assets": 1885525, "current_liabilities": 1090882, "equity": 3281765, "fixed_assets": 2381401, "liabilities": 1920466, "long_term_liabilities": 829584, "quarter": 2 }, { "assets": 4380883, "current_assets": 2179393, "current_liabilities": 1008276, "equity": 3318066, "fixed_assets": 2201490, "liabilities": 1938277, "long_term_liabilities": 930001, "quarter": 3 }, { "assets": 4497884, "current_assets": 1408366, "current_liabilities": 1101691, "equity": 3475258, "fixed_assets": 3089518, "liabilities": 1956254, "long_term_liabilities": 854563, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46118, "financing_cash_flow": 132609, "investing_cash_flow": -262839, "net_cash_flow": 691438, "operating_cash_flow": 1099575, "quarter": 1 }, { "change_in_working_capital": -71103, "financing_cash_flow": 11789, "investing_cash_flow": -416613, "net_cash_flow": 415484, "operating_cash_flow": 1072649, "quarter": 2 }, { "change_in_working_capital": -94070, "financing_cash_flow": -37009, "investing_cash_flow": -174534, "net_cash_flow": 1046447, "operating_cash_flow": 1102471, "quarter": 3 }, { "change_in_working_capital": -97923, "financing_cash_flow": 101629, "investing_cash_flow": -265820, "net_cash_flow": 874692, "operating_cash_flow": 1149040, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8100532419555369, "current_ratio": 1.6081755803847033, "debt_to_equity_ratio": 0.5971028172580788, "profit_margin": 0.2773291288024721, "quarter": 1, "return_on_assets": 0.22465135987514717, "return_on_equity": 0.2929742549700306 }, { "asset_turnover_ratio": 0.8130063657068344, "current_ratio": 1.7284408396141837, "debt_to_equity_ratio": 0.585193028751297, "profit_margin": 0.26961509213793566, "quarter": 2, "return_on_assets": 0.21919878619877636, "return_on_equity": 0.28500060181030634 }, { "asset_turnover_ratio": 0.8159702050933567, "current_ratio": 2.161504389671082, "debt_to_equity_ratio": 0.5841586635106113, "profit_margin": 0.24490652283987052, "quarter": 3, "return_on_assets": 0.19983642567035, "return_on_equity": 0.2638464696000622 }, { "asset_turnover_ratio": 0.8189448638515355, "current_ratio": 1.2783675277369062, "debt_to_equity_ratio": 0.5629089984110532, "profit_margin": 0.2534608888945598, "quarter": 4, "return_on_assets": 0.20757049314744444, "return_on_equity": 0.26864998224592246 } ], "income_statement": [ { "depreciation": 165939, "expenses": 2186179, "income_tax": 246712, "marketing_expense": 356674, "net_income": 1180348, "net_profit": 933636, "operational_expense": 1223310, "product_revenue": 1205386, "quarter": 1, "rd_expense": 252377, "revenue": 3366527, "salaries_expense": 940286, "service_revenue": 2161141 }, { "depreciation": 137344, "expenses": 2265557, "income_tax": 268176, "marketing_expense": 310578, "net_income": 1203481, "net_profit": 935305, "operational_expense": 1506990, "product_revenue": 1380142, "quarter": 2, "rd_expense": 380527, "revenue": 3469038, "salaries_expense": 821230, "service_revenue": 2088896 }, { "depreciation": 227011, "expenses": 2347818, "income_tax": 351392, "marketing_expense": 262891, "net_income": 1226852, "net_profit": 875460, "operational_expense": 1439104, "product_revenue": 1281777, "quarter": 3, "rd_expense": 459972, "revenue": 3574670, "salaries_expense": 850827, "service_revenue": 2292893 }, { "depreciation": 215412, "expenses": 2433065, "income_tax": 316826, "marketing_expense": 442639, "net_income": 1250454, "net_profit": 933628, "operational_expense": 1446449, "product_revenue": 1228323, "quarter": 4, "rd_expense": 448826, "revenue": 3683519, "salaries_expense": 890240, "service_revenue": 2455196 } ], "market_conditions": { "gdp_growth": [ 0.054134632230253804, 0.046056199760998694, 0.041823632715750035, 0.04942732322266934 ], "inflation_rate": [ 0.0024137660510669765, 0.008635515093548174, 0.005558696231821894, 0.006567771440952641 ], "interest_rate": [ 0.015482937713441166, 0.016238703661952424, 0.019831569984863684, 0.01675086492045754 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 188732, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 4753277, "net_revenue": 4283432, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12902 }, { "average_project_size": 195190, "billable_hours_per_employee": 118, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 5547261, "net_revenue": 4383663, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 13204 }, { "average_project_size": 195747, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 5558915, "net_revenue": 4486240, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 13513 }, { "average_project_size": 143137, "billable_hours_per_employee": 157, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 5514490, "net_revenue": 4591217, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 13829 } ], "balance_sheet": [ { "assets": 4388961, "current_assets": 1955760, "current_liabilities": 1042398, "equity": 3340379, "fixed_assets": 2433201, "liabilities": 2281389, "long_term_liabilities": 1238991, "quarter": 1 }, { "assets": 4537842, "current_assets": 1667829, "current_liabilities": 1331984, "equity": 3546275, "fixed_assets": 2870013, "liabilities": 2312933, "long_term_liabilities": 980949, "quarter": 2 }, { "assets": 4691774, "current_assets": 1745152, "current_liabilities": 1131306, "equity": 3613589, "fixed_assets": 2946622, "liabilities": 2344914, "long_term_liabilities": 1213608, "quarter": 3 }, { "assets": 4850927, "current_assets": 2169587, "current_liabilities": 1101786, "equity": 3930184, "fixed_assets": 2681340, "liabilities": 2377338, "long_term_liabilities": 1275552, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76991, "financing_cash_flow": -66469, "investing_cash_flow": -460881, "net_cash_flow": 1136809, "operating_cash_flow": 1475996, "quarter": 1 }, { "change_in_working_capital": -18533, "financing_cash_flow": 187361, "investing_cash_flow": -239858, "net_cash_flow": 1516960, "operating_cash_flow": 1544282, "quarter": 2 }, { "change_in_working_capital": -44829, "financing_cash_flow": -25913, "investing_cash_flow": -260439, "net_cash_flow": 885519, "operating_cash_flow": 1407947, "quarter": 3 }, { "change_in_working_capital": 53114, "financing_cash_flow": -157651, "investing_cash_flow": -381553, "net_cash_flow": 1473962, "operating_cash_flow": 1716160, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9759558127766458, "current_ratio": 1.8762123488341305, "debt_to_equity_ratio": 0.6829730997590393, "profit_margin": 0.28780823414495665, "quarter": 1, "return_on_assets": 0.28088811907875233, "return_on_equity": 0.36906201362180757 }, { "asset_turnover_ratio": 0.9660237178817597, "current_ratio": 1.2521389145815565, "debt_to_equity_ratio": 0.6522147887572171, "profit_margin": 0.30142964913133147, "quarter": 2, "return_on_assets": 0.2911881903336432, "return_on_equity": 0.3726067493355704 }, { "asset_turnover_ratio": 0.9561926895882027, "current_ratio": 1.5425994381714585, "debt_to_equity_ratio": 0.6489155241506436, "profit_margin": 0.2823587235636078, "quarter": 3, "return_on_assets": 0.26998934731297797, "return_on_equity": 0.3505459530677119 }, { "asset_turnover_ratio": 0.946461779367119, "current_ratio": 1.9691546271235976, "debt_to_equity_ratio": 0.6048922900301869, "profit_margin": 0.3172568406154621, "quarter": 4, "return_on_assets": 0.3002714738853007, "return_on_equity": 0.370617507984359 } ], "income_statement": [ { "depreciation": 243189, "expenses": 2590702, "income_tax": 459923, "marketing_expense": 493951, "net_income": 1692730, "net_profit": 1232807, "operational_expense": 1459082, "product_revenue": 1567226, "quarter": 1, "rd_expense": 260601, "revenue": 4283432, "salaries_expense": 1233459, "service_revenue": 2716206 }, { "depreciation": 222916, "expenses": 2642684, "income_tax": 419613, "marketing_expense": 281910, "net_income": 1740979, "net_profit": 1321366, "operational_expense": 1560443, "product_revenue": 1179809, "quarter": 2, "rd_expense": 415964, "revenue": 4383663, "salaries_expense": 951255, "service_revenue": 3203854 }, { "depreciation": 141218, "expenses": 2695709, "income_tax": 523802, "marketing_expense": 502446, "net_income": 1790531, "net_profit": 1266729, "operational_expense": 1689284, "product_revenue": 1437799, "quarter": 3, "rd_expense": 389901, "revenue": 4486240, "salaries_expense": 889111, "service_revenue": 3048441 }, { "depreciation": 259565, "expenses": 2749798, "income_tax": 384824, "marketing_expense": 329161, "net_income": 1841419, "net_profit": 1456595, "operational_expense": 1727145, "product_revenue": 1474860, "quarter": 4, "rd_expense": 277696, "revenue": 4591217, "salaries_expense": 1301109, "service_revenue": 3116357 } ], "market_conditions": { "gdp_growth": [ 0.042372308085406894, 0.0371302455119198, 0.046138086668951084, 0.04347540093440135 ], "inflation_rate": [ 0.008660886991537083, 0.0025195866828761635, 0.0069777155797743715, 0.01186396161314739 ], "interest_rate": [ 0.014433406695439702, 0.021347994961181824, 0.01726645985577258, 0.014667576011065253 ], "year": 1998 }, "random_event": { "description": "Liu-Henry Economic Slowdown Impact in 1998", "impact": -0.09, "type": "Economic Slowdown Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 188387, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 5022624, "net_revenue": 4446870, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 13394 }, { "average_project_size": 168756, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 5949580, "net_revenue": 4636829, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 13966 }, { "average_project_size": 95485, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 5657128, "net_revenue": 4834903, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 14563 }, { "average_project_size": 50290, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 6209701, "net_revenue": 5041438, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15185 } ], "balance_sheet": [ { "assets": 5942925, "current_assets": 2181062, "current_liabilities": 1356721, "equity": 4380362, "fixed_assets": 3761863, "liabilities": 2855799, "long_term_liabilities": 1499078, "quarter": 1 }, { "assets": 6150517, "current_assets": 2416133, "current_liabilities": 1214785, "equity": 4593790, "fixed_assets": 3734384, "liabilities": 2925925, "long_term_liabilities": 1711140, "quarter": 2 }, { "assets": 6365361, "current_assets": 2893531, "current_liabilities": 1466574, "equity": 4800641, "fixed_assets": 3471830, "liabilities": 2997773, "long_term_liabilities": 1531199, "quarter": 3 }, { "assets": 6587709, "current_assets": 2909127, "current_liabilities": 1274188, "equity": 5016295, "fixed_assets": 3678582, "liabilities": 3071384, "long_term_liabilities": 1797196, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10137, "financing_cash_flow": 62753, "investing_cash_flow": -467984, "net_cash_flow": 1025931, "operating_cash_flow": 1510328, "quarter": 1 }, { "change_in_working_capital": 52160, "financing_cash_flow": -159890, "investing_cash_flow": -353839, "net_cash_flow": 1036621, "operating_cash_flow": 1641030, "quarter": 2 }, { "change_in_working_capital": -53359, "financing_cash_flow": 20687, "investing_cash_flow": -144745, "net_cash_flow": 1449880, "operating_cash_flow": 1688232, "quarter": 3 }, { "change_in_working_capital": 12579, "financing_cash_flow": 39934, "investing_cash_flow": -321135, "net_cash_flow": 1672250, "operating_cash_flow": 1794419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7482628503640883, "current_ratio": 1.607598024943964, "debt_to_equity_ratio": 0.6519550210690349, "profit_margin": 0.29081938532046137, "quarter": 1, "return_on_assets": 0.21760934220102054, "return_on_equity": 0.29523496003298355 }, { "asset_turnover_ratio": 0.7538925589507354, "current_ratio": 1.9889387834061172, "debt_to_equity_ratio": 0.6369305083601993, "profit_margin": 0.29528757691948526, "quarter": 2, "return_on_assets": 0.22261510699019285, "return_on_equity": 0.2980541121818803 }, { "asset_turnover_ratio": 0.7595646185660169, "current_ratio": 1.9729867023416479, "debt_to_equity_ratio": 0.6244526512188685, "profit_margin": 0.2963974665055328, "quarter": 3, "return_on_assets": 0.22513302859020878, "return_on_equity": 0.2985128444305667 }, { "asset_turnover_ratio": 0.7652794013821801, "current_ratio": 2.283122270810901, "debt_to_equity_ratio": 0.6122813749988787, "profit_margin": 0.2975282052462016, "quarter": 4, "return_on_assets": 0.22769220680512756, "return_on_equity": 0.2990194954642819 } ], "income_statement": [ { "depreciation": 217092, "expenses": 2701363, "income_tax": 452271, "marketing_expense": 404410, "net_income": 1745507, "net_profit": 1293236, "operational_expense": 1582987, "product_revenue": 1718032, "quarter": 1, "rd_expense": 403448, "revenue": 4446870, "salaries_expense": 1037443, "service_revenue": 2728838 }, { "depreciation": 271832, "expenses": 2808249, "income_tax": 459382, "marketing_expense": 419691, "net_income": 1828580, "net_profit": 1369198, "operational_expense": 1698418, "product_revenue": 1568903, "quarter": 2, "rd_expense": 333345, "revenue": 4636829, "salaries_expense": 1011387, "service_revenue": 3067926 }, { "depreciation": 255179, "expenses": 2919365, "income_tax": 482485, "marketing_expense": 477109, "net_income": 1915538, "net_profit": 1433053, "operational_expense": 1606084, "product_revenue": 1147743, "quarter": 3, "rd_expense": 555176, "revenue": 4834903, "salaries_expense": 1227086, "service_revenue": 3687160 }, { "depreciation": 294449, "expenses": 3034878, "income_tax": 506590, "marketing_expense": 541395, "net_income": 2006560, "net_profit": 1499970, "operational_expense": 1655158, "product_revenue": 1501569, "quarter": 4, "rd_expense": 545669, "revenue": 5041438, "salaries_expense": 1089073, "service_revenue": 3539869 } ], "market_conditions": { "gdp_growth": [ 0.040660433516816544, 0.022527542851033738, 0.03835088820535854, 0.04060874989620513 ], "inflation_rate": [ 0.0033521331299845537, 0.006922047867115857, 0.010174753662266976, 0.006263145857638253 ], "interest_rate": [ 0.01687606041259198, 0.014300751356074788, 0.012226242156621003, 0.011249450773483678 ], "year": 1999 }, "random_event": { "description": "Liu-Henry Introduction of New Service in 1999", "impact": -0.08, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 51715, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 841493, "net_revenue": 757012, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2280 }, { "average_project_size": 139368, "billable_hours_per_employee": 150, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 989487, "net_revenue": 775527, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2336 }, { "average_project_size": 179920, "billable_hours_per_employee": 94, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 898425, "net_revenue": 794496, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 2393 }, { "average_project_size": 148043, "billable_hours_per_employee": 89, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 978666, "net_revenue": 813928, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2452 } ], "balance_sheet": [ { "assets": 969927, "current_assets": 392542, "current_liabilities": 296341, "equity": 663208, "fixed_assets": 577385, "liabilities": 502023, "long_term_liabilities": 205682, "quarter": 1 }, { "assets": 985613, "current_assets": 386021, "current_liabilities": 249796, "equity": 674454, "fixed_assets": 599592, "liabilities": 506375, "long_term_liabilities": 256579, "quarter": 2 }, { "assets": 1001554, "current_assets": 332993, "current_liabilities": 246809, "equity": 689817, "fixed_assets": 668561, "liabilities": 510765, "long_term_liabilities": 263956, "quarter": 3 }, { "assets": 1017752, "current_assets": 330461, "current_liabilities": 247852, "equity": 686723, "fixed_assets": 687291, "liabilities": 515194, "long_term_liabilities": 267342, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46076, "financing_cash_flow": 192275, "investing_cash_flow": -122989, "net_cash_flow": -406034, "operating_cash_flow": 237970, "quarter": 1 }, { "change_in_working_capital": -16974, "financing_cash_flow": 19326, "investing_cash_flow": -303039, "net_cash_flow": -58320, "operating_cash_flow": 234249, "quarter": 2 }, { "change_in_working_capital": 27182, "financing_cash_flow": -99403, "investing_cash_flow": -295337, "net_cash_flow": -72463, "operating_cash_flow": 252617, "quarter": 3 }, { "change_in_working_capital": -91938, "financing_cash_flow": -106548, "investing_cash_flow": -417843, "net_cash_flow": -340598, "operating_cash_flow": 225905, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7804834796845536, "current_ratio": 1.324629396539797, "debt_to_equity_ratio": 0.7569616168683128, "profit_margin": 0.25799326827051616, "quarter": 1, "return_on_assets": 0.20135948375496301, "return_on_equity": 0.29448378186029117 }, { "asset_turnover_ratio": 0.7868473731576187, "current_ratio": 1.5453450015212413, "debt_to_equity_ratio": 0.7507924928905455, "profit_margin": 0.2517204430019845, "quarter": 2, "return_on_assets": 0.19806556934618355, "return_on_equity": 0.2894430161286018 }, { "asset_turnover_ratio": 0.7932632688801602, "current_ratio": 1.3491931007378175, "debt_to_equity_ratio": 0.7404355068083274, "profit_margin": 0.25050849846946993, "quarter": 3, "return_on_assets": 0.19871919037815236, "return_on_equity": 0.28852289810196036 }, { "asset_turnover_ratio": 0.799731172230563, "current_ratio": 1.3332997111179252, "debt_to_equity_ratio": 0.750220977016934, "profit_margin": 0.22626694253054325, "quarter": 4, "return_on_assets": 0.18095272718697678, "return_on_equity": 0.2681794551806187 } ], "income_statement": [ { "depreciation": 42666, "expenses": 510779, "income_tax": 50929, "marketing_expense": 71725, "net_income": 246233, "net_profit": 195304, "operational_expense": 272923, "product_revenue": 232869, "quarter": 1, "rd_expense": 95927, "revenue": 757012, "salaries_expense": 224133, "service_revenue": 524143 }, { "depreciation": 39033, "expenses": 524881, "income_tax": 55430, "marketing_expense": 75356, "net_income": 250646, "net_profit": 195216, "operational_expense": 291835, "product_revenue": 288515, "quarter": 2, "rd_expense": 58514, "revenue": 775527, "salaries_expense": 211472, "service_revenue": 487012 }, { "depreciation": 53589, "expenses": 539373, "income_tax": 56095, "marketing_expense": 68600, "net_income": 255123, "net_profit": 199028, "operational_expense": 374781, "product_revenue": 213410, "quarter": 3, "rd_expense": 69371, "revenue": 794496, "salaries_expense": 203913, "service_revenue": 581086 }, { "depreciation": 41740, "expenses": 554264, "income_tax": 75499, "marketing_expense": 55907, "net_income": 259664, "net_profit": 184165, "operational_expense": 358716, "product_revenue": 259657, "quarter": 4, "rd_expense": 75967, "revenue": 813928, "salaries_expense": 241491, "service_revenue": 554271 } ], "market_conditions": { "gdp_growth": [ 0.040166581644380535, 0.02418749847139853, 0.032094940143651655, 0.03559539730782819 ], "inflation_rate": [ 0.01147106494695433, 0.009549778449351605, 0.004877598218100093, 0.005001190426480287 ], "interest_rate": [ 0.015089080189787257, 0.014533433886699412, 0.012260509681136924, 0.01313691498754278 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 90560, "billable_hours_per_employee": 117, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 3164457, "net_revenue": 2446610, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7369 }, { "average_project_size": 175084, "billable_hours_per_employee": 160, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 3208291, "net_revenue": 2543695, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7662 }, { "average_project_size": 130714, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 2989511, "net_revenue": 2644633, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7966 }, { "average_project_size": 53830, "billable_hours_per_employee": 81, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 3153654, "net_revenue": 2749576, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 8282 } ], "balance_sheet": [ { "assets": 3144929, "current_assets": 1011179, "current_liabilities": 829131, "equity": 1932684, "fixed_assets": 2133750, "liabilities": 1654491, "long_term_liabilities": 825360, "quarter": 1 }, { "assets": 3201678, "current_assets": 1414269, "current_liabilities": 687781, "equity": 2000435, "fixed_assets": 1787409, "liabilities": 1670285, "long_term_liabilities": 982504, "quarter": 2 }, { "assets": 3259452, "current_assets": 1136762, "current_liabilities": 876266, "equity": 2043381, "fixed_assets": 2122690, "liabilities": 1686230, "long_term_liabilities": 809964, "quarter": 3 }, { "assets": 3318267, "current_assets": 1303324, "current_liabilities": 826311, "equity": 2116456, "fixed_assets": 2014943, "liabilities": 1702328, "long_term_liabilities": 876017, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80886, "financing_cash_flow": 59508, "investing_cash_flow": -300100, "net_cash_flow": 309145, "operating_cash_flow": 588238, "quarter": 1 }, { "change_in_working_capital": -12190, "financing_cash_flow": 110490, "investing_cash_flow": -418703, "net_cash_flow": 415885, "operating_cash_flow": 592302, "quarter": 2 }, { "change_in_working_capital": -18157, "financing_cash_flow": -195903, "investing_cash_flow": -124229, "net_cash_flow": 422720, "operating_cash_flow": 622013, "quarter": 3 }, { "change_in_working_capital": 65133, "financing_cash_flow": -161636, "investing_cash_flow": -482989, "net_cash_flow": 794745, "operating_cash_flow": 659051, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7779539697080602, "current_ratio": 1.2195648214817683, "debt_to_equity_ratio": 0.8560587245509353, "profit_margin": 0.18075868242179996, "quarter": 1, "return_on_assets": 0.14062193454923783, "return_on_equity": 0.22882478460006914 }, { "asset_turnover_ratio": 0.7944880778141962, "current_ratio": 2.056278088519456, "debt_to_equity_ratio": 0.8349608960051189, "profit_margin": 0.18439396232645816, "quarter": 2, "return_on_assets": 0.14649880468929105, "return_on_equity": 0.23447000277439656 }, { "asset_turnover_ratio": 0.8113735069576112, "current_ratio": 1.297279593182892, "debt_to_equity_ratio": 0.8252156597325707, "profit_margin": 0.17777854242913857, "quarter": 3, "return_on_assets": 0.14424479943254265, "return_on_equity": 0.23008875975650162 }, { "asset_turnover_ratio": 0.8286180708182916, "current_ratio": 1.5772802250000302, "debt_to_equity_ratio": 0.8043295017708849, "profit_margin": 0.18203424818953903, "quarter": 4, "return_on_assets": 0.15083686755767392, "return_on_equity": 0.23648826150886199 } ], "income_statement": [ { "depreciation": 145992, "expenses": 1865487, "income_tax": 138877, "marketing_expense": 219060, "net_income": 581123, "net_profit": 442246, "operational_expense": 1089277, "product_revenue": 689160, "quarter": 1, "rd_expense": 186612, "revenue": 2446610, "salaries_expense": 630837, "service_revenue": 1757450 }, { "depreciation": 123260, "expenses": 1938147, "income_tax": 136506, "marketing_expense": 326268, "net_income": 605548, "net_profit": 469042, "operational_expense": 1181634, "product_revenue": 696254, "quarter": 2, "rd_expense": 229479, "revenue": 2543695, "salaries_expense": 748049, "service_revenue": 1847441 }, { "depreciation": 151854, "expenses": 2013638, "income_tax": 160836, "marketing_expense": 362117, "net_income": 630995, "net_profit": 470159, "operational_expense": 1197280, "product_revenue": 563278, "quarter": 3, "rd_expense": 319135, "revenue": 2644633, "salaries_expense": 902397, "service_revenue": 2081355 }, { "depreciation": 158534, "expenses": 2092068, "income_tax": 156991, "marketing_expense": 314293, "net_income": 657508, "net_profit": 500517, "operational_expense": 1247370, "product_revenue": 847923, "quarter": 4, "rd_expense": 229383, "revenue": 2749576, "salaries_expense": 823558, "service_revenue": 1901653 } ], "market_conditions": { "gdp_growth": [ 0.06410455520177159, 0.05802933573396627, 0.04761322979597968, 0.06368048165001856 ], "inflation_rate": [ 0.013853152904760663, 0.005482119485961528, 0.005807937546341361, 0.008568072062560394 ], "interest_rate": [ 0.01554330100847948, 0.010072844586006484, 0.013147470903583883, 0.008885779426098559 ], "year": 2001 }, "random_event": { "description": "Liu-Henry Award Nomination in 2001", "impact": 0.03, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 98262, "billable_hours_per_employee": 94, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 4159705, "net_revenue": 3222777, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 9707 }, { "average_project_size": 140890, "billable_hours_per_employee": 107, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4070892, "net_revenue": 3324407, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 10013 }, { "average_project_size": 82509, "billable_hours_per_employee": 85, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 3843167, "net_revenue": 3429243, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 10329 }, { "average_project_size": 180660, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 4288633, "net_revenue": 3537384, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 10655 } ], "balance_sheet": [ { "assets": 4114690, "current_assets": 1302328, "current_liabilities": 1077211, "equity": 2343437, "fixed_assets": 2812362, "liabilities": 2361009, "long_term_liabilities": 1283798, "quarter": 1 }, { "assets": 4242789, "current_assets": 1391200, "current_liabilities": 1401396, "equity": 2431892, "fixed_assets": 2851589, "liabilities": 2394063, "long_term_liabilities": 992667, "quarter": 2 }, { "assets": 4374875, "current_assets": 1452925, "current_liabilities": 1321754, "equity": 2565751, "fixed_assets": 2921950, "liabilities": 2427580, "long_term_liabilities": 1105826, "quarter": 3 }, { "assets": 4511074, "current_assets": 1442239, "current_liabilities": 1260502, "equity": 2652332, "fixed_assets": 3068835, "liabilities": 2461566, "long_term_liabilities": 1201064, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41140, "financing_cash_flow": 15420, "investing_cash_flow": -437897, "net_cash_flow": 673257, "operating_cash_flow": 749460, "quarter": 1 }, { "change_in_working_capital": -56518, "financing_cash_flow": 53588, "investing_cash_flow": -463895, "net_cash_flow": 222576, "operating_cash_flow": 788930, "quarter": 2 }, { "change_in_working_capital": 64099, "financing_cash_flow": 158284, "investing_cash_flow": -388373, "net_cash_flow": 508187, "operating_cash_flow": 799927, "quarter": 3 }, { "change_in_working_capital": 37891, "financing_cash_flow": -151554, "investing_cash_flow": -496325, "net_cash_flow": 257841, "operating_cash_flow": 741586, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7832368902639081, "current_ratio": 1.2089813416313053, "debt_to_equity_ratio": 1.0074983880513964, "profit_margin": 0.18299621723749424, "quarter": 1, "return_on_assets": 0.14332938811915358, "return_on_equity": 0.25166283539945816 }, { "asset_turnover_ratio": 0.7835428535333716, "current_ratio": 0.9927243976720356, "debt_to_equity_ratio": 0.9844446217183986, "profit_margin": 0.1754195560290903, "quarter": 2, "return_on_assets": 0.13744873949659056, "return_on_equity": 0.23979930029787508 }, { "asset_turnover_ratio": 0.783849367124775, "current_ratio": 1.0992401006541308, "debt_to_equity_ratio": 0.9461479309566673, "profit_margin": 0.18034767439927704, "quarter": 3, "return_on_assets": 0.1413654104402983, "return_on_equity": 0.2410428759454834 }, { "asset_turnover_ratio": 0.7841556134969189, "current_ratio": 1.1441782718313815, "debt_to_equity_ratio": 0.928076123200263, "profit_margin": 0.1704151994807462, "quarter": 4, "return_on_assets": 0.13363203529802437, "return_on_equity": 0.2272807476590412 } ], "income_statement": [ { "depreciation": 159704, "expenses": 2437314, "income_tax": 195707, "marketing_expense": 430491, "net_income": 785463, "net_profit": 589756, "operational_expense": 1321367, "product_revenue": 978184, "quarter": 1, "rd_expense": 368842, "revenue": 3222777, "salaries_expense": 943401, "service_revenue": 2244593 }, { "depreciation": 205764, "expenses": 2515328, "income_tax": 225913, "marketing_expense": 297955, "net_income": 809079, "net_profit": 583166, "operational_expense": 1313774, "product_revenue": 1274277, "quarter": 2, "rd_expense": 431721, "revenue": 3324407, "salaries_expense": 930644, "service_revenue": 2050130 }, { "depreciation": 181471, "expenses": 2595840, "income_tax": 214947, "marketing_expense": 426489, "net_income": 833403, "net_profit": 618456, "operational_expense": 1398761, "product_revenue": 1173825, "quarter": 3, "rd_expense": 459700, "revenue": 3429243, "salaries_expense": 1275623, "service_revenue": 2255418 }, { "depreciation": 138762, "expenses": 2678929, "income_tax": 255631, "marketing_expense": 347607, "net_income": 858455, "net_profit": 602824, "operational_expense": 1378811, "product_revenue": 1270012, "quarter": 4, "rd_expense": 465471, "revenue": 3537384, "salaries_expense": 855759, "service_revenue": 2267372 } ], "market_conditions": { "gdp_growth": [ 0.035726806296250704, 0.03817939425669013, 0.027002621060068524, 0.0346422098091209 ], "inflation_rate": [ 0.011399906551124502, 0.010420571262719672, 0.007954353860793188, 0.009673773886488012 ], "interest_rate": [ 0.007892184638179051, 0.01327315953686695, 0.011220572719341945, 0.010200177297034077 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 145832, "billable_hours_per_employee": 123, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 3811047, "net_revenue": 3291003, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9913 }, { "average_project_size": 58524, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 4261225, "net_revenue": 3401119, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 10244 }, { "average_project_size": 70455, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 4370174, "net_revenue": 3514920, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 10587 }, { "average_project_size": 117603, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 4093959, "net_revenue": 3632529, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 10941 } ], "balance_sheet": [ { "assets": 4924185, "current_assets": 1994596, "current_liabilities": 1228581, "equity": 3636750, "fixed_assets": 2929589, "liabilities": 2231686, "long_term_liabilities": 1003105, "quarter": 1 }, { "assets": 5009081, "current_assets": 1694242, "current_liabilities": 1280020, "equity": 3758166, "fixed_assets": 3314839, "liabilities": 2253485, "long_term_liabilities": 973465, "quarter": 2 }, { "assets": 5095441, "current_assets": 2368339, "current_liabilities": 1239996, "equity": 3824457, "fixed_assets": 2727102, "liabilities": 2275497, "long_term_liabilities": 1035501, "quarter": 3 }, { "assets": 5183289, "current_assets": 2229214, "current_liabilities": 1116117, "equity": 3976578, "fixed_assets": 2954075, "liabilities": 2297725, "long_term_liabilities": 1181608, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10134, "financing_cash_flow": 130475, "investing_cash_flow": -400230, "net_cash_flow": 954051, "operating_cash_flow": 1100067, "quarter": 1 }, { "change_in_working_capital": 32661, "financing_cash_flow": 122174, "investing_cash_flow": -470984, "net_cash_flow": 752323, "operating_cash_flow": 1129625, "quarter": 2 }, { "change_in_working_capital": -45596, "financing_cash_flow": -160835, "investing_cash_flow": -373652, "net_cash_flow": 614376, "operating_cash_flow": 1181923, "quarter": 3 }, { "change_in_working_capital": -60699, "financing_cash_flow": 190657, "investing_cash_flow": -257248, "net_cash_flow": 682319, "operating_cash_flow": 1293184, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6683345568860634, "current_ratio": 1.6234957239286625, "debt_to_equity_ratio": 0.6136484498522032, "profit_margin": 0.2869189119548053, "quarter": 1, "return_on_assets": 0.1917578238835462, "return_on_equity": 0.2596414380972022 }, { "asset_turnover_ratio": 0.678990617240967, "current_ratio": 1.3236058811581068, "debt_to_equity_ratio": 0.5996235929972226, "profit_margin": 0.2947765132593126, "quarter": 2, "return_on_assets": 0.20015048668608074, "return_on_equity": 0.26677107929772126 }, { "asset_turnover_ratio": 0.6898166419746593, "current_ratio": 1.9099569676031214, "debt_to_equity_ratio": 0.594985641098854, "profit_margin": 0.2857854517314761, "quarter": 3, "return_on_assets": 0.19713956063861793, "return_on_equity": 0.2626550644967377 }, { "asset_turnover_ratio": 0.7008154474890363, "current_ratio": 1.9972941904836141, "debt_to_equity_ratio": 0.5778146436458684, "profit_margin": 0.30034557191422284, "quarter": 4, "return_on_assets": 0.21048681638241665, "return_on_equity": 0.27436001506823204 } ], "income_statement": [ { "depreciation": 155816, "expenses": 2069490, "income_tax": 277262, "marketing_expense": 293986, "net_income": 1221513, "net_profit": 944251, "operational_expense": 1060773, "product_revenue": 735739, "quarter": 1, "rd_expense": 223053, "revenue": 3291003, "salaries_expense": 842310, "service_revenue": 2555264 }, { "depreciation": 127055, "expenses": 2133254, "income_tax": 265295, "marketing_expense": 365320, "net_income": 1267865, "net_profit": 1002570, "operational_expense": 1282626, "product_revenue": 753158, "quarter": 2, "rd_expense": 293101, "revenue": 3401119, "salaries_expense": 670491, "service_revenue": 2647961 }, { "depreciation": 177410, "expenses": 2198983, "income_tax": 311424, "marketing_expense": 248460, "net_income": 1315937, "net_profit": 1004513, "operational_expense": 1232787, "product_revenue": 1279664, "quarter": 3, "rd_expense": 230902, "revenue": 3514920, "salaries_expense": 778180, "service_revenue": 2235256 }, { "depreciation": 202170, "expenses": 2266737, "income_tax": 274778, "marketing_expense": 374338, "net_income": 1365792, "net_profit": 1091014, "operational_expense": 1526941, "product_revenue": 1227625, "quarter": 4, "rd_expense": 298053, "revenue": 3632529, "salaries_expense": 824785, "service_revenue": 2404904 } ], "market_conditions": { "gdp_growth": [ 0.03812730752554641, 0.043040177467658494, 0.05312909760648648, 0.04098482542379628 ], "inflation_rate": [ 0.003905465277798925, 0.0056355490090448015, 0.004422130517153333, 0.001021377184742574 ], "interest_rate": [ 0.019223542665941284, 0.01548930416907856, 0.01200389166781687, 0.015085004866515872 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1990, "industry": "Advertising", "location": "Lake Maria", "name": "Roberts-Gallagher", "num_employees": 613, "region": "Europe", "revenue_size": "Small", "website": "www.roberts-gallagher.com" }

[ { "advertising_kpis": [ { "average_project_size": 195037, "billable_hours_per_employee": 156, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 2730288, "net_revenue": 2212129, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3609 }, { "average_project_size": 170161, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 2573175, "net_revenue": 2276613, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 3714 }, { "average_project_size": 135881, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 2866782, "net_revenue": 2342977, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3822 }, { "average_project_size": 124755, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 2813186, "net_revenue": 2411275, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3934 } ], "balance_sheet": [ { "assets": 2817429, "current_assets": 1162058, "current_liabilities": 656109, "equity": 1838928, "fixed_assets": 1655371, "liabilities": 1415427, "long_term_liabilities": 759318, "quarter": 1 }, { "assets": 2898869, "current_assets": 1210007, "current_liabilities": 676108, "equity": 1896167, "fixed_assets": 1688862, "liabilities": 1444410, "long_term_liabilities": 768302, "quarter": 2 }, { "assets": 2982664, "current_assets": 1050559, "current_liabilities": 804670, "equity": 1929146, "fixed_assets": 1932105, "liabilities": 1473985, "long_term_liabilities": 669315, "quarter": 3 }, { "assets": 3068880, "current_assets": 1389261, "current_liabilities": 752967, "equity": 1998830, "fixed_assets": 1679619, "liabilities": 1504167, "long_term_liabilities": 751200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77750, "financing_cash_flow": -92910, "investing_cash_flow": -127284, "net_cash_flow": 598590, "operating_cash_flow": 576734, "quarter": 1 }, { "change_in_working_capital": -66669, "financing_cash_flow": -129300, "investing_cash_flow": -311518, "net_cash_flow": 198485, "operating_cash_flow": 538154, "quarter": 2 }, { "change_in_working_capital": 73627, "financing_cash_flow": 84247, "investing_cash_flow": -476092, "net_cash_flow": 304647, "operating_cash_flow": 543543, "quarter": 3 }, { "change_in_working_capital": -92388, "financing_cash_flow": -171758, "investing_cash_flow": -169986, "net_cash_flow": 52247, "operating_cash_flow": 566138, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7851587386940363, "current_ratio": 1.7711355887512594, "debt_to_equity_ratio": 0.76970223956566, "profit_margin": 0.19751379779388994, "quarter": 1, "return_on_assets": 0.15507968435051958, "return_on_equity": 0.23759820939155857 }, { "asset_turnover_ratio": 0.7853452501648056, "current_ratio": 1.7896652605796708, "debt_to_equity_ratio": 0.7617525249622, "profit_margin": 0.194019800466746, "quarter": 2, "return_on_assets": 0.15237252873448232, "return_on_equity": 0.23294783634563834 }, { "asset_turnover_ratio": 0.7855316589464988, "current_ratio": 1.3055774416841686, "debt_to_equity_ratio": 0.7640608849718995, "profit_margin": 0.17945844111999393, "quarter": 3, "return_on_assets": 0.1409702869649414, "return_on_equity": 0.2179549914832781 }, { "asset_turnover_ratio": 0.7857182424858581, "current_ratio": 1.845048986210551, "debt_to_equity_ratio": 0.7525237263799323, "profit_margin": 0.18003628785600978, "quarter": 4, "return_on_assets": 0.14145779567790204, "return_on_equity": 0.21718555354882607 } ], "income_statement": [ { "depreciation": 139808, "expenses": 1658306, "income_tax": 116897, "marketing_expense": 242828, "net_income": 553823, "net_profit": 436926, "operational_expense": 921046, "product_revenue": 658924, "quarter": 1, "rd_expense": 237106, "revenue": 2212129, "salaries_expense": 739510, "service_revenue": 1553205 }, { "depreciation": 96446, "expenses": 1705635, "income_tax": 129270, "marketing_expense": 316433, "net_income": 570978, "net_profit": 441708, "operational_expense": 884481, "product_revenue": 632639, "quarter": 2, "rd_expense": 233505, "revenue": 2276613, "salaries_expense": 618868, "service_revenue": 1643974 }, { "depreciation": 123076, "expenses": 1754315, "income_tax": 168195, "marketing_expense": 286496, "net_income": 588662, "net_profit": 420467, "operational_expense": 1028558, "product_revenue": 896879, "quarter": 3, "rd_expense": 278717, "revenue": 2342977, "salaries_expense": 802011, "service_revenue": 1446098 }, { "depreciation": 132021, "expenses": 1804385, "income_tax": 172773, "marketing_expense": 186045, "net_income": 606890, "net_profit": 434117, "operational_expense": 1011382, "product_revenue": 863100, "quarter": 4, "rd_expense": 230780, "revenue": 2411275, "salaries_expense": 658860, "service_revenue": 1548175 } ], "market_conditions": { "gdp_growth": [ 0.04358997676459652, 0.032323834696735436, 0.03933878857865569, 0.027704256078941957 ], "inflation_rate": [ 0.004004179567355477, 0.0011432746106888377, 0.0022656507411785527, 0.009637388247655039 ], "interest_rate": [ 0.021418926249571757, 0.013998575996992913, 0.019616341053307607, 0.02153987436370238 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 63219, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 5865350, "net_revenue": 4705721, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7677 }, { "average_project_size": 73132, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 5577431, "net_revenue": 4831404, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 7882 }, { "average_project_size": 55525, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 6059125, "net_revenue": 4960445, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 8092 }, { "average_project_size": 101297, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 6347133, "net_revenue": 5092933, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 8308 } ], "balance_sheet": [ { "assets": 6169767, "current_assets": 2019561, "current_liabilities": 1772000, "equity": 3610171, "fixed_assets": 4150206, "liabilities": 3611538, "long_term_liabilities": 1839538, "quarter": 1 }, { "assets": 6372756, "current_assets": 2524303, "current_liabilities": 1985010, "equity": 3744564, "fixed_assets": 3848453, "liabilities": 3655524, "long_term_liabilities": 1670514, "quarter": 2 }, { "assets": 6582425, "current_assets": 2914519, "current_liabilities": 1557820, "equity": 3992238, "fixed_assets": 3667906, "liabilities": 3700047, "long_term_liabilities": 2142227, "quarter": 3 }, { "assets": 6798991, "current_assets": 2675912, "current_liabilities": 1863014, "equity": 4127942, "fixed_assets": 4123079, "liabilities": 3745111, "long_term_liabilities": 1882097, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85647, "financing_cash_flow": 113832, "investing_cash_flow": -387107, "net_cash_flow": 1024891, "operating_cash_flow": 1247792, "quarter": 1 }, { "change_in_working_capital": 7545, "financing_cash_flow": -140392, "investing_cash_flow": -358444, "net_cash_flow": 1335600, "operating_cash_flow": 1327776, "quarter": 2 }, { "change_in_working_capital": -21878, "financing_cash_flow": 74180, "investing_cash_flow": -122874, "net_cash_flow": 1333458, "operating_cash_flow": 1311835, "quarter": 3 }, { "change_in_working_capital": 48504, "financing_cash_flow": -117583, "investing_cash_flow": -231075, "net_cash_flow": 1026326, "operating_cash_flow": 1371551, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7627064360777319, "current_ratio": 1.1397071106094807, "debt_to_equity_ratio": 1.0003786524239433, "profit_margin": 0.22354533981083877, "quarter": 1, "return_on_assets": 0.17049946942891037, "return_on_equity": 0.291382873553635 }, { "asset_turnover_ratio": 0.7581341573410311, "current_ratio": 1.2716827623034646, "debt_to_equity_ratio": 0.9762215307309475, "profit_margin": 0.21263632683170358, "quarter": 2, "return_on_assets": 0.16120686246264568, "return_on_equity": 0.27435290196669093 }, { "asset_turnover_ratio": 0.7535892926998788, "current_ratio": 1.8708958673017422, "debt_to_equity_ratio": 0.9268102252420822, "profit_margin": 0.2237420231451009, "quarter": 3, "return_on_assets": 0.1686095929691565, "return_on_equity": 0.2780044676695127 }, { "asset_turnover_ratio": 0.7490718843428386, "current_ratio": 1.4363348852987685, "debt_to_equity_ratio": 0.9072586291183354, "profit_margin": 0.21089262317018503, "quarter": 4, "return_on_assets": 0.1579737346320947, "return_on_equity": 0.260193093798314 } ], "income_statement": [ { "depreciation": 195850, "expenses": 3323885, "income_tax": 329894, "marketing_expense": 450477, "net_income": 1381836, "net_profit": 1051942, "operational_expense": 1712178, "product_revenue": 1262671, "quarter": 1, "rd_expense": 556491, "revenue": 4705721, "salaries_expense": 1250327, "service_revenue": 3443050 }, { "depreciation": 300444, "expenses": 3412676, "income_tax": 391396, "marketing_expense": 596116, "net_income": 1418728, "net_profit": 1027332, "operational_expense": 2184337, "product_revenue": 1505906, "quarter": 2, "rd_expense": 406721, "revenue": 4831404, "salaries_expense": 1561643, "service_revenue": 3325498 }, { "depreciation": 201975, "expenses": 3503839, "income_tax": 346746, "marketing_expense": 435041, "net_income": 1456606, "net_profit": 1109860, "operational_expense": 1780847, "product_revenue": 1727830, "quarter": 3, "rd_expense": 454379, "revenue": 4960445, "salaries_expense": 1129575, "service_revenue": 3232615 }, { "depreciation": 297489, "expenses": 3597438, "income_tax": 421433, "marketing_expense": 483286, "net_income": 1495495, "net_profit": 1074062, "operational_expense": 2153757, "product_revenue": 1691839, "quarter": 4, "rd_expense": 644502, "revenue": 5092933, "salaries_expense": 1411447, "service_revenue": 3401094 } ], "market_conditions": { "gdp_growth": [ 0.0390461990543931, 0.02992560858578463, 0.03339690385885214, 0.025109151925310484 ], "inflation_rate": [ 0.008774187921497475, 0.0007419602710709919, 0.0013406965661079619, 0.00886021826996157 ], "interest_rate": [ 0.011721327913762345, 0.011523787240654122, 0.015425417679121, 0.015327442478445231 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 125219, "billable_hours_per_employee": 129, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 2011772, "net_revenue": 1725956, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2816 }, { "average_project_size": 179750, "billable_hours_per_employee": 109, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 2049446, "net_revenue": 1790922, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2922 }, { "average_project_size": 124025, "billable_hours_per_employee": 139, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 2213015, "net_revenue": 1858334, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3032 }, { "average_project_size": 113578, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 2196644, "net_revenue": 1928284, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 3146 } ], "balance_sheet": [ { "assets": 2342795, "current_assets": 732872, "current_liabilities": 597781, "equity": 1535241, "fixed_assets": 1609923, "liabilities": 1178343, "long_term_liabilities": 580562, "quarter": 1 }, { "assets": 2377336, "current_assets": 1091131, "current_liabilities": 484854, "equity": 1563781, "fixed_assets": 1286205, "liabilities": 1202478, "long_term_liabilities": 717624, "quarter": 2 }, { "assets": 2412386, "current_assets": 726601, "current_liabilities": 644918, "equity": 1564712, "fixed_assets": 1685785, "liabilities": 1227107, "long_term_liabilities": 582189, "quarter": 3 }, { "assets": 2447954, "current_assets": 1094453, "current_liabilities": 658383, "equity": 1577140, "fixed_assets": 1353501, "liabilities": 1252241, "long_term_liabilities": 593858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2222, "financing_cash_flow": -1355, "investing_cash_flow": -453533, "net_cash_flow": 213203, "operating_cash_flow": 436800, "quarter": 1 }, { "change_in_working_capital": 59632, "financing_cash_flow": 122262, "investing_cash_flow": -159160, "net_cash_flow": -36412, "operating_cash_flow": 515809, "quarter": 2 }, { "change_in_working_capital": 93643, "financing_cash_flow": 71685, "investing_cash_flow": -468489, "net_cash_flow": 107551, "operating_cash_flow": 481300, "quarter": 3 }, { "change_in_working_capital": 95073, "financing_cash_flow": -160432, "investing_cash_flow": -395826, "net_cash_flow": 249293, "operating_cash_flow": 498872, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7367080773179044, "current_ratio": 1.2259874435621072, "debt_to_equity_ratio": 0.767529658210014, "profit_margin": 0.2148310849175761, "quarter": 1, "return_on_assets": 0.15826779551774697, "return_on_equity": 0.24151843261090605 }, { "asset_turnover_ratio": 0.7533314600880986, "current_ratio": 2.2504320888349896, "debt_to_equity_ratio": 0.7689554995232708, "profit_margin": 0.21716356156214509, "quarter": 2, "return_on_assets": 0.16359614290954244, "return_on_equity": 0.2487068202005268 }, { "asset_turnover_ratio": 0.7703302871099401, "current_ratio": 1.1266564121330154, "debt_to_equity_ratio": 0.7842382495948136, "profit_margin": 0.20417911957699747, "quarter": 3, "return_on_assets": 0.15728535980560324, "return_on_equity": 0.24249382633992708 }, { "asset_turnover_ratio": 0.7877125142057408, "current_ratio": 1.6623348415739774, "debt_to_equity_ratio": 0.7939948260775834, "profit_margin": 0.19780644344920148, "quarter": 4, "return_on_assets": 0.15581461089546617, "return_on_equity": 0.24184726783925334 } ], "income_statement": [ { "depreciation": 66011, "expenses": 1232228, "income_tax": 122939, "marketing_expense": 158322, "net_income": 493728, "net_profit": 370789, "operational_expense": 631478, "product_revenue": 524035, "quarter": 1, "rd_expense": 139007, "revenue": 1725956, "salaries_expense": 385342, "service_revenue": 1201921 }, { "depreciation": 126886, "expenses": 1283411, "income_tax": 118588, "marketing_expense": 244055, "net_income": 507511, "net_profit": 388923, "operational_expense": 867746, "product_revenue": 369508, "quarter": 2, "rd_expense": 201598, "revenue": 1790922, "salaries_expense": 387507, "service_revenue": 1421414 }, { "depreciation": 101867, "expenses": 1336720, "income_tax": 142181, "marketing_expense": 208626, "net_income": 521614, "net_profit": 379433, "operational_expense": 756574, "product_revenue": 618124, "quarter": 3, "rd_expense": 144662, "revenue": 1858334, "salaries_expense": 413982, "service_revenue": 1240210 }, { "depreciation": 117445, "expenses": 1392244, "income_tax": 154613, "marketing_expense": 246685, "net_income": 536040, "net_profit": 381427, "operational_expense": 921174, "product_revenue": 648681, "quarter": 4, "rd_expense": 219811, "revenue": 1928284, "salaries_expense": 467966, "service_revenue": 1279603 } ], "market_conditions": { "gdp_growth": [ 0.043439599004239104, 0.046796283741815915, 0.030083098626205264, 0.03331771210352941 ], "inflation_rate": [ 0.01463958594982111, 0.011877587358847917, 0.011855932728905911, 0.012509330593597698 ], "interest_rate": [ 0.020943076167918934, 0.014958289467252422, 0.01331384180177396, 0.0167257183848761 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 152046, "billable_hours_per_employee": 123, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 3621603, "net_revenue": 2812203, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 4588 }, { "average_project_size": 108855, "billable_hours_per_employee": 154, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 3371310, "net_revenue": 2908186, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4744 }, { "average_project_size": 161745, "billable_hours_per_employee": 104, "client_concentration": 0.1, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 3863461, "net_revenue": 3007446, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4906 }, { "average_project_size": 121022, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 3545144, "net_revenue": 3110094, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5074 } ], "balance_sheet": [ { "assets": 3782909, "current_assets": 1339528, "current_liabilities": 733784, "equity": 2997728, "fixed_assets": 2443381, "liabilities": 1606653, "long_term_liabilities": 872869, "quarter": 1 }, { "assets": 3915384, "current_assets": 1843466, "current_liabilities": 815219, "equity": 3186820, "fixed_assets": 2071918, "liabilities": 1629287, "long_term_liabilities": 814068, "quarter": 2 }, { "assets": 4052498, "current_assets": 2000328, "current_liabilities": 662264, "equity": 3277336, "fixed_assets": 2052170, "liabilities": 1652240, "long_term_liabilities": 989976, "quarter": 3 }, { "assets": 4194414, "current_assets": 1587261, "current_liabilities": 866864, "equity": 3501371, "fixed_assets": 2607153, "liabilities": 1675516, "long_term_liabilities": 808652, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71441, "financing_cash_flow": -141526, "investing_cash_flow": -268898, "net_cash_flow": 600030, "operating_cash_flow": 918417, "quarter": 1 }, { "change_in_working_capital": 53619, "financing_cash_flow": 98902, "investing_cash_flow": -207188, "net_cash_flow": 471732, "operating_cash_flow": 999593, "quarter": 2 }, { "change_in_working_capital": 91755, "financing_cash_flow": -91688, "investing_cash_flow": -381263, "net_cash_flow": 450423, "operating_cash_flow": 975687, "quarter": 3 }, { "change_in_working_capital": 81572, "financing_cash_flow": 195061, "investing_cash_flow": -445532, "net_cash_flow": 897575, "operating_cash_flow": 1115450, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7433969466355125, "current_ratio": 1.8255072337363585, "debt_to_equity_ratio": 0.5359568980241036, "profit_margin": 0.29210978012611466, "quarter": 1, "return_on_assets": 0.21715351862812454, "return_on_equity": 0.27403153321448775 }, { "asset_turnover_ratio": 0.7427588200799717, "current_ratio": 2.2613138310073735, "debt_to_equity_ratio": 0.5112579311037335, "profit_margin": 0.3097198734881469, "quarter": 2, "return_on_assets": 0.2300471677873741, "return_on_equity": 0.28264006125228286 }, { "asset_turnover_ratio": 0.7421215260315983, "current_ratio": 3.020438979017431, "debt_to_equity_ratio": 0.5041411683147532, "profit_margin": 0.2916354940371332, "quarter": 3, "return_on_assets": 0.21642897787981635, "return_on_equity": 0.2676191882675441 }, { "asset_turnover_ratio": 0.7414847461409388, "current_ratio": 1.831038086712564, "debt_to_equity_ratio": 0.47853140955357204, "profit_margin": 0.31589816899424905, "quarter": 4, "return_on_assets": 0.23423367364308817, "return_on_equity": 0.28059665770922304 } ], "income_statement": [ { "depreciation": 96945, "expenses": 1703954, "income_tax": 286777, "marketing_expense": 313256, "net_income": 1108249, "net_profit": 821472, "operational_expense": 1094890, "product_revenue": 1015891, "quarter": 1, "rd_expense": 220214, "revenue": 2812203, "salaries_expense": 845760, "service_revenue": 1796312 }, { "depreciation": 98870, "expenses": 1754634, "income_tax": 252829, "marketing_expense": 296111, "net_income": 1153552, "net_profit": 900723, "operational_expense": 1020061, "product_revenue": 1101246, "quarter": 2, "rd_expense": 313760, "revenue": 2908186, "salaries_expense": 638545, "service_revenue": 1806940 }, { "depreciation": 98609, "expenses": 1806822, "income_tax": 323546, "marketing_expense": 299538, "net_income": 1200624, "net_profit": 877078, "operational_expense": 963069, "product_revenue": 968193, "quarter": 3, "rd_expense": 264377, "revenue": 3007446, "salaries_expense": 560287, "service_revenue": 2039253 }, { "depreciation": 132977, "expenses": 1860562, "income_tax": 267059, "marketing_expense": 299775, "net_income": 1249532, "net_profit": 982473, "operational_expense": 1217654, "product_revenue": 1203900, "quarter": 4, "rd_expense": 201920, "revenue": 3110094, "salaries_expense": 558494, "service_revenue": 1906194 } ], "market_conditions": { "gdp_growth": [ 0.03901879624092594, 0.050001683669517606, 0.03821179742842636, 0.0377345391853446 ], "inflation_rate": [ 0.009960677836601527, 0.00890660789217227, 0.008042210140720237, 0.009080794294665524 ], "interest_rate": [ 0.01141114079127942, 0.013454184015018952, 0.020458259483260407, 0.015871343240693607 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 134759, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 2803988, "net_revenue": 2289217, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 3734 }, { "average_project_size": 156726, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 2858557, "net_revenue": 2378366, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3880 }, { "average_project_size": 170999, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 3070036, "net_revenue": 2470987, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 4031 }, { "average_project_size": 94332, "billable_hours_per_employee": 137, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 3222865, "net_revenue": 2567215, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4188 } ], "balance_sheet": [ { "assets": 2540219, "current_assets": 1222892, "current_liabilities": 710715, "equity": 1624282, "fixed_assets": 1317327, "liabilities": 1320142, "long_term_liabilities": 609427, "quarter": 1 }, { "assets": 2620310, "current_assets": 1278768, "current_liabilities": 605459, "equity": 1725052, "fixed_assets": 1341542, "liabilities": 1343799, "long_term_liabilities": 738340, "quarter": 2 }, { "assets": 2702927, "current_assets": 1275699, "current_liabilities": 547919, "equity": 1815910, "fixed_assets": 1427228, "liabilities": 1367881, "long_term_liabilities": 819962, "quarter": 3 }, { "assets": 2788148, "current_assets": 1025182, "current_liabilities": 783787, "equity": 1907849, "fixed_assets": 1762966, "liabilities": 1392394, "long_term_liabilities": 608607, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72657, "financing_cash_flow": -9610, "investing_cash_flow": -179801, "net_cash_flow": 204416, "operating_cash_flow": 521272, "quarter": 1 }, { "change_in_working_capital": -40910, "financing_cash_flow": -155237, "investing_cash_flow": -275118, "net_cash_flow": -3359, "operating_cash_flow": 610801, "quarter": 2 }, { "change_in_working_capital": -87215, "financing_cash_flow": 156933, "investing_cash_flow": -310526, "net_cash_flow": 609518, "operating_cash_flow": 606594, "quarter": 3 }, { "change_in_working_capital": -81678, "financing_cash_flow": 173564, "investing_cash_flow": -332439, "net_cash_flow": 323577, "operating_cash_flow": 680894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9011888345060013, "current_ratio": 1.7206503310046926, "debt_to_equity_ratio": 0.812754189235613, "profit_margin": 0.17656910638004172, "quarter": 1, "return_on_assets": 0.15912210718839595, "return_on_equity": 0.24885149253639455 }, { "asset_turnover_ratio": 0.9076658868607149, "current_ratio": 2.1120637400715823, "debt_to_equity_ratio": 0.7789904304334014, "profit_margin": 0.18859208380879983, "quarter": 2, "return_on_assets": 0.17117860100522458, "return_on_equity": 0.2600159299545753 }, { "asset_turnover_ratio": 0.9141893214282146, "current_ratio": 2.328262024131304, "debt_to_equity_ratio": 0.7532757680722062, "profit_margin": 0.1946040185561478, "quarter": 3, "return_on_assets": 0.17790491567104846, "return_on_equity": 0.2648060751909511 }, { "asset_turnover_ratio": 0.920759945311368, "current_ratio": 1.3079854603355248, "debt_to_equity_ratio": 0.7298240059878953, "profit_margin": 0.19947491737154854, "quarter": 4, "return_on_assets": 0.1836685140100167, "return_on_equity": 0.2684148483449162 } ], "income_statement": [ { "depreciation": 117067, "expenses": 1719138, "income_tax": 165874, "marketing_expense": 213741, "net_income": 570079, "net_profit": 404205, "operational_expense": 1105791, "product_revenue": 766213, "quarter": 1, "rd_expense": 257040, "revenue": 2289217, "salaries_expense": 778489, "service_revenue": 1523004 }, { "depreciation": 162260, "expenses": 1784081, "income_tax": 145744, "marketing_expense": 336393, "net_income": 594285, "net_profit": 448541, "operational_expense": 1004669, "product_revenue": 805608, "quarter": 2, "rd_expense": 194166, "revenue": 2378366, "salaries_expense": 751669, "service_revenue": 1572758 }, { "depreciation": 125730, "expenses": 1851478, "income_tax": 138645, "marketing_expense": 277922, "net_income": 619509, "net_profit": 480864, "operational_expense": 1102885, "product_revenue": 567219, "quarter": 3, "rd_expense": 249785, "revenue": 2470987, "salaries_expense": 621921, "service_revenue": 1903768 }, { "depreciation": 168799, "expenses": 1921421, "income_tax": 133699, "marketing_expense": 358860, "net_income": 645794, "net_profit": 512095, "operational_expense": 1041996, "product_revenue": 1019581, "quarter": 4, "rd_expense": 312157, "revenue": 2567215, "salaries_expense": 603177, "service_revenue": 1547634 } ], "market_conditions": { "gdp_growth": [ 0.06701653338898184, 0.05273636856416262, 0.05810682568210857, 0.05550755189942616 ], "inflation_rate": [ 0.01133512544593642, 0.014232298974417884, 0.008275531614808094, 0.014698184224870806 ], "interest_rate": [ 0.017394902499595504, 0.017208590294612667, 0.013612494901376167, 0.020216070950246256 ], "year": 1994 }, "random_event": { "description": "Roberts-Gallagher Senior Leadership Change in 1994", "impact": -0.04, "type": "Senior Leadership Change" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 120093, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 3688694, "net_revenue": 2980159, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4862 }, { "average_project_size": 143338, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 3714745, "net_revenue": 3099822, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5057 }, { "average_project_size": 77481, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 4159855, "net_revenue": 3224290, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5260 }, { "average_project_size": 112773, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 4135521, "net_revenue": 3353756, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5471 } ], "balance_sheet": [ { "assets": 4332332, "current_assets": 1510363, "current_liabilities": 1033567, "equity": 3036281, "fixed_assets": 2821969, "liabilities": 1852248, "long_term_liabilities": 818681, "quarter": 1 }, { "assets": 4465635, "current_assets": 2118901, "current_liabilities": 756384, "equity": 3125903, "fixed_assets": 2346734, "liabilities": 1883540, "long_term_liabilities": 1127156, "quarter": 2 }, { "assets": 4603040, "current_assets": 2253911, "current_liabilities": 892560, "equity": 3248678, "fixed_assets": 2349129, "liabilities": 1915361, "long_term_liabilities": 1022801, "quarter": 3 }, { "assets": 4744673, "current_assets": 1843178, "current_liabilities": 1000287, "equity": 3388340, "fixed_assets": 2901495, "liabilities": 1947720, "long_term_liabilities": 947433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46565, "financing_cash_flow": -166532, "investing_cash_flow": -372764, "net_cash_flow": 437479, "operating_cash_flow": 725025, "quarter": 1 }, { "change_in_working_capital": 11935, "financing_cash_flow": -100253, "investing_cash_flow": -479030, "net_cash_flow": 713103, "operating_cash_flow": 759554, "quarter": 2 }, { "change_in_working_capital": -35372, "financing_cash_flow": -86819, "investing_cash_flow": -468968, "net_cash_flow": 391635, "operating_cash_flow": 738196, "quarter": 3 }, { "change_in_working_capital": -74381, "financing_cash_flow": 7956, "investing_cash_flow": -237274, "net_cash_flow": 535116, "operating_cash_flow": 724363, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6878879550320705, "current_ratio": 1.461311168022973, "debt_to_equity_ratio": 0.6100383989492408, "profit_margin": 0.18663333063772772, "quarter": 1, "return_on_assets": 0.12838282015321079, "return_on_equity": 0.18318363814152905 }, { "asset_turnover_ratio": 0.6941503280048638, "current_ratio": 2.8013561894487458, "debt_to_equity_ratio": 0.6025586846424857, "profit_margin": 0.17543200867662723, "quarter": 2, "return_on_assets": 0.12177618636543291, "return_on_equity": 0.1739682901228861 }, { "asset_turnover_ratio": 0.7004696895964406, "current_ratio": 2.5252207134534372, "debt_to_equity_ratio": 0.589581669836161, "profit_margin": 0.17399148339634463, "quarter": 3, "return_on_assets": 0.12187576036706177, "return_on_equity": 0.17268531999785758 }, { "asset_turnover_ratio": 0.7068466046026776, "current_ratio": 1.8426491596911687, "debt_to_equity_ratio": 0.5748301528181942, "profit_margin": 0.17633572627227503, "quarter": 4, "return_on_assets": 0.12464230938570477, "return_on_equity": 0.1745359084389406 } ], "income_statement": [ { "depreciation": 168828, "expenses": 2260254, "income_tax": 163708, "marketing_expense": 332147, "net_income": 719905, "net_profit": 556197, "operational_expense": 1188243, "product_revenue": 655278, "quarter": 1, "rd_expense": 275644, "revenue": 2980159, "salaries_expense": 793880, "service_revenue": 2324881 }, { "depreciation": 215746, "expenses": 2355624, "income_tax": 200390, "marketing_expense": 236902, "net_income": 744198, "net_profit": 543808, "operational_expense": 1395487, "product_revenue": 1174588, "quarter": 2, "rd_expense": 339098, "revenue": 3099822, "salaries_expense": 1041044, "service_revenue": 1925234 }, { "depreciation": 177197, "expenses": 2455018, "income_tax": 208273, "marketing_expense": 303161, "net_income": 769272, "net_profit": 560999, "operational_expense": 1681158, "product_revenue": 837910, "quarter": 3, "rd_expense": 487229, "revenue": 3224290, "salaries_expense": 1110649, "service_revenue": 2386380 }, { "depreciation": 132976, "expenses": 2558606, "income_tax": 203763, "marketing_expense": 365897, "net_income": 795150, "net_profit": 591387, "operational_expense": 1419196, "product_revenue": 761817, "quarter": 4, "rd_expense": 315481, "revenue": 3353756, "salaries_expense": 1176787, "service_revenue": 2591939 } ], "market_conditions": { "gdp_growth": [ 0.03270011475114773, 0.04111827363827785, 0.04157240523566046, 0.03400601966655184 ], "inflation_rate": [ 0.010515710817921712, 0.006867894370564256, 0.008188728308916331, 0.009858885428692982 ], "interest_rate": [ 0.011506584564051365, 0.020990537478105368, 0.01713811756061275, 0.014957103176321493 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 153212, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.6, "gross_billings": 862995, "net_revenue": 724929, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 1183 }, { "average_project_size": 170256, "billable_hours_per_employee": 143, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 837308, "net_revenue": 749922, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1223 }, { "average_project_size": 142107, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 873118, "net_revenue": 775777, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1266 }, { "average_project_size": 86073, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 1015553, "net_revenue": 802523, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1309 } ], "balance_sheet": [ { "assets": 733594, "current_assets": 301779, "current_liabilities": 206331, "equity": 572453, "fixed_assets": 431815, "liabilities": 355352, "long_term_liabilities": 149021, "quarter": 1 }, { "assets": 747747, "current_assets": 360647, "current_liabilities": 204397, "equity": 583820, "fixed_assets": 387100, "liabilities": 363987, "long_term_liabilities": 159590, "quarter": 2 }, { "assets": 762173, "current_assets": 295316, "current_liabilities": 169826, "equity": 620007, "fixed_assets": 466857, "liabilities": 372831, "long_term_liabilities": 203005, "quarter": 3 }, { "assets": 776877, "current_assets": 319514, "current_liabilities": 178749, "equity": 612856, "fixed_assets": 457363, "liabilities": 381890, "long_term_liabilities": 203141, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21789, "financing_cash_flow": 140258, "investing_cash_flow": -445388, "net_cash_flow": 171138, "operating_cash_flow": 228919, "quarter": 1 }, { "change_in_working_capital": 7798, "financing_cash_flow": 123741, "investing_cash_flow": -244956, "net_cash_flow": 95285, "operating_cash_flow": 243550, "quarter": 2 }, { "change_in_working_capital": 45998, "financing_cash_flow": 37353, "investing_cash_flow": -495217, "net_cash_flow": 115803, "operating_cash_flow": 263544, "quarter": 3 }, { "change_in_working_capital": 87197, "financing_cash_flow": 40569, "investing_cash_flow": -453635, "net_cash_flow": -28878, "operating_cash_flow": 263046, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9881882894353007, "current_ratio": 1.4625965075533973, "debt_to_equity_ratio": 0.6207531447996604, "profit_margin": 0.26790347744399795, "quarter": 1, "return_on_assets": 0.264739079109153, "return_on_equity": 0.3392610397709506 }, { "asset_turnover_ratio": 1.0029087378484969, "current_ratio": 1.7644437051424433, "debt_to_equity_ratio": 0.6234575725394813, "profit_margin": 0.26677441120543205, "quarter": 2, "return_on_assets": 0.26755038803231573, "return_on_equity": 0.3426741118837998 }, { "asset_turnover_ratio": 1.0178489660483905, "current_ratio": 1.7389327900321505, "debt_to_equity_ratio": 0.6013335333310753, "profit_margin": 0.29733415659396967, "quarter": 3, "return_on_assets": 0.30264126386004225, "return_on_equity": 0.3720361221728142 }, { "asset_turnover_ratio": 1.0330116607905755, "current_ratio": 1.787500909095995, "debt_to_equity_ratio": 0.6231316981476889, "profit_margin": 0.27148006973008876, "quarter": 4, "return_on_assets": 0.2804420777034202, "return_on_equity": 0.35549786573028574 } ], "income_statement": [ { "depreciation": 34708, "expenses": 459184, "income_tax": 71534, "marketing_expense": 75257, "net_income": 265745, "net_profit": 194211, "operational_expense": 274268, "product_revenue": 179775, "quarter": 1, "rd_expense": 54565, "revenue": 724929, "salaries_expense": 223734, "service_revenue": 545154 }, { "depreciation": 43490, "expenses": 471713, "income_tax": 78149, "marketing_expense": 71406, "net_income": 278209, "net_profit": 200060, "operational_expense": 277070, "product_revenue": 256812, "quarter": 2, "rd_expense": 50199, "revenue": 749922, "salaries_expense": 156971, "service_revenue": 493110 }, { "depreciation": 32879, "expenses": 484585, "income_tax": 60527, "marketing_expense": 89093, "net_income": 291192, "net_profit": 230665, "operational_expense": 254578, "product_revenue": 241147, "quarter": 3, "rd_expense": 49988, "revenue": 775777, "salaries_expense": 233962, "service_revenue": 534630 }, { "depreciation": 45177, "expenses": 497808, "income_tax": 86846, "marketing_expense": 58615, "net_income": 304715, "net_profit": 217869, "operational_expense": 266867, "product_revenue": 235990, "quarter": 4, "rd_expense": 57200, "revenue": 802523, "salaries_expense": 243045, "service_revenue": 566533 } ], "market_conditions": { "gdp_growth": [ 0.02995374904343548, 0.041507522428324506, 0.03233507474021469, 0.04412441439015449 ], "inflation_rate": [ 0.00695604986799967, 0.005931584550474468, 0.007070499054770521, 0.005666872884280232 ], "interest_rate": [ 0.018063226359283265, 0.017294244067294205, 0.010866098162587684, 0.011793368870668803 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 118561, "billable_hours_per_employee": 87, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 5692376, "net_revenue": 4815904, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 7856 }, { "average_project_size": 151337, "billable_hours_per_employee": 147, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 5536378, "net_revenue": 4939864, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8059 }, { "average_project_size": 51640, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 6244810, "net_revenue": 5067014, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 8266 }, { "average_project_size": 57361, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 5906154, "net_revenue": 5197438, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8479 } ], "balance_sheet": [ { "assets": 6746924, "current_assets": 3190131, "current_liabilities": 1577235, "equity": 5039799, "fixed_assets": 3556793, "liabilities": 2878868, "long_term_liabilities": 1301633, "quarter": 1 }, { "assets": 6889680, "current_assets": 3021483, "current_liabilities": 1279957, "equity": 5125886, "fixed_assets": 3868197, "liabilities": 2920966, "long_term_liabilities": 1641009, "quarter": 2 }, { "assets": 7035457, "current_assets": 3282107, "current_liabilities": 1327507, "equity": 5287743, "fixed_assets": 3753350, "liabilities": 2963680, "long_term_liabilities": 1636173, "quarter": 3 }, { "assets": 7184319, "current_assets": 2882345, "current_liabilities": 1698382, "equity": 5507569, "fixed_assets": 4301974, "liabilities": 3007019, "long_term_liabilities": 1308637, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52738, "financing_cash_flow": 126570, "investing_cash_flow": -375961, "net_cash_flow": 999099, "operating_cash_flow": 1429034, "quarter": 1 }, { "change_in_working_capital": -74550, "financing_cash_flow": -179173, "investing_cash_flow": -482054, "net_cash_flow": 1255597, "operating_cash_flow": 1399766, "quarter": 2 }, { "change_in_working_capital": -62478, "financing_cash_flow": 9623, "investing_cash_flow": -178247, "net_cash_flow": 1163827, "operating_cash_flow": 1489301, "quarter": 3 }, { "change_in_working_capital": -22527, "financing_cash_flow": 92866, "investing_cash_flow": -145277, "net_cash_flow": 1299233, "operating_cash_flow": 1614599, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7137925371621201, "current_ratio": 2.0226098203501697, "debt_to_equity_ratio": 0.5712267493207567, "profit_margin": 0.24330696791298165, "quarter": 1, "return_on_assets": 0.17367069793582973, "return_on_equity": 0.23249796271637024 }, { "asset_turnover_ratio": 0.716994693512616, "current_ratio": 2.3606128955894614, "debt_to_equity_ratio": 0.5698460714889094, "profit_margin": 0.23425179316677544, "quarter": 2, "return_on_assets": 0.16795729264639286, "return_on_equity": 0.22575063120795116 }, { "asset_turnover_ratio": 0.7202110680230154, "current_ratio": 2.4723839497644833, "debt_to_equity_ratio": 0.5604810975117361, "profit_margin": 0.23997683842989184, "quarter": 3, "return_on_assets": 0.17283397510637902, "return_on_equity": 0.2299593607329252 }, { "asset_turnover_ratio": 0.7234419852459224, "current_ratio": 1.697112310422508, "debt_to_equity_ratio": 0.545979360403837, "profit_margin": 0.25594706468840994, "quarter": 4, "return_on_assets": 0.1851628525960498, "return_on_equity": 0.24153469525302362 } ], "income_statement": [ { "depreciation": 257291, "expenses": 3234193, "income_tax": 409968, "marketing_expense": 418421, "net_income": 1581711, "net_profit": 1171743, "operational_expense": 2170830, "product_revenue": 1231317, "quarter": 1, "rd_expense": 346468, "revenue": 4815904, "salaries_expense": 1604516, "service_revenue": 3584587 }, { "depreciation": 242594, "expenses": 3324238, "income_tax": 458454, "marketing_expense": 570901, "net_income": 1615626, "net_profit": 1157172, "operational_expense": 2131761, "product_revenue": 1293726, "quarter": 2, "rd_expense": 366512, "revenue": 4939864, "salaries_expense": 1308453, "service_revenue": 3646138 }, { "depreciation": 273335, "expenses": 3416789, "income_tax": 434259, "marketing_expense": 443786, "net_income": 1650225, "net_profit": 1215966, "operational_expense": 1932238, "product_revenue": 1453381, "quarter": 3, "rd_expense": 397208, "revenue": 5067014, "salaries_expense": 1305137, "service_revenue": 3613633 }, { "depreciation": 284330, "expenses": 3511918, "income_tax": 355251, "marketing_expense": 435079, "net_income": 1685520, "net_profit": 1330269, "operational_expense": 2030006, "product_revenue": 1662900, "quarter": 4, "rd_expense": 454934, "revenue": 5197438, "salaries_expense": 1347784, "service_revenue": 3534538 } ], "market_conditions": { "gdp_growth": [ 0.049035156546282065, 0.038054371388687704, 0.03345998716061055, 0.049816987338956856 ], "inflation_rate": [ 0.008711558847071406, 0.0027453974664217234, 0.0018669152790064553, 0.010989658922989358 ], "interest_rate": [ 0.020611751738784188, 0.01681856233780679, 0.01811777020188222, 0.023386402548760142 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 74963, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 4939074, "net_revenue": 4221126, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 6886 }, { "average_project_size": 190247, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 5067565, "net_revenue": 4322474, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 7051 }, { "average_project_size": 63456, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 5044325, "net_revenue": 4426256, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 7221 }, { "average_project_size": 128717, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 5634906, "net_revenue": 4532529, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 7394 } ], "balance_sheet": [ { "assets": 6018768, "current_assets": 1905034, "current_liabilities": 1808218, "equity": 3375012, "fixed_assets": 4113734, "liabilities": 3318340, "long_term_liabilities": 1510122, "quarter": 1 }, { "assets": 6096107, "current_assets": 2778810, "current_liabilities": 2003974, "equity": 3406800, "fixed_assets": 3317297, "liabilities": 3388757, "long_term_liabilities": 1384783, "quarter": 2 }, { "assets": 6174439, "current_assets": 1921633, "current_liabilities": 1492814, "equity": 3353411, "fixed_assets": 4252806, "liabilities": 3460668, "long_term_liabilities": 1967854, "quarter": 3 }, { "assets": 6253779, "current_assets": 2758399, "current_liabilities": 1997820, "equity": 3361020, "fixed_assets": 3495380, "liabilities": 3534105, "long_term_liabilities": 1536285, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2914, "financing_cash_flow": 133207, "investing_cash_flow": -451343, "net_cash_flow": 664290, "operating_cash_flow": 850785, "quarter": 1 }, { "change_in_working_capital": 64472, "financing_cash_flow": 40246, "investing_cash_flow": -392256, "net_cash_flow": 719968, "operating_cash_flow": 1016997, "quarter": 2 }, { "change_in_working_capital": 6008, "financing_cash_flow": -87615, "investing_cash_flow": -330613, "net_cash_flow": 585216, "operating_cash_flow": 924879, "quarter": 3 }, { "change_in_working_capital": 26503, "financing_cash_flow": 161027, "investing_cash_flow": -282712, "net_cash_flow": 213387, "operating_cash_flow": 934991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7013272483671077, "current_ratio": 1.0535422167017472, "debt_to_equity_ratio": 0.9832083559999194, "profit_margin": 0.15981138681953583, "quarter": 1, "return_on_assets": 0.11208008017587652, "return_on_equity": 0.1998760300704116 }, { "asset_turnover_ratio": 0.7090548115379208, "current_ratio": 1.386649726992466, "debt_to_equity_ratio": 0.99470382763884, "profit_margin": 0.161817051993835, "quarter": 2, "return_on_assets": 0.11473715930511062, "return_on_equity": 0.20530996829869672 }, { "asset_turnover_ratio": 0.7168677186704735, "current_ratio": 1.287255478579381, "debt_to_equity_ratio": 1.0319844480739164, "profit_margin": 0.14451039433778795, "quarter": 3, "return_on_assets": 0.10359483671310057, "return_on_equity": 0.19074309710321818 }, { "asset_turnover_ratio": 0.7247664172334839, "current_ratio": 1.3807044678699782, "debt_to_equity_ratio": 1.0514977596086903, "profit_margin": 0.14149848793024822, "quarter": 4, "return_on_assets": 0.10255335214116137, "return_on_equity": 0.19081885856079406 } ], "income_statement": [ { "depreciation": 176201, "expenses": 3349690, "income_tax": 196852, "marketing_expense": 567835, "net_income": 871436, "net_profit": 674584, "operational_expense": 1934863, "product_revenue": 1119291, "quarter": 1, "rd_expense": 459367, "revenue": 4221126, "salaries_expense": 1339631, "service_revenue": 3101835 }, { "depreciation": 317547, "expenses": 3436440, "income_tax": 186584, "marketing_expense": 362218, "net_income": 886034, "net_profit": 699450, "operational_expense": 2100618, "product_revenue": 965383, "quarter": 2, "rd_expense": 501278, "revenue": 4322474, "salaries_expense": 1660149, "service_revenue": 3357091 }, { "depreciation": 285239, "expenses": 3525436, "income_tax": 261180, "marketing_expense": 680265, "net_income": 900820, "net_profit": 639640, "operational_expense": 2186363, "product_revenue": 1740835, "quarter": 3, "rd_expense": 551594, "revenue": 4426256, "salaries_expense": 1754937, "service_revenue": 2685421 }, { "depreciation": 293645, "expenses": 3616738, "income_tax": 274445, "marketing_expense": 564305, "net_income": 915791, "net_profit": 641346, "operational_expense": 1824118, "product_revenue": 908961, "quarter": 4, "rd_expense": 378862, "revenue": 4532529, "salaries_expense": 1554192, "service_revenue": 3623568 } ], "market_conditions": { "gdp_growth": [ 0.054550582130089606, 0.053024618832909536, 0.054595642107815964, 0.050982673885848165 ], "inflation_rate": [ 0.006099870728200805, 0.010459674902114992, 0.0020870437520093474, 0.006518428562230453 ], "interest_rate": [ 0.012743461133850862, 0.016318607062070046, 0.016978645619498012, 0.019595192153165426 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 124421, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 4784715, "net_revenue": 4112009, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6708 }, { "average_project_size": 121125, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 5266420, "net_revenue": 4290868, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7000 }, { "average_project_size": 136653, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 5013405, "net_revenue": 4477508, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7304 }, { "average_project_size": 73084, "billable_hours_per_employee": 101, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 5852640, "net_revenue": 4672265, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7622 } ], "balance_sheet": [ { "assets": 5476085, "current_assets": 2184533, "current_liabilities": 1139387, "equity": 3349494, "fixed_assets": 3291552, "liabilities": 2817770, "long_term_liabilities": 1678383, "quarter": 1 }, { "assets": 5550281, "current_assets": 2642382, "current_liabilities": 1519311, "equity": 3407239, "fixed_assets": 2907899, "liabilities": 2875002, "long_term_liabilities": 1355691, "quarter": 2 }, { "assets": 5625482, "current_assets": 2208312, "current_liabilities": 1358076, "equity": 3555754, "fixed_assets": 3417170, "liabilities": 2933397, "long_term_liabilities": 1575321, "quarter": 3 }, { "assets": 5701702, "current_assets": 2472301, "current_liabilities": 1248660, "equity": 3590535, "fixed_assets": 3229401, "liabilities": 2992978, "long_term_liabilities": 1744318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31510, "financing_cash_flow": -28463, "investing_cash_flow": -260267, "net_cash_flow": 517429, "operating_cash_flow": 942178, "quarter": 1 }, { "change_in_working_capital": -86190, "financing_cash_flow": -152784, "investing_cash_flow": -489560, "net_cash_flow": 735406, "operating_cash_flow": 1028265, "quarter": 2 }, { "change_in_working_capital": -48676, "financing_cash_flow": -104196, "investing_cash_flow": -335807, "net_cash_flow": 821148, "operating_cash_flow": 1073811, "quarter": 3 }, { "change_in_working_capital": -8193, "financing_cash_flow": 45211, "investing_cash_flow": -147121, "net_cash_flow": 773650, "operating_cash_flow": 1150674, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7509030630459534, "current_ratio": 1.9172879802911567, "debt_to_equity_ratio": 0.8412524399207761, "profit_margin": 0.16808791031342588, "quarter": 1, "return_on_assets": 0.126217726715345, "return_on_equity": 0.20635325813391514 }, { "asset_turnover_ratio": 0.7730902273236256, "current_ratio": 1.7391975704776705, "debt_to_equity_ratio": 0.8437922904733128, "profit_margin": 0.1705855318783985, "quarter": 2, "return_on_assets": 0.13187800761799268, "return_on_equity": 0.21482496531649234 }, { "asset_turnover_ratio": 0.7959332195890059, "current_ratio": 1.6260592190716867, "debt_to_equity_ratio": 0.8249718625079238, "profit_margin": 0.19289055429940047, "quarter": 3, "return_on_assets": 0.15352799991182978, "return_on_equity": 0.24289334976491625 }, { "asset_turnover_ratio": 0.8194509288629956, "current_ratio": 1.9799633206797687, "debt_to_equity_ratio": 0.8335743837617514, "profit_margin": 0.18873308769943486, "quarter": 4, "return_on_assets": 0.1546575040224831, "return_on_equity": 0.2455932054693799 } ], "income_statement": [ { "depreciation": 250999, "expenses": 3147033, "income_tax": 273797, "marketing_expense": 504983, "net_income": 964976, "net_profit": 691179, "operational_expense": 2108411, "product_revenue": 1001063, "quarter": 1, "rd_expense": 582699, "revenue": 4112009, "salaries_expense": 1269143, "service_revenue": 3110946 }, { "depreciation": 296305, "expenses": 3254543, "income_tax": 304365, "marketing_expense": 641758, "net_income": 1036325, "net_profit": 731960, "operational_expense": 2096144, "product_revenue": 1503189, "quarter": 2, "rd_expense": 612081, "revenue": 4290868, "salaries_expense": 1539887, "service_revenue": 2787679 }, { "depreciation": 210142, "expenses": 3365726, "income_tax": 248113, "marketing_expense": 659096, "net_income": 1111782, "net_profit": 863669, "operational_expense": 1919666, "product_revenue": 1193685, "quarter": 3, "rd_expense": 489587, "revenue": 4477508, "salaries_expense": 1242230, "service_revenue": 3283823 }, { "depreciation": 268863, "expenses": 3480708, "income_tax": 309746, "marketing_expense": 401556, "net_income": 1191557, "net_profit": 881811, "operational_expense": 2260184, "product_revenue": 1789223, "quarter": 4, "rd_expense": 510783, "revenue": 4672265, "salaries_expense": 1506286, "service_revenue": 2883042 } ], "market_conditions": { "gdp_growth": [ 0.03736379289736202, 0.03780015389075557, 0.032677919766955596, 0.03718316552969554 ], "inflation_rate": [ 0.008439631760862569, 0.0038312681649887107, 0.005413432871373518, 0.009950877813639892 ], "interest_rate": [ 0.012227145067640615, 0.008754966288508033, 0.007359187350828024, 0.013407199372118137 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "Lake Marystad", "name": "Acosta-Baker", "num_employees": 295, "region": "North America", "revenue_size": "Large", "website": "www.acosta-baker.com" }

[ { "advertising_kpis": [ { "average_project_size": 154073, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.8, "gross_billings": 58450582, "net_revenue": 49916064, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 169207 }, { "average_project_size": 143746, "billable_hours_per_employee": 105, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 63568418, "net_revenue": 49574964, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 168051 }, { "average_project_size": 102395, "billable_hours_per_employee": 99, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 63768380, "net_revenue": 49236195, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 166902 }, { "average_project_size": 154582, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 54737166, "net_revenue": 48899742, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 165762 } ], "balance_sheet": [ { "assets": 67980798, "current_assets": 29819436, "current_liabilities": 15452313, "equity": 53011983, "fixed_assets": 38161362, "liabilities": 28902898, "long_term_liabilities": 13450585, "quarter": 1 }, { "assets": 69121905, "current_assets": 33051153, "current_liabilities": 16637868, "equity": 53258255, "fixed_assets": 36070752, "liabilities": 29169280, "long_term_liabilities": 12531412, "quarter": 2 }, { "assets": 70282168, "current_assets": 22506951, "current_liabilities": 16828004, "equity": 54694955, "fixed_assets": 47775217, "liabilities": 29438117, "long_term_liabilities": 12610113, "quarter": 3 }, { "assets": 71461906, "current_assets": 23265663, "current_liabilities": 14789322, "equity": 55870701, "fixed_assets": 48196243, "liabilities": 29709431, "long_term_liabilities": 14920109, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25797, "financing_cash_flow": 111411, "investing_cash_flow": -384315, "net_cash_flow": 15480726, "operating_cash_flow": 15747186, "quarter": 1 }, { "change_in_working_capital": 55474, "financing_cash_flow": 128116, "investing_cash_flow": -339249, "net_cash_flow": 16111998, "operating_cash_flow": 16208033, "quarter": 2 }, { "change_in_working_capital": -23653, "financing_cash_flow": -131701, "investing_cash_flow": -345568, "net_cash_flow": 15345857, "operating_cash_flow": 15543864, "quarter": 3 }, { "change_in_working_capital": -40432, "financing_cash_flow": 5725, "investing_cash_flow": -110881, "net_cash_flow": 16841501, "operating_cash_flow": 17178611, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7342671087797469, "current_ratio": 1.9297716788418666, "debt_to_equity_ratio": 0.5452144282171071, "profit_margin": 0.27915027514989965, "quarter": 1, "return_on_assets": 0.20497086544938764, "return_on_equity": 0.2628477980157807 }, { "asset_turnover_ratio": 0.7172106150720239, "current_ratio": 1.9865016960105706, "debt_to_equity_ratio": 0.5476950005215154, "profit_margin": 0.26839414346322066, "quarter": 2, "return_on_assets": 0.1924951287149855, "return_on_equity": 0.24983225605119808 }, { "asset_turnover_ratio": 0.7005503159777313, "current_ratio": 1.3374700291252606, "debt_to_equity_ratio": 0.5382236259267422, "profit_margin": 0.28131548345683494, "quarter": 3, "return_on_assets": 0.197075650825114, "return_on_equity": 0.2532391515817135 }, { "asset_turnover_ratio": 0.6842770468506676, "current_ratio": 1.5731392554709405, "debt_to_equity_ratio": 0.5317533245197693, "profit_margin": 0.288717801414985, "quarter": 4, "return_on_assets": 0.1975629645254634, "return_on_equity": 0.25269462790524144 } ], "income_statement": [ { "depreciation": 1813103, "expenses": 31714248, "income_tax": 4267733, "marketing_expense": 4095485, "net_income": 18201816, "net_profit": 13934083, "operational_expense": 18115452, "product_revenue": 19095195, "quarter": 1, "rd_expense": 3361844, "revenue": 49916064, "salaries_expense": 13238650, "service_revenue": 30820869 }, { "depreciation": 2902403, "expenses": 31456440, "income_tax": 4812894, "marketing_expense": 4676308, "net_income": 18118524, "net_profit": 13305630, "operational_expense": 16739572, "product_revenue": 10275284, "quarter": 2, "rd_expense": 4326501, "revenue": 49574964, "salaries_expense": 14510182, "service_revenue": 39299680 }, { "depreciation": 1692960, "expenses": 31200729, "income_tax": 4184562, "marketing_expense": 5819295, "net_income": 18035466, "net_profit": 13850904, "operational_expense": 16997788, "product_revenue": 14384712, "quarter": 3, "rd_expense": 3761413, "revenue": 49236195, "salaries_expense": 13538188, "service_revenue": 34851483 }, { "depreciation": 3060385, "expenses": 30947096, "income_tax": 3834420, "marketing_expense": 3207693, "net_income": 17952646, "net_profit": 14118226, "operational_expense": 19613942, "product_revenue": 19033934, "quarter": 4, "rd_expense": 3859152, "revenue": 48899742, "salaries_expense": 13311581, "service_revenue": 29865808 } ], "market_conditions": { "gdp_growth": [ -0.014358804344028534, -0.0086083509767982, -0.004038291261601186, -0.007172564289978782 ], "inflation_rate": [ 0.038287558926171326, 0.04088996313818771, 0.04288425230186945, 0.04002614638882672 ], "interest_rate": [ 0.054804344910531315, 0.05479973196058682, 0.04596416883155603, 0.046818498925283746 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 53529, "billable_hours_per_employee": 144, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 90653455, "net_revenue": 81417779, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 275992 }, { "average_project_size": 71004, "billable_hours_per_employee": 80, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 90308179, "net_revenue": 79798469, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 270503 }, { "average_project_size": 128522, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 98120300, "net_revenue": 78211366, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 265123 }, { "average_project_size": 188109, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 92462786, "net_revenue": 76655829, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 259850 } ], "balance_sheet": [ { "assets": 104716356, "current_assets": 48239925, "current_liabilities": 27230185, "equity": 67671753, "fixed_assets": 56476431, "liabilities": 54689615, "long_term_liabilities": 27459430, "quarter": 1 }, { "assets": 106926502, "current_assets": 38677832, "current_liabilities": 26252318, "equity": 69676652, "fixed_assets": 68248670, "liabilities": 55227793, "long_term_liabilities": 28975475, "quarter": 2 }, { "assets": 109183294, "current_assets": 50067918, "current_liabilities": 22522069, "equity": 71765698, "fixed_assets": 59115376, "liabilities": 55771266, "long_term_liabilities": 33249197, "quarter": 3 }, { "assets": 111487719, "current_assets": 38933403, "current_liabilities": 24537084, "equity": 72750403, "fixed_assets": 72554316, "liabilities": 56320088, "long_term_liabilities": 31783004, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64090, "financing_cash_flow": 107718, "investing_cash_flow": -287492, "net_cash_flow": 20435322, "operating_cash_flow": 20794172, "quarter": 1 }, { "change_in_working_capital": -18637, "financing_cash_flow": -5373, "investing_cash_flow": -159388, "net_cash_flow": 23272792, "operating_cash_flow": 23366306, "quarter": 2 }, { "change_in_working_capital": -90748, "financing_cash_flow": -58380, "investing_cash_flow": -157970, "net_cash_flow": 21649137, "operating_cash_flow": 21882021, "quarter": 3 }, { "change_in_working_capital": 4121, "financing_cash_flow": -138230, "investing_cash_flow": -153278, "net_cash_flow": 20325652, "operating_cash_flow": 20360851, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7775077562859426, "current_ratio": 1.7715606779755628, "debt_to_equity_ratio": 0.8081601639608774, "profit_margin": 0.21672185383489767, "quarter": 1, "return_on_assets": 0.16850292231330127, "return_on_equity": 0.260744124657152 }, { "asset_turnover_ratio": 0.7462927104825705, "current_ratio": 1.473311118660074, "debt_to_equity_ratio": 0.7926298324437288, "profit_margin": 0.22529182859385435, "quarter": 2, "return_on_assets": 0.16813364941088224, "return_on_equity": 0.25801961609751284 }, { "asset_turnover_ratio": 0.7163308884965497, "current_ratio": 2.2230603236319006, "debt_to_equity_ratio": 0.7771298483016218, "profit_margin": 0.2346675545853527, "quarter": 3, "return_on_assets": 0.1680996178774383, "return_on_equity": 0.2557443250952565 }, { "asset_turnover_ratio": 0.6875719557954182, "current_ratio": 1.586716783461311, "debt_to_equity_ratio": 0.7741549967771313, "profit_margin": 0.22937292870448248, "quarter": 4, "return_on_assets": 0.15771039319586402, "return_on_equity": 0.2416862488033228 } ], "income_statement": [ { "depreciation": 3149160, "expenses": 56946595, "income_tax": 6826172, "marketing_expense": 7644751, "net_income": 24471184, "net_profit": 17645012, "operational_expense": 36193451, "product_revenue": 23011565, "quarter": 1, "rd_expense": 8040632, "revenue": 81417779, "salaries_expense": 17696262, "service_revenue": 58406214 }, { "depreciation": 5388363, "expenses": 56074116, "income_tax": 5746410, "marketing_expense": 6416027, "net_income": 23724353, "net_profit": 17977943, "operational_expense": 38031057, "product_revenue": 24608087, "quarter": 2, "rd_expense": 8184742, "revenue": 79798469, "salaries_expense": 21668765, "service_revenue": 55190382 }, { "depreciation": 3528351, "expenses": 55215005, "income_tax": 4642691, "marketing_expense": 10833353, "net_income": 22996361, "net_profit": 18353670, "operational_expense": 31793045, "product_revenue": 16622511, "quarter": 3, "rd_expense": 8210980, "revenue": 78211366, "salaries_expense": 27054488, "service_revenue": 61588855 }, { "depreciation": 2778079, "expenses": 54369057, "income_tax": 4704000, "marketing_expense": 5506009, "net_income": 22286772, "net_profit": 17582772, "operational_expense": 31582281, "product_revenue": 20603006, "quarter": 4, "rd_expense": 6031628, "revenue": 76655829, "salaries_expense": 21257264, "service_revenue": 56052823 } ], "market_conditions": { "gdp_growth": [ -0.012167304270657533, -0.01907550875879052, -0.02274797486115017, -0.025798705202093222 ], "inflation_rate": [ 0.0270293648024312, 0.02546294323666684, 0.026909788996139817, 0.033904094826295535 ], "interest_rate": [ 0.059514366385674776, 0.057004396920588125, 0.054732407898483805, 0.054099130092366554 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 102272, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 111739778, "net_revenue": 92753330, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 314418 }, { "average_project_size": 144145, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 117834048, "net_revenue": 93553180, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 317129 }, { "average_project_size": 79001, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 121031255, "net_revenue": 94359928, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 319864 }, { "average_project_size": 170610, "billable_hours_per_employee": 91, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 120852842, "net_revenue": 95173632, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 322622 } ], "balance_sheet": [ { "assets": 116383188, "current_assets": 54385562, "current_liabilities": 34383809, "equity": 77148882, "fixed_assets": 61997626, "liabilities": 62041865, "long_term_liabilities": 27658056, "quarter": 1 }, { "assets": 119421494, "current_assets": 44978946, "current_liabilities": 31009734, "equity": 79689854, "fixed_assets": 74442548, "liabilities": 63319007, "long_term_liabilities": 32309273, "quarter": 2 }, { "assets": 122539118, "current_assets": 56371039, "current_liabilities": 36265492, "equity": 82887025, "fixed_assets": 66168079, "liabilities": 64622440, "long_term_liabilities": 28356948, "quarter": 3 }, { "assets": 125738130, "current_assets": 48246908, "current_liabilities": 32308087, "equity": 83419356, "fixed_assets": 77491222, "liabilities": 65952704, "long_term_liabilities": 33644617, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46328, "financing_cash_flow": 50521, "investing_cash_flow": -124761, "net_cash_flow": 25740976, "operating_cash_flow": 26109845, "quarter": 1 }, { "change_in_working_capital": 11345, "financing_cash_flow": 191218, "investing_cash_flow": -115701, "net_cash_flow": 27941124, "operating_cash_flow": 27923031, "quarter": 2 }, { "change_in_working_capital": -68489, "financing_cash_flow": -158864, "investing_cash_flow": -123818, "net_cash_flow": 30266159, "operating_cash_flow": 30740011, "quarter": 3 }, { "change_in_working_capital": 57548, "financing_cash_flow": -88066, "investing_cash_flow": -346718, "net_cash_flow": 28741907, "operating_cash_flow": 29034883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7969650221301723, "current_ratio": 1.5817201055299022, "debt_to_equity_ratio": 0.804183591409659, "profit_margin": 0.24589477272675817, "quarter": 1, "return_on_assets": 0.1959695329878745, "return_on_equity": 0.2956304538541466 }, { "asset_turnover_ratio": 0.7833864480040754, "current_ratio": 1.4504782917518737, "debt_to_equity_ratio": 0.79456798854218, "profit_margin": 0.2521279020125238, "quarter": 2, "return_on_assets": 0.19751358160031057, "return_on_equity": 0.295989587331908 }, { "asset_turnover_ratio": 0.7700392294320251, "current_ratio": 1.5543988483597575, "debt_to_equity_ratio": 0.7796448237827331, "profit_margin": 0.2646287203610414, "quarter": 3, "return_on_assets": 0.20377449591239918, "return_on_equity": 0.3012576093785487 }, { "asset_turnover_ratio": 0.756919416568387, "current_ratio": 1.4933384325726249, "debt_to_equity_ratio": 0.7906163169133072, "profit_margin": 0.24832434681067966, "quarter": 4, "return_on_assets": 0.18796151970766545, "return_on_equity": 0.28331470216576593 } ], "income_statement": [ { "depreciation": 3302286, "expenses": 61398732, "income_tax": 8547039, "marketing_expense": 8084720, "net_income": 31354598, "net_profit": 22807559, "operational_expense": 41976176, "product_revenue": 27012984, "quarter": 1, "rd_expense": 7666536, "revenue": 92753330, "salaries_expense": 28574905, "service_revenue": 65740346 }, { "depreciation": 4335664, "expenses": 62176523, "income_tax": 7789290, "marketing_expense": 6599356, "net_income": 31376657, "net_profit": 23587367, "operational_expense": 43246777, "product_revenue": 33422048, "quarter": 2, "rd_expense": 8772777, "revenue": 93553180, "salaries_expense": 19116580, "service_revenue": 60131132 }, { "depreciation": 5769664, "expenses": 62964167, "income_tax": 6425414, "marketing_expense": 7576205, "net_income": 31395761, "net_profit": 24970347, "operational_expense": 34525017, "product_revenue": 36472594, "quarter": 3, "rd_expense": 7420317, "revenue": 94359928, "salaries_expense": 25631396, "service_revenue": 57887334 }, { "depreciation": 5400953, "expenses": 63761789, "income_tax": 7777913, "marketing_expense": 11558710, "net_income": 31411843, "net_profit": 23633930, "operational_expense": 43732870, "product_revenue": 36495962, "quarter": 4, "rd_expense": 10987363, "revenue": 95173632, "salaries_expense": 30267867, "service_revenue": 58677670 } ], "market_conditions": { "gdp_growth": [ -0.004165715919385539, -0.007766922622355616, 0.007131311335063676, 0.0017278887355711026 ], "inflation_rate": [ 0.02585015506958459, 0.024145698481019953, 0.02355205893087141, 0.031183006972463012 ], "interest_rate": [ 0.05028847356177868, 0.053345809213938354, 0.052892279742427405, 0.056317844296534345 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 147190, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 105162364, "net_revenue": 81808573, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 277317 }, { "average_project_size": 50563, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 102234483, "net_revenue": 81119962, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 274983 }, { "average_project_size": 72684, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 102736719, "net_revenue": 80437149, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 272668 }, { "average_project_size": 136916, "billable_hours_per_employee": 145, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 97745231, "net_revenue": 79760082, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 270373 } ], "balance_sheet": [ { "assets": 109335785, "current_assets": 39148688, "current_liabilities": 29027289, "equity": 64160323, "fixed_assets": 70187097, "liabilities": 62672642, "long_term_liabilities": 33645353, "quarter": 1 }, { "assets": 112704136, "current_assets": 53578145, "current_liabilities": 33536982, "equity": 66878653, "fixed_assets": 59125991, "liabilities": 64334054, "long_term_liabilities": 30797072, "quarter": 2 }, { "assets": 116176256, "current_assets": 35627791, "current_liabilities": 27280958, "equity": 68944200, "fixed_assets": 80548465, "liabilities": 66039508, "long_term_liabilities": 38758550, "quarter": 3 }, { "assets": 119755344, "current_assets": 44411602, "current_liabilities": 29294195, "equity": 70695071, "fixed_assets": 75343742, "liabilities": 67790173, "long_term_liabilities": 38495978, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5216, "financing_cash_flow": 70287, "investing_cash_flow": -495878, "net_cash_flow": 20889695, "operating_cash_flow": 21281510, "quarter": 1 }, { "change_in_working_capital": 87188, "financing_cash_flow": -26184, "investing_cash_flow": -314690, "net_cash_flow": 21946569, "operating_cash_flow": 22105157, "quarter": 2 }, { "change_in_working_capital": 94071, "financing_cash_flow": 94320, "investing_cash_flow": -121515, "net_cash_flow": 21559714, "operating_cash_flow": 22033100, "quarter": 3 }, { "change_in_working_capital": -50397, "financing_cash_flow": -169306, "investing_cash_flow": -256162, "net_cash_flow": 23815001, "operating_cash_flow": 23971095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7482323650943742, "current_ratio": 1.3486856454283416, "debt_to_equity_ratio": 0.976813068724732, "profit_margin": 0.21387954047309932, "quarter": 1, "return_on_assets": 0.16003159441348502, "return_on_equity": 0.272710285451649 }, { "asset_turnover_ratio": 0.719760293446551, "current_ratio": 1.5975839746104763, "debt_to_equity_ratio": 0.9619519998406666, "profit_margin": 0.22816296437614209, "quarter": 2, "return_on_assets": 0.164222642193007, "return_on_equity": 0.27674856130849407 }, { "asset_turnover_ratio": 0.69237167532753, "current_ratio": 1.305958207186126, "debt_to_equity_ratio": 0.9578689432903711, "profit_margin": 0.23381549736428375, "quarter": 3, "return_on_assets": 0.16188722762764882, "return_on_equity": 0.27279237412284135 }, { "asset_turnover_ratio": 0.6660252422639277, "current_ratio": 1.516054699574438, "debt_to_equity_ratio": 0.958909469091558, "profit_margin": 0.23482799328115034, "quarter": 4, "return_on_assets": 0.15640137111543015, "return_on_equity": 0.26493926288015185 } ], "income_statement": [ { "depreciation": 3784330, "expenses": 57150734, "income_tax": 7160659, "marketing_expense": 11130924, "net_income": 24657839, "net_profit": 17497180, "operational_expense": 39573070, "product_revenue": 23420655, "quarter": 1, "rd_expense": 8625212, "revenue": 81808573, "salaries_expense": 24598703, "service_revenue": 58387918 }, { "depreciation": 3596586, "expenses": 56675910, "income_tax": 5935481, "marketing_expense": 8645891, "net_income": 24444052, "net_profit": 18508571, "operational_expense": 28449930, "product_revenue": 23869361, "quarter": 2, "rd_expense": 7298707, "revenue": 81119962, "salaries_expense": 21333282, "service_revenue": 57250601 }, { "depreciation": 3225648, "expenses": 56205032, "income_tax": 5424665, "marketing_expense": 11056402, "net_income": 24232117, "net_profit": 18807452, "operational_expense": 30908634, "product_revenue": 17673980, "quarter": 3, "rd_expense": 9690603, "revenue": 80437149, "salaries_expense": 24359760, "service_revenue": 62763169 }, { "depreciation": 5241195, "expenses": 55738066, "income_tax": 5292116, "marketing_expense": 6087986, "net_income": 24022016, "net_profit": 18729900, "operational_expense": 33749173, "product_revenue": 25036837, "quarter": 4, "rd_expense": 5717656, "revenue": 79760082, "salaries_expense": 26390202, "service_revenue": 54723245 } ], "market_conditions": { "gdp_growth": [ 0.00023876546494663604, 0.014731132935996554, -0.003479177103155295, 0.014937178807568103 ], "inflation_rate": [ 0.021324050875869055, 0.021762809863615708, 0.027083328601457155, 0.021327314602254878 ], "interest_rate": [ 0.04335260296704244, 0.04269917176424711, 0.052464262552403544, 0.047764931041489295 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 91370, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 97215288, "net_revenue": 81658066, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 276807 }, { "average_project_size": 71936, "billable_hours_per_employee": 152, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 102620181, "net_revenue": 81833672, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 277402 }, { "average_project_size": 118272, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 101414454, "net_revenue": 82009657, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 277999 }, { "average_project_size": 132359, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 90975285, "net_revenue": 82186020, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 278597 } ], "balance_sheet": [ { "assets": 110296631, "current_assets": 36938980, "current_liabilities": 27217607, "equity": 69432208, "fixed_assets": 73357651, "liabilities": 63840460, "long_term_liabilities": 36622853, "quarter": 1 }, { "assets": 114050419, "current_assets": 54815297, "current_liabilities": 35619275, "equity": 74461532, "fixed_assets": 59235122, "liabilities": 64908454, "long_term_liabilities": 29289179, "quarter": 2 }, { "assets": 117931962, "current_assets": 44887628, "current_liabilities": 30916700, "equity": 75128069, "fixed_assets": 73044334, "liabilities": 65994315, "long_term_liabilities": 35077615, "quarter": 3 }, { "assets": 121945608, "current_assets": 45193341, "current_liabilities": 35162084, "equity": 78165688, "fixed_assets": 76752267, "liabilities": 67098341, "long_term_liabilities": 31936257, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21912, "financing_cash_flow": 24225, "investing_cash_flow": -363374, "net_cash_flow": 25761327, "operating_cash_flow": 25989099, "quarter": 1 }, { "change_in_working_capital": -58397, "financing_cash_flow": -3455, "investing_cash_flow": -292325, "net_cash_flow": 27982890, "operating_cash_flow": 28341193, "quarter": 2 }, { "change_in_working_capital": -29952, "financing_cash_flow": -46555, "investing_cash_flow": -211810, "net_cash_flow": 26968431, "operating_cash_flow": 27341299, "quarter": 3 }, { "change_in_working_capital": 24020, "financing_cash_flow": 72330, "investing_cash_flow": -418205, "net_cash_flow": 27890341, "operating_cash_flow": 27947577, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7403495941775411, "current_ratio": 1.357172215764597, "debt_to_equity_ratio": 0.9194646380826604, "profit_margin": 0.28136886073201883, "quarter": 1, "return_on_assets": 0.2083113218571472, "return_on_equity": 0.3309132413015009 }, { "asset_turnover_ratio": 0.7175218882799544, "current_ratio": 1.538922311024017, "debt_to_equity_ratio": 0.8717045198586567, "profit_margin": 0.3094027969318058, "quarter": 2, "return_on_assets": 0.2220032790936086, "return_on_equity": 0.34003553673862097 }, { "asset_turnover_ratio": 0.695398055024303, "current_ratio": 1.4518893672351836, "debt_to_equity_ratio": 0.8784242145236023, "profit_margin": 0.2827767222584531, "quarter": 3, "return_on_assets": 0.19664238266467576, "return_on_equity": 0.30867853132229445 }, { "asset_turnover_ratio": 0.673956375698254, "current_ratio": 1.2852861906592339, "debt_to_equity_ratio": 0.8584116984935897, "profit_margin": 0.28372734194939725, "quarter": 4, "return_on_assets": 0.19121985106671494, "return_on_equity": 0.29832042161517214 } ], "income_statement": [ { "depreciation": 3013062, "expenses": 49773785, "income_tax": 8908244, "marketing_expense": 9925389, "net_income": 31884281, "net_profit": 22976037, "operational_expense": 27724772, "product_revenue": 17831516, "quarter": 1, "rd_expense": 7063719, "revenue": 81658066, "salaries_expense": 21295322, "service_revenue": 63826550 }, { "depreciation": 3021626, "expenses": 49618112, "income_tax": 6895993, "marketing_expense": 8969794, "net_income": 32215560, "net_profit": 25319567, "operational_expense": 25632266, "product_revenue": 20769387, "quarter": 2, "rd_expense": 9260803, "revenue": 81833672, "salaries_expense": 20520756, "service_revenue": 61064285 }, { "depreciation": 4150877, "expenses": 49462926, "income_tax": 9356309, "marketing_expense": 8805302, "net_income": 32546731, "net_profit": 23190422, "operational_expense": 30261490, "product_revenue": 18386145, "quarter": 3, "rd_expense": 7430538, "revenue": 82009657, "salaries_expense": 23017625, "service_revenue": 63623512 }, { "depreciation": 4629156, "expenses": 49308225, "income_tax": 9559374, "marketing_expense": 6830827, "net_income": 32877795, "net_profit": 23318421, "operational_expense": 29584974, "product_revenue": 29222951, "quarter": 4, "rd_expense": 6636949, "revenue": 82186020, "salaries_expense": 22326202, "service_revenue": 52963069 } ], "market_conditions": { "gdp_growth": [ -0.015089157898419837, -0.011139267970124659, -0.017605530835635198, -0.006797221404892436 ], "inflation_rate": [ 0.03860526375172706, 0.032484886199296174, 0.034744948456407944, 0.03518555400898377 ], "interest_rate": [ 0.042732360484507945, 0.04475540203215967, 0.04478540968442782, 0.041288410383508264 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 65124, "billable_hours_per_employee": 146, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 88211239, "net_revenue": 69438070, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 235383 }, { "average_project_size": 119518, "billable_hours_per_employee": 142, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 79882229, "net_revenue": 68150237, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 231018 }, { "average_project_size": 139812, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 83896784, "net_revenue": 66886289, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 226733 }, { "average_project_size": 122982, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 81431006, "net_revenue": 65645783, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 222528 } ], "balance_sheet": [ { "assets": 80162267, "current_assets": 30887559, "current_liabilities": 28001599, "equity": 45558167, "fixed_assets": 49274708, "liabilities": 46783740, "long_term_liabilities": 18782141, "quarter": 1 }, { "assets": 82218135, "current_assets": 35747998, "current_liabilities": 22755646, "equity": 47010521, "fixed_assets": 46470137, "liabilities": 47376628, "long_term_liabilities": 24620982, "quarter": 2 }, { "assets": 84326728, "current_assets": 36256088, "current_liabilities": 26103527, "equity": 47119115, "fixed_assets": 48070640, "liabilities": 47977029, "long_term_liabilities": 21873502, "quarter": 3 }, { "assets": 86489399, "current_assets": 33369929, "current_liabilities": 26739446, "equity": 48639186, "fixed_assets": 53119470, "liabilities": 48585040, "long_term_liabilities": 21845594, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20207, "financing_cash_flow": 153518, "investing_cash_flow": -344557, "net_cash_flow": 15993083, "operating_cash_flow": 16365702, "quarter": 1 }, { "change_in_working_capital": -11212, "financing_cash_flow": -83530, "investing_cash_flow": -427141, "net_cash_flow": 15278595, "operating_cash_flow": 15476662, "quarter": 2 }, { "change_in_working_capital": -96089, "financing_cash_flow": 153211, "investing_cash_flow": -349709, "net_cash_flow": 14777080, "operating_cash_flow": 14711216, "quarter": 3 }, { "change_in_working_capital": -60001, "financing_cash_flow": -15551, "investing_cash_flow": -358394, "net_cash_flow": 13152251, "operating_cash_flow": 13411938, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8662188907407022, "current_ratio": 1.103064114302901, "debt_to_equity_ratio": 1.0269012798517552, "profit_margin": 0.17540291658451912, "quarter": 1, "return_on_assets": 0.15193731983652609, "return_on_equity": 0.26734262596649244 }, { "asset_turnover_ratio": 0.8288954377279416, "current_ratio": 1.5709506994439972, "debt_to_equity_ratio": 1.0077877673382942, "profit_margin": 0.1785615800573078, "quarter": 2, "return_on_assets": 0.14800887906299504, "return_on_equity": 0.2588572460194602 }, { "asset_turnover_ratio": 0.7931801765153274, "current_ratio": 1.3889344531871115, "debt_to_equity_ratio": 1.018207345362917, "profit_margin": 0.16101081643204931, "quarter": 3, "return_on_assets": 0.12771058779844985, "return_on_equity": 0.22855726386202288 }, { "asset_turnover_ratio": 0.7590038057727745, "current_ratio": 1.247966356520625, "debt_to_equity_ratio": 0.9988867823569252, "profit_margin": 0.16352652842909954, "quarter": 4, "return_on_assets": 0.12411725742249637, "return_on_equity": 0.2207032617692245 } ], "income_statement": [ { "depreciation": 4186062, "expenses": 53268208, "income_tax": 3990222, "marketing_expense": 5508741, "net_income": 16169862, "net_profit": 12179640, "operational_expense": 33979358, "product_revenue": 17813002, "quarter": 1, "rd_expense": 10406697, "revenue": 69438070, "salaries_expense": 17202343, "service_revenue": 51625068 }, { "depreciation": 3307648, "expenses": 52455887, "income_tax": 3525336, "marketing_expense": 8612240, "net_income": 15694350, "net_profit": 12169014, "operational_expense": 26343110, "product_revenue": 21457749, "quarter": 2, "rd_expense": 7413326, "revenue": 68150237, "salaries_expense": 21093991, "service_revenue": 46692488 }, { "depreciation": 3941800, "expenses": 51655954, "income_tax": 4460919, "marketing_expense": 10310509, "net_income": 15230335, "net_profit": 10769416, "operational_expense": 32350932, "product_revenue": 14239895, "quarter": 3, "rd_expense": 9813728, "revenue": 66886289, "salaries_expense": 25379324, "service_revenue": 52646394 }, { "depreciation": 2677111, "expenses": 50868220, "income_tax": 4042736, "marketing_expense": 6332159, "net_income": 14777563, "net_profit": 10734827, "operational_expense": 33159041, "product_revenue": 25654187, "quarter": 4, "rd_expense": 5306137, "revenue": 65645783, "salaries_expense": 15555981, "service_revenue": 39991596 } ], "market_conditions": { "gdp_growth": [ -0.023355529764430553, -0.005500805369038875, -0.0042924636580872495, -0.01506711817660301 ], "inflation_rate": [ 0.03972166772987442, 0.033156535172862156, 0.03271738349965111, 0.03342623772452444 ], "interest_rate": [ 0.053310629779550506, 0.05993998014406987, 0.05676155944854615, 0.0540436229310666 ], "year": 2003 }, "random_event": { "description": "Acosta-Baker Industry Recognition in 2003", "impact": 0.02, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 130223, "billable_hours_per_employee": 110, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 37502741, "net_revenue": 32631237, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 110614 }, { "average_project_size": 191065, "billable_hours_per_employee": 93, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 41359444, "net_revenue": 32315969, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 109546 }, { "average_project_size": 149142, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 38740054, "net_revenue": 32003748, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 108487 }, { "average_project_size": 78030, "billable_hours_per_employee": 112, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 36240073, "net_revenue": 31694543, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 107439 } ], "balance_sheet": [ { "assets": 34815231, "current_assets": 16785463, "current_liabilities": 9024388, "equity": 24751221, "fixed_assets": 18029768, "liabilities": 15463932, "long_term_liabilities": 6439544, "quarter": 1 }, { "assets": 35877979, "current_assets": 12490633, "current_liabilities": 6897537, "equity": 25523188, "fixed_assets": 23387346, "liabilities": 15907608, "long_term_liabilities": 9010071, "quarter": 2 }, { "assets": 36973168, "current_assets": 17515945, "current_liabilities": 7580729, "equity": 26481977, "fixed_assets": 19457223, "liabilities": 16364013, "long_term_liabilities": 8783284, "quarter": 3 }, { "assets": 38101788, "current_assets": 13795679, "current_liabilities": 9873091, "equity": 26830764, "fixed_assets": 24306109, "liabilities": 16833512, "long_term_liabilities": 6960421, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91930, "financing_cash_flow": -14731, "investing_cash_flow": -207681, "net_cash_flow": 7396641, "operating_cash_flow": 7612115, "quarter": 1 }, { "change_in_working_capital": 90346, "financing_cash_flow": -188887, "investing_cash_flow": -222802, "net_cash_flow": 7660759, "operating_cash_flow": 8005035, "quarter": 2 }, { "change_in_working_capital": 56132, "financing_cash_flow": -165946, "investing_cash_flow": -318950, "net_cash_flow": 7033608, "operating_cash_flow": 7345839, "quarter": 3 }, { "change_in_working_capital": -76661, "financing_cash_flow": 4429, "investing_cash_flow": -259038, "net_cash_flow": 7393624, "operating_cash_flow": 7386779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9372690073491111, "current_ratio": 1.860011227354143, "debt_to_equity_ratio": 0.6247745111241179, "profit_margin": 0.16548321474910682, "quarter": 1, "return_on_assets": 0.15510228842083512, "return_on_equity": 0.21816790371674996 }, { "asset_turnover_ratio": 0.9007187667956437, "current_ratio": 1.8108830731897487, "debt_to_equity_ratio": 0.6232610126916748, "profit_margin": 0.17182888744570834, "quarter": 2, "return_on_assets": 0.15476950359996589, "return_on_equity": 0.21755969512899406 }, { "asset_turnover_ratio": 0.865593881487245, "current_ratio": 2.310588467151378, "debt_to_equity_ratio": 0.6179301870098294, "profit_margin": 0.18350419457121084, "quarter": 3, "return_on_assets": 0.15884010804808504, "return_on_equity": 0.22176675102466858 }, { "asset_turnover_ratio": 0.8318387315576896, "current_ratio": 1.3973009060688288, "debt_to_equity_ratio": 0.6273959250657193, "profit_margin": 0.175503019557657, "quarter": 4, "return_on_assets": 0.1459902091733858, "return_on_equity": 0.2073175404174104 } ], "income_statement": [ { "depreciation": 2212193, "expenses": 25271454, "income_tax": 1959861, "marketing_expense": 4987670, "net_income": 7359783, "net_profit": 5399922, "operational_expense": 12833574, "product_revenue": 10595219, "quarter": 1, "rd_expense": 2664586, "revenue": 32631237, "salaries_expense": 12331926, "service_revenue": 22036018 }, { "depreciation": 2452218, "expenses": 24845588, "income_tax": 1917564, "marketing_expense": 4868379, "net_income": 7470381, "net_profit": 5552817, "operational_expense": 15334112, "product_revenue": 12393130, "quarter": 2, "rd_expense": 4272591, "revenue": 32315969, "salaries_expense": 10197020, "service_revenue": 19922839 }, { "depreciation": 1473017, "expenses": 24426898, "income_tax": 1704028, "marketing_expense": 2844621, "net_income": 7576850, "net_profit": 5872822, "operational_expense": 15683784, "product_revenue": 6871920, "quarter": 3, "rd_expense": 4707188, "revenue": 32003748, "salaries_expense": 8725833, "service_revenue": 25131828 }, { "depreciation": 1824291, "expenses": 24015265, "income_tax": 2116790, "marketing_expense": 3343162, "net_income": 7679278, "net_profit": 5562488, "operational_expense": 12792488, "product_revenue": 12020309, "quarter": 4, "rd_expense": 2613181, "revenue": 31694543, "salaries_expense": 10611721, "service_revenue": 19674234 } ], "market_conditions": { "gdp_growth": [ 0.011612607403747487, 0.01620160398826874, 0.011422152957229863, 0.005509640122165095 ], "inflation_rate": [ 0.037910066467472345, 0.03291421009747951, 0.04155409480754536, 0.03717746177332717 ], "interest_rate": [ 0.05822283277191523, 0.05636403044103875, 0.0542190365922961, 0.052121434895540775 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2006, "industry": "Advertising", "location": "Jamesside", "name": "Mora Inc", "num_employees": 880, "region": "North America", "revenue_size": "Large", "website": "www.morainc.com" }

[ { "advertising_kpis": [ { "average_project_size": 141032, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 97928317, "net_revenue": 80483503, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 91459 }, { "average_project_size": 199488, "billable_hours_per_employee": 101, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 100216203, "net_revenue": 83034396, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 94357 }, { "average_project_size": 161600, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 105765741, "net_revenue": 85666138, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 97348 }, { "average_project_size": 144502, "billable_hours_per_employee": 146, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 113158613, "net_revenue": 88381293, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 100433 } ], "balance_sheet": [ { "assets": 84111867, "current_assets": 30053630, "current_liabilities": 28465116, "equity": 51287193, "fixed_assets": 54058237, "liabilities": 49867747, "long_term_liabilities": 21402631, "quarter": 1 }, { "assets": 86436898, "current_assets": 29275428, "current_liabilities": 27575855, "equity": 52857686, "fixed_assets": 57161470, "liabilities": 51062839, "long_term_liabilities": 23486984, "quarter": 2 }, { "assets": 88826197, "current_assets": 39052374, "current_liabilities": 26374102, "equity": 56024686, "fixed_assets": 49773823, "liabilities": 52286571, "long_term_liabilities": 25912469, "quarter": 3 }, { "assets": 91281542, "current_assets": 34145735, "current_liabilities": 25451435, "equity": 56920624, "fixed_assets": 57135807, "liabilities": 53539630, "long_term_liabilities": 28088195, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38096, "financing_cash_flow": 190394, "investing_cash_flow": -313267, "net_cash_flow": 20574307, "operating_cash_flow": 20867442, "quarter": 1 }, { "change_in_working_capital": 19156, "financing_cash_flow": 10227, "investing_cash_flow": -241935, "net_cash_flow": 20172708, "operating_cash_flow": 20546355, "quarter": 2 }, { "change_in_working_capital": 2424, "financing_cash_flow": 42136, "investing_cash_flow": -417557, "net_cash_flow": 24471890, "operating_cash_flow": 24998177, "quarter": 3 }, { "change_in_working_capital": 32003, "financing_cash_flow": 94828, "investing_cash_flow": -348634, "net_cash_flow": 22772933, "operating_cash_flow": 23072980, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9568626386571588, "current_ratio": 1.055805639436003, "debt_to_equity_ratio": 0.9723235779349437, "profit_margin": 0.21175858858926655, "quarter": 1, "return_on_assets": 0.20262388183584132, "return_on_equity": 0.3323066052766818 }, { "asset_turnover_ratio": 0.9606360006116832, "current_ratio": 1.0616326492868489, "debt_to_equity_ratio": 0.9660437840581974, "profit_margin": 0.21055885081647369, "quarter": 2, "return_on_assets": 0.20227041234172935, "return_on_equity": 0.33076792275772343 }, { "asset_turnover_ratio": 0.9644242452482796, "current_ratio": 1.4807091441445097, "debt_to_equity_ratio": 0.9332773591984076, "profit_margin": 0.22745346591905427, "quarter": 3, "return_on_assets": 0.2193616371980892, "return_on_equity": 0.3477941848705765 }, { "asset_turnover_ratio": 0.9682274320037232, "current_ratio": 1.341603528445449, "debt_to_equity_ratio": 0.9406015998700225, "profit_margin": 0.21699967661708683, "quarter": 4, "return_on_assets": 0.21010503963660035, "return_on_equity": 0.33693783820781725 } ], "income_statement": [ { "depreciation": 3824369, "expenses": 56939995, "income_tax": 6500435, "marketing_expense": 9312602, "net_income": 23543508, "net_profit": 17043073, "operational_expense": 38747203, "product_revenue": 27560652, "quarter": 1, "rd_expense": 9572502, "revenue": 80483503, "salaries_expense": 17756090, "service_revenue": 52922851 }, { "depreciation": 3062728, "expenses": 58524470, "income_tax": 7026299, "marketing_expense": 7815565, "net_income": 24509926, "net_profit": 17483627, "operational_expense": 35797439, "product_revenue": 17445586, "quarter": 2, "rd_expense": 11590977, "revenue": 83034396, "salaries_expense": 28546035, "service_revenue": 65588810 }, { "depreciation": 5513117, "expenses": 60153037, "income_tax": 6028041, "marketing_expense": 10478863, "net_income": 25513101, "net_profit": 19485060, "operational_expense": 34407679, "product_revenue": 24091496, "quarter": 3, "rd_expense": 9825207, "revenue": 85666138, "salaries_expense": 26918702, "service_revenue": 61574642 }, { "depreciation": 3894268, "expenses": 61826923, "income_tax": 7375658, "marketing_expense": 6742280, "net_income": 26554370, "net_profit": 19178712, "operational_expense": 35734644, "product_revenue": 35098938, "quarter": 4, "rd_expense": 12279524, "revenue": 88381293, "salaries_expense": 25277963, "service_revenue": 53282355 } ], "market_conditions": { "gdp_growth": [ 0.05135443887732922, 0.046121816685425726, 0.04025593551440063, 0.05103597860103096 ], "inflation_rate": [ 0.010624781828542512, 0.007877203611171665, 0.010426937696322679, 0.01036953554803522 ], "interest_rate": [ 0.01784918588210018, 0.01815134626452013, 0.01901407171444425, 0.0155978940045233 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 101421, "billable_hours_per_employee": 156, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 28768009, "net_revenue": 22488949, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 25556 }, { "average_project_size": 69054, "billable_hours_per_employee": 108, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 28254328, "net_revenue": 23076225, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 26223 }, { "average_project_size": 78435, "billable_hours_per_employee": 93, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 29572829, "net_revenue": 23678838, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 26908 }, { "average_project_size": 111007, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 28224319, "net_revenue": 24297187, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 27610 } ], "balance_sheet": [ { "assets": 27270338, "current_assets": 9470780, "current_liabilities": 5919604, "equity": 20804248, "fixed_assets": 17799558, "liabilities": 12393295, "long_term_liabilities": 6473691, "quarter": 1 }, { "assets": 27801236, "current_assets": 8517161, "current_liabilities": 7025228, "equity": 21048428, "fixed_assets": 19284075, "liabilities": 12694127, "long_term_liabilities": 5668899, "quarter": 2 }, { "assets": 28342468, "current_assets": 9290192, "current_liabilities": 6903124, "equity": 21294943, "fixed_assets": 19052276, "liabilities": 13002262, "long_term_liabilities": 6099138, "quarter": 3 }, { "assets": 28894238, "current_assets": 12780599, "current_liabilities": 7665364, "equity": 21592899, "fixed_assets": 16113639, "liabilities": 13317876, "long_term_liabilities": 5652512, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15337, "financing_cash_flow": 60601, "investing_cash_flow": -381209, "net_cash_flow": 6315573, "operating_cash_flow": 6809422, "quarter": 1 }, { "change_in_working_capital": 84195, "financing_cash_flow": -27331, "investing_cash_flow": -335677, "net_cash_flow": 6654978, "operating_cash_flow": 6987442, "quarter": 2 }, { "change_in_working_capital": 27669, "financing_cash_flow": 41968, "investing_cash_flow": -194293, "net_cash_flow": 6635876, "operating_cash_flow": 7214245, "quarter": 3 }, { "change_in_working_capital": -99601, "financing_cash_flow": -8635, "investing_cash_flow": -330277, "net_cash_flow": 6707992, "operating_cash_flow": 7037799, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8246670429974136, "current_ratio": 1.5999009393195895, "debt_to_equity_ratio": 0.5957098281081825, "profit_margin": 0.2635607826759712, "quarter": 1, "return_on_assets": 0.2173498912994771, "return_on_equity": 0.2849035927662466 }, { "asset_turnover_ratio": 0.830043131895287, "current_ratio": 1.2123679117603017, "debt_to_equity_ratio": 0.603091451770175, "profit_margin": 0.25746494498125233, "quarter": 2, "return_on_assets": 0.21370700928548644, "return_on_equity": 0.28226901315385644 }, { "asset_turnover_ratio": 0.8354543436372585, "current_ratio": 1.345795323972161, "debt_to_equity_ratio": 0.610579798217821, "profit_margin": 0.25147927444750456, "quarter": 3, "return_on_assets": 0.2100994521719139, "return_on_equity": 0.2796315068793563 }, { "asset_turnover_ratio": 0.8409007705965459, "current_ratio": 1.6673179512414544, "debt_to_equity_ratio": 0.6167710968314166, "profit_margin": 0.24762278036548016, "quarter": 4, "return_on_assets": 0.20822618682659153, "return_on_equity": 0.2786349808795938 } ], "income_statement": [ { "depreciation": 882217, "expenses": 14980796, "income_tax": 1580948, "marketing_expense": 2373951, "net_income": 7508153, "net_profit": 5927205, "operational_expense": 7655741, "product_revenue": 8029246, "quarter": 1, "rd_expense": 2978002, "revenue": 22488949, "salaries_expense": 6954474, "service_revenue": 14459703 }, { "depreciation": 1046123, "expenses": 15414707, "income_tax": 1720199, "marketing_expense": 2444158, "net_income": 7661518, "net_profit": 5941319, "operational_expense": 8717382, "product_revenue": 7905600, "quarter": 2, "rd_expense": 1575139, "revenue": 23076225, "salaries_expense": 5564108, "service_revenue": 15170625 }, { "depreciation": 1259508, "expenses": 15861187, "income_tax": 1862914, "marketing_expense": 1615386, "net_income": 7817651, "net_profit": 5954737, "operational_expense": 8628302, "product_revenue": 4759389, "quarter": 3, "rd_expense": 2723686, "revenue": 23678838, "salaries_expense": 7350923, "service_revenue": 18919449 }, { "depreciation": 1021262, "expenses": 16320599, "income_tax": 1960051, "marketing_expense": 3235201, "net_income": 7976588, "net_profit": 6016537, "operational_expense": 10676966, "product_revenue": 7043659, "quarter": 4, "rd_expense": 3093786, "revenue": 24297187, "salaries_expense": 7038402, "service_revenue": 17253528 } ], "market_conditions": { "gdp_growth": [ 0.06279621886524654, 0.05773882843117249, 0.0541251308420648, 0.05089668402716395 ], "inflation_rate": [ 0.005972102810764424, 0.007516258431983019, 0.010207641121410222, 0.0033108229531125938 ], "interest_rate": [ 0.010008982064877738, 0.014230283900227313, 0.005892988814735911, 0.008683394501448165 ], "year": 2007 }, "random_event": { "description": "Mora Inc New Ad Campaign Launch in 2007", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 56095, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 79003798, "net_revenue": 69910660, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 79444 }, { "average_project_size": 181761, "billable_hours_per_employee": 136, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 90296077, "net_revenue": 71535727, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 81291 }, { "average_project_size": 109985, "billable_hours_per_employee": 90, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 81707807, "net_revenue": 73198570, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 83180 }, { "average_project_size": 81698, "billable_hours_per_employee": 152, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 95414019, "net_revenue": 74900064, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 85114 } ], "balance_sheet": [ { "assets": 88011761, "current_assets": 34730822, "current_liabilities": 23006194, "equity": 61071841, "fixed_assets": 53280939, "liabilities": 39200649, "long_term_liabilities": 16194455, "quarter": 1 }, { "assets": 90660989, "current_assets": 30918369, "current_liabilities": 22443677, "equity": 63268946, "fixed_assets": 59742620, "liabilities": 40007570, "long_term_liabilities": 17563893, "quarter": 2 }, { "assets": 93389961, "current_assets": 31037696, "current_liabilities": 22660396, "equity": 65761754, "fixed_assets": 62352265, "liabilities": 40831100, "long_term_liabilities": 18170704, "quarter": 3 }, { "assets": 96201078, "current_assets": 31978214, "current_liabilities": 22207956, "equity": 68308377, "fixed_assets": 64222864, "liabilities": 41671582, "long_term_liabilities": 19463626, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11778, "financing_cash_flow": 15645, "investing_cash_flow": -229875, "net_cash_flow": 17032586, "operating_cash_flow": 17550891, "quarter": 1 }, { "change_in_working_capital": 69086, "financing_cash_flow": -70813, "investing_cash_flow": -396202, "net_cash_flow": 16305037, "operating_cash_flow": 16645707, "quarter": 2 }, { "change_in_working_capital": 64408, "financing_cash_flow": -134379, "investing_cash_flow": -342299, "net_cash_flow": 17801806, "operating_cash_flow": 18317170, "quarter": 3 }, { "change_in_working_capital": -85287, "financing_cash_flow": -102589, "investing_cash_flow": -499002, "net_cash_flow": 18520246, "operating_cash_flow": 19026610, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7943331573606396, "current_ratio": 1.5096291894261171, "debt_to_equity_ratio": 0.6418776371912548, "profit_margin": 0.175377102719385, "quarter": 1, "return_on_assets": 0.1393078477318503, "return_on_equity": 0.20075911908403088 }, { "asset_turnover_ratio": 0.7890464001004887, "current_ratio": 1.37759819837008, "debt_to_equity_ratio": 0.6323413385138421, "profit_margin": 0.17635281738312383, "quarter": 2, "return_on_assets": 0.13915055570373272, "return_on_equity": 0.19939524518078744 }, { "asset_turnover_ratio": 0.7837948449298527, "current_ratio": 1.3696890380909494, "debt_to_equity_ratio": 0.6208943271190729, "profit_margin": 0.18037091434982952, "quarter": 3, "return_on_assets": 0.14137379284268037, "return_on_equity": 0.2007685652666746 }, { "asset_turnover_ratio": 0.7785782192586241, "current_ratio": 1.4399440452781878, "debt_to_equity_ratio": 0.6100508287585285, "profit_margin": 0.18396354107254168, "quarter": 4, "return_on_assets": 0.14323000621677026, "return_on_equity": 0.2017158305488652 } ], "income_statement": [ { "depreciation": 5290162, "expenses": 53277350, "income_tax": 4372581, "marketing_expense": 9391798, "net_income": 16633310, "net_profit": 12260729, "operational_expense": 31758494, "product_revenue": 14881535, "quarter": 1, "rd_expense": 8251407, "revenue": 69910660, "salaries_expense": 17341144, "service_revenue": 55029125 }, { "depreciation": 4030180, "expenses": 54066844, "income_tax": 4853356, "marketing_expense": 9599532, "net_income": 17468883, "net_profit": 12615527, "operational_expense": 28452383, "product_revenue": 15270378, "quarter": 2, "rd_expense": 7494848, "revenue": 71535727, "salaries_expense": 24393356, "service_revenue": 56265349 }, { "depreciation": 5114277, "expenses": 54868038, "income_tax": 5127639, "marketing_expense": 8868841, "net_income": 18330532, "net_profit": 13202893, "operational_expense": 28334241, "product_revenue": 27357353, "quarter": 3, "rd_expense": 7627071, "revenue": 73198570, "salaries_expense": 22005262, "service_revenue": 45841217 }, { "depreciation": 5247729, "expenses": 55681104, "income_tax": 5440079, "marketing_expense": 10860051, "net_income": 19218960, "net_profit": 13778881, "operational_expense": 34151185, "product_revenue": 23313102, "quarter": 4, "rd_expense": 9634164, "revenue": 74900064, "salaries_expense": 27121128, "service_revenue": 51586962 } ], "market_conditions": { "gdp_growth": [ 0.030965183427698346, 0.032122093015722344, 0.03497733453104627, 0.02945628945700585 ], "inflation_rate": [ 0.003922103956569235, 0.0031113793809286775, 0.005862720323223678, 0.007044659558821317 ], "interest_rate": [ 0.008495810129305156, 0.01560178427907042, 0.010874121256570002, 0.012015031287131155 ], "year": 2008 }, "random_event": { "description": "Mora Inc Technology Adoption in 2008", "impact": -0.1, "type": "Technology Adoption" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 149187, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 41735889, "net_revenue": 34579415, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 39295 }, { "average_project_size": 157321, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 40074955, "net_revenue": 35264727, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 40074 }, { "average_project_size": 198789, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 42310766, "net_revenue": 35963621, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 40868 }, { "average_project_size": 93551, "billable_hours_per_employee": 86, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 47604238, "net_revenue": 36676366, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 41678 } ], "balance_sheet": [ { "assets": 42746056, "current_assets": 20748948, "current_liabilities": 10496483, "equity": 26010000, "fixed_assets": 21997108, "liabilities": 22831923, "long_term_liabilities": 12335440, "quarter": 1 }, { "assets": 43866354, "current_assets": 20000171, "current_liabilities": 13534374, "equity": 27310533, "fixed_assets": 23866183, "liabilities": 23317977, "long_term_liabilities": 9783603, "quarter": 2 }, { "assets": 45016012, "current_assets": 18044990, "current_liabilities": 13566921, "equity": 27624234, "fixed_assets": 26971022, "liabilities": 23814378, "long_term_liabilities": 10247457, "quarter": 3 }, { "assets": 46195800, "current_assets": 21398549, "current_liabilities": 13702333, "equity": 28432342, "fixed_assets": 24797251, "liabilities": 24321346, "long_term_liabilities": 10619013, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78289, "financing_cash_flow": 117737, "investing_cash_flow": -400764, "net_cash_flow": 7514006, "operating_cash_flow": 7748804, "quarter": 1 }, { "change_in_working_capital": -77656, "financing_cash_flow": -19565, "investing_cash_flow": -355935, "net_cash_flow": 8518425, "operating_cash_flow": 9029560, "quarter": 2 }, { "change_in_working_capital": -19515, "financing_cash_flow": 168527, "investing_cash_flow": -377896, "net_cash_flow": 8435865, "operating_cash_flow": 8441036, "quarter": 3 }, { "change_in_working_capital": 97655, "financing_cash_flow": 191499, "investing_cash_flow": -484225, "net_cash_flow": 9101832, "operating_cash_flow": 9222198, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8089498362141293, "current_ratio": 1.9767524036384378, "debt_to_equity_ratio": 0.877813264129181, "profit_margin": 0.17628600715194284, "quarter": 1, "return_on_assets": 0.142606536612407, "return_on_equity": 0.23436628219915417 }, { "asset_turnover_ratio": 0.8039128804732666, "current_ratio": 1.4777315153253485, "debt_to_equity_ratio": 0.8538089315210362, "profit_margin": 0.19175410035075557, "quarter": 2, "return_on_assets": 0.15415359115553576, "return_on_equity": 0.2476024909510188 }, { "asset_turnover_ratio": 0.7989073088038097, "current_ratio": 1.3300726082211285, "debt_to_equity_ratio": 0.8620828363964771, "profit_margin": 0.17858602169119733, "quarter": 3, "return_on_assets": 0.14267367797929323, "return_on_equity": 0.23249875453560087 }, { "asset_turnover_ratio": 0.7939329116499768, "current_ratio": 1.5616719430187544, "debt_to_equity_ratio": 0.8554112777624862, "profit_margin": 0.1788041923237433, "quarter": 4, "return_on_assets": 0.14195853302681197, "return_on_equity": 0.23064888569502998 } ], "income_statement": [ { "depreciation": 1652937, "expenses": 26062576, "income_tax": 2420972, "marketing_expense": 3119638, "net_income": 8516839, "net_profit": 6095867, "operational_expense": 16394332, "product_revenue": 11611789, "quarter": 1, "rd_expense": 2980247, "revenue": 34579415, "salaries_expense": 9684126, "service_revenue": 22967626 }, { "depreciation": 2267404, "expenses": 26524717, "income_tax": 1977854, "marketing_expense": 3516827, "net_income": 8740010, "net_profit": 6762156, "operational_expense": 13317202, "product_revenue": 12812425, "quarter": 2, "rd_expense": 3675077, "revenue": 35264727, "salaries_expense": 8556384, "service_revenue": 22452302 }, { "depreciation": 2018436, "expenses": 26995052, "income_tax": 2545969, "marketing_expense": 5289763, "net_income": 8968569, "net_profit": 6422600, "operational_expense": 18738367, "product_revenue": 13828479, "quarter": 3, "rd_expense": 4724020, "revenue": 35963621, "salaries_expense": 9609570, "service_revenue": 22135142 }, { "depreciation": 2664310, "expenses": 27473728, "income_tax": 2644750, "marketing_expense": 4169234, "net_income": 9202638, "net_profit": 6557888, "operational_expense": 16960883, "product_revenue": 10814610, "quarter": 4, "rd_expense": 3536890, "revenue": 36676366, "salaries_expense": 11214041, "service_revenue": 25861756 } ], "market_conditions": { "gdp_growth": [ 0.055602643241377654, 0.044759053492274985, 0.051383431431855295, 0.04776564170231303 ], "inflation_rate": [ 0.00626858750668225, 0.005997107447906489, 0.009462240077756702, 0.010356204807833313 ], "interest_rate": [ 0.012396259837069558, 0.015063910811861841, 0.01759266663410163, 0.017515501606261932 ], "year": 2009 }, "random_event": { "description": "Mora Inc Award Nomination in 2009", "impact": 0.02, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 137609, "billable_hours_per_employee": 88, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 87734902, "net_revenue": 78873073, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 89628 }, { "average_project_size": 69295, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 103157648, "net_revenue": 80260773, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 91205 }, { "average_project_size": 66121, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 100461953, "net_revenue": 81672889, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 92810 }, { "average_project_size": 198849, "billable_hours_per_employee": 109, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 94161835, "net_revenue": 83109850, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 94443 } ], "balance_sheet": [ { "assets": 98944492, "current_assets": 30315245, "current_liabilities": 28188077, "equity": 64716131, "fixed_assets": 68629247, "liabilities": 55628084, "long_term_liabilities": 27440007, "quarter": 1 }, { "assets": 100748826, "current_assets": 48847121, "current_liabilities": 23950098, "equity": 66512502, "fixed_assets": 51901705, "liabilities": 57180352, "long_term_liabilities": 33230254, "quarter": 2 }, { "assets": 102586065, "current_assets": 50952547, "current_liabilities": 31300413, "equity": 66905836, "fixed_assets": 51633518, "liabilities": 58775936, "long_term_liabilities": 27475523, "quarter": 3 }, { "assets": 104456807, "current_assets": 36335690, "current_liabilities": 28811498, "equity": 68178961, "fixed_assets": 68121117, "liabilities": 60416043, "long_term_liabilities": 31604545, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55058, "financing_cash_flow": 184875, "investing_cash_flow": -417005, "net_cash_flow": 25280653, "operating_cash_flow": 25687933, "quarter": 1 }, { "change_in_working_capital": -2182, "financing_cash_flow": -102617, "investing_cash_flow": -331030, "net_cash_flow": 27125186, "operating_cash_flow": 27787552, "quarter": 2 }, { "change_in_working_capital": -54662, "financing_cash_flow": 154946, "investing_cash_flow": -376493, "net_cash_flow": 27563522, "operating_cash_flow": 27792235, "quarter": 3 }, { "change_in_working_capital": 82343, "financing_cash_flow": -22872, "investing_cash_flow": -137766, "net_cash_flow": 27759280, "operating_cash_flow": 27805574, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7971446556115523, "current_ratio": 1.0754633953923143, "debt_to_equity_ratio": 0.8595706069017012, "profit_margin": 0.27131848913760465, "quarter": 1, "return_on_assets": 0.2162800835846426, "return_on_equity": 0.33067061750029525 }, { "asset_turnover_ratio": 0.7966422655882859, "current_ratio": 2.0395374165066045, "debt_to_equity_ratio": 0.8596932949537818, "profit_margin": 0.2858685151213283, "quarter": 2, "return_on_assets": 0.22773494154661414, "return_on_equity": 0.3449581253160496 }, { "asset_turnover_ratio": 0.796140187266175, "current_ratio": 1.627855421588207, "debt_to_equity_ratio": 0.8784874312010689, "profit_margin": 0.2827830297517699, "quarter": 3, "return_on_assets": 0.2251349342622704, "return_on_equity": 0.3451971962505633 }, { "asset_turnover_ratio": 0.7956384307247684, "current_ratio": 1.2611524051960088, "debt_to_equity_ratio": 0.8861390979542795, "profit_margin": 0.29043725864022135, "quarter": 4, "return_on_assets": 0.23108304468850938, "return_on_equity": 0.35404172556985725 } ], "income_statement": [ { "depreciation": 4288210, "expenses": 48832277, "income_tax": 8641073, "marketing_expense": 9736698, "net_income": 30040796, "net_profit": 21399723, "operational_expense": 32211991, "product_revenue": 25136471, "quarter": 1, "rd_expense": 8164921, "revenue": 78873073, "salaries_expense": 19607030, "service_revenue": 53736602 }, { "depreciation": 4843524, "expenses": 49893505, "income_tax": 7423240, "marketing_expense": 6114613, "net_income": 30367268, "net_profit": 22944028, "operational_expense": 30537148, "product_revenue": 20995290, "quarter": 2, "rd_expense": 7440601, "revenue": 80260773, "salaries_expense": 19692766, "service_revenue": 59265483 }, { "depreciation": 4696528, "expenses": 50977797, "income_tax": 7599385, "marketing_expense": 5579494, "net_income": 30695092, "net_profit": 23095707, "operational_expense": 33032899, "product_revenue": 20051107, "quarter": 3, "rd_expense": 5169707, "revenue": 81672889, "salaries_expense": 19348825, "service_revenue": 61621782 }, { "depreciation": 3667377, "expenses": 52085652, "income_tax": 6886001, "marketing_expense": 8498363, "net_income": 31024198, "net_profit": 24138197, "operational_expense": 30053309, "product_revenue": 25310952, "quarter": 4, "rd_expense": 6774239, "revenue": 83109850, "salaries_expense": 15824897, "service_revenue": 57798898 } ], "market_conditions": { "gdp_growth": [ 0.0545379671842741, 0.05502953165444771, 0.058968948497764094, 0.05772879985413992 ], "inflation_rate": [ 0.004609480653505382, 0.004279291737342353, 0.010290297794102031, 0.00950671097560297 ], "interest_rate": [ 0.01590685533708797, 0.0126761658554334, 0.016035388166497983, 0.01570284147306662 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 142895, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 26739337, "net_revenue": 23866362, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 27121 }, { "average_project_size": 116983, "billable_hours_per_employee": 147, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 27803208, "net_revenue": 24343318, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 27663 }, { "average_project_size": 51221, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 28035739, "net_revenue": 24829807, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 28216 }, { "average_project_size": 129348, "billable_hours_per_employee": 95, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 32639791, "net_revenue": 25326017, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 28780 } ], "balance_sheet": [ { "assets": 34922572, "current_assets": 16895950, "current_liabilities": 6108803, "equity": 26519446, "fixed_assets": 18026622, "liabilities": 14314177, "long_term_liabilities": 8205374, "quarter": 1 }, { "assets": 35522706, "current_assets": 11368995, "current_liabilities": 7343236, "equity": 27396727, "fixed_assets": 24153711, "liabilities": 14668591, "long_term_liabilities": 7325355, "quarter": 2 }, { "assets": 36133154, "current_assets": 16567749, "current_liabilities": 6105191, "equity": 27784245, "fixed_assets": 19565405, "liabilities": 15031781, "long_term_liabilities": 8926590, "quarter": 3 }, { "assets": 36754092, "current_assets": 17047726, "current_liabilities": 8545868, "equity": 27918219, "fixed_assets": 19706366, "liabilities": 15403963, "long_term_liabilities": 6858095, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94483, "financing_cash_flow": 151167, "investing_cash_flow": -127972, "net_cash_flow": 6648206, "operating_cash_flow": 6708370, "quarter": 1 }, { "change_in_working_capital": -95369, "financing_cash_flow": 28098, "investing_cash_flow": -309896, "net_cash_flow": 7306050, "operating_cash_flow": 7795631, "quarter": 2 }, { "change_in_working_capital": 64224, "financing_cash_flow": 63178, "investing_cash_flow": -127848, "net_cash_flow": 7853830, "operating_cash_flow": 8070479, "quarter": 3 }, { "change_in_working_capital": 58681, "financing_cash_flow": 142799, "investing_cash_flow": -377292, "net_cash_flow": 7354767, "operating_cash_flow": 7424416, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6834079116509517, "current_ratio": 2.765836449464813, "debt_to_equity_ratio": 0.5397615395133065, "profit_margin": 0.2476728962713295, "quarter": 1, "return_on_assets": 0.16926161681333207, "return_on_equity": 0.22289496545289822 }, { "asset_turnover_ratio": 0.6852889529305566, "current_ratio": 1.548226830786863, "debt_to_equity_ratio": 0.5354139930656681, "profit_margin": 0.2687641840771254, "quarter": 2, "return_on_assets": 0.18418112629144864, "return_on_equity": 0.23880998631697867 }, { "asset_turnover_ratio": 0.6871751909617411, "current_ratio": 2.7137150991672496, "debt_to_equity_ratio": 0.5410181561528845, "profit_margin": 0.26914715849382154, "quarter": 3, "return_on_assets": 0.18495125003480184, "return_on_equity": 0.24052739241249851 }, { "asset_turnover_ratio": 0.6890665942720064, "current_ratio": 1.9948501427824534, "debt_to_equity_ratio": 0.5517530684890751, "profit_margin": 0.2593416090654918, "quarter": 4, "return_on_assets": 0.17870363931178057, "return_on_equity": 0.23526178371191944 } ], "income_statement": [ { "depreciation": 797319, "expenses": 15687193, "income_tax": 2268118, "marketing_expense": 1798196, "net_income": 8179169, "net_profit": 5911051, "operational_expense": 8086215, "product_revenue": 8461650, "quarter": 1, "rd_expense": 1999074, "revenue": 23866362, "salaries_expense": 5061180, "service_revenue": 15404712 }, { "depreciation": 1253019, "expenses": 16011142, "income_tax": 1789564, "marketing_expense": 2864119, "net_income": 8332176, "net_profit": 6542612, "operational_expense": 8683233, "product_revenue": 5498425, "quarter": 2, "rd_expense": 1800238, "revenue": 24343318, "salaries_expense": 7264028, "service_revenue": 18844893 }, { "depreciation": 1387607, "expenses": 16341781, "income_tax": 1805154, "marketing_expense": 1718418, "net_income": 8488026, "net_profit": 6682872, "operational_expense": 8410286, "product_revenue": 9535523, "quarter": 3, "rd_expense": 1919869, "revenue": 24829807, "salaries_expense": 5238307, "service_revenue": 15294284 }, { "depreciation": 856326, "expenses": 16679248, "income_tax": 2078679, "marketing_expense": 1772067, "net_income": 8646769, "net_profit": 6568090, "operational_expense": 9372415, "product_revenue": 9635082, "quarter": 4, "rd_expense": 2362365, "revenue": 25326017, "salaries_expense": 7840950, "service_revenue": 15690935 } ], "market_conditions": { "gdp_growth": [ 0.05051284653314129, 0.04550914044028611, 0.05232590431581794, 0.06062702233434194 ], "inflation_rate": [ 0.0006383208642819667, 0.004433551378174739, 0.005152155073299086, 0.003910534209311669 ], "interest_rate": [ 0.019085002995668943, 0.012190058163208882, 0.013318617453029539, 0.016027438420533873 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 126729, "billable_hours_per_employee": 109, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 75493968, "net_revenue": 63642951, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 72322 }, { "average_project_size": 177296, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 74127811, "net_revenue": 65488969, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 74419 }, { "average_project_size": 97845, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 86519971, "net_revenue": 67388533, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 76578 }, { "average_project_size": 105267, "billable_hours_per_employee": 113, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 86713008, "net_revenue": 69343196, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 78799 } ], "balance_sheet": [ { "assets": 66765780, "current_assets": 27968858, "current_liabilities": 19092326, "equity": 41531760, "fixed_assets": 38796922, "liabilities": 38029739, "long_term_liabilities": 18937413, "quarter": 1 }, { "assets": 68419628, "current_assets": 30013591, "current_liabilities": 18874601, "equity": 42949934, "fixed_assets": 38406037, "liabilities": 38664263, "long_term_liabilities": 19789662, "quarter": 2 }, { "assets": 70114443, "current_assets": 24870532, "current_liabilities": 19946238, "equity": 44310477, "fixed_assets": 45243911, "liabilities": 39309373, "long_term_liabilities": 19363135, "quarter": 3 }, { "assets": 71851241, "current_assets": 29798627, "current_liabilities": 20698486, "equity": 46006911, "fixed_assets": 42052614, "liabilities": 39965248, "long_term_liabilities": 19266762, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99805, "financing_cash_flow": 106200, "investing_cash_flow": -151719, "net_cash_flow": 14720884, "operating_cash_flow": 15228383, "quarter": 1 }, { "change_in_working_capital": -57975, "financing_cash_flow": -5311, "investing_cash_flow": -165584, "net_cash_flow": 15906876, "operating_cash_flow": 16239303, "quarter": 2 }, { "change_in_working_capital": -9534, "financing_cash_flow": -72537, "investing_cash_flow": -352267, "net_cash_flow": 17054246, "operating_cash_flow": 17596102, "quarter": 3 }, { "change_in_working_capital": -55596, "financing_cash_flow": -199869, "investing_cash_flow": -488062, "net_cash_flow": 17433659, "operating_cash_flow": 17478616, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9532271022670595, "current_ratio": 1.4649266935835896, "debt_to_equity_ratio": 0.9156784831656545, "profit_margin": 0.20105477195738455, "quarter": 1, "return_on_assets": 0.19165085766990217, "return_on_equity": 0.3080947929969739 }, { "asset_turnover_ratio": 0.957166399677005, "current_ratio": 1.5901576409482776, "debt_to_equity_ratio": 0.9002170527200345, "profit_margin": 0.20147773283772416, "quarter": 2, "return_on_assets": 0.1928477161553699, "return_on_equity": 0.30720813214753717 }, { "asset_turnover_ratio": 0.9611219902296022, "current_ratio": 1.246878333648681, "debt_to_equity_ratio": 0.8871349545616491, "profit_margin": 0.20041105509746, "quarter": 3, "return_on_assets": 0.1926194721392852, "return_on_equity": 0.3047903772283923 }, { "asset_turnover_ratio": 0.9650939223165261, "current_ratio": 1.4396524943901694, "debt_to_equity_ratio": 0.8686792295183652, "profit_margin": 0.20363811901603152, "quarter": 4, "return_on_assets": 0.19652991101434142, "return_on_equity": 0.30693036530968143 } ], "income_statement": [ { "depreciation": 2432664, "expenses": 46211254, "income_tax": 4635978, "marketing_expense": 7499289, "net_income": 17431697, "net_profit": 12795719, "operational_expense": 30242031, "product_revenue": 16306602, "quarter": 1, "rd_expense": 8152370, "revenue": 63642951, "salaries_expense": 18065694, "service_revenue": 47336349 }, { "depreciation": 3044734, "expenses": 47285022, "income_tax": 5009378, "marketing_expense": 5741367, "net_income": 18203947, "net_profit": 13194569, "operational_expense": 30228937, "product_revenue": 16300578, "quarter": 2, "rd_expense": 8413934, "revenue": 65488969, "salaries_expense": 17355596, "service_revenue": 49188391 }, { "depreciation": 4090695, "expenses": 48383740, "income_tax": 5499386, "marketing_expense": 8297190, "net_income": 19004793, "net_profit": 13505407, "operational_expense": 28234272, "product_revenue": 17270903, "quarter": 3, "rd_expense": 8341547, "revenue": 67388533, "salaries_expense": 21585427, "service_revenue": 50117630 }, { "depreciation": 3357698, "expenses": 49507988, "income_tax": 5714290, "marketing_expense": 9572772, "net_income": 19835208, "net_profit": 14120918, "operational_expense": 33334130, "product_revenue": 27435367, "quarter": 4, "rd_expense": 9244380, "revenue": 69343196, "salaries_expense": 23378891, "service_revenue": 41907829 } ], "market_conditions": { "gdp_growth": [ 0.06539814694510178, 0.06596216123162509, 0.05168400581593245, 0.04758691785020194 ], "inflation_rate": [ 0.0009235537847757666, 0.008906777519785716, 0.003305820691383512, 0.0069734466595053135 ], "interest_rate": [ 0.02095264062286267, 0.019810795617926293, 0.01599135732253022, 0.016706252703994194 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1999, "industry": "Advertising", "location": "South Sarah", "name": "Ali Inc", "num_employees": 705, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.aliinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 110270, "billable_hours_per_employee": 130, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 23201187, "net_revenue": 18263286, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 25905 }, { "average_project_size": 157509, "billable_hours_per_employee": 136, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 19926324, "net_revenue": 17846743, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 25315 }, { "average_project_size": 124994, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 22341595, "net_revenue": 17439701, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 24737 }, { "average_project_size": 90452, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 21264815, "net_revenue": 17041943, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 24173 } ], "balance_sheet": [ { "assets": 22111673, "current_assets": 10463458, "current_liabilities": 6486054, "equity": 11874591, "fixed_assets": 11648215, "liabilities": 13183348, "long_term_liabilities": 6697294, "quarter": 1 }, { "assets": 22785994, "current_assets": 7200189, "current_liabilities": 5844386, "equity": 12260630, "fixed_assets": 15585805, "liabilities": 13392680, "long_term_liabilities": 7548294, "quarter": 2 }, { "assets": 23480880, "current_assets": 11071559, "current_liabilities": 8076873, "equity": 12521844, "fixed_assets": 12409321, "liabilities": 13605335, "long_term_liabilities": 5528462, "quarter": 3 }, { "assets": 24196956, "current_assets": 8625651, "current_liabilities": 6724576, "equity": 12837606, "fixed_assets": 15571305, "liabilities": 13821367, "long_term_liabilities": 7096791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 538, "financing_cash_flow": 103873, "investing_cash_flow": -104340, "net_cash_flow": 3848764, "operating_cash_flow": 4197405, "quarter": 1 }, { "change_in_working_capital": -51011, "financing_cash_flow": 37971, "investing_cash_flow": -283261, "net_cash_flow": 4087022, "operating_cash_flow": 4208877, "quarter": 2 }, { "change_in_working_capital": 19241, "financing_cash_flow": -63413, "investing_cash_flow": -186703, "net_cash_flow": 3661126, "operating_cash_flow": 3993174, "quarter": 3 }, { "change_in_working_capital": 58560, "financing_cash_flow": 47031, "investing_cash_flow": -194218, "net_cash_flow": 3397027, "operating_cash_flow": 3780549, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.825956769530736, "current_ratio": 1.613224003377092, "debt_to_equity_ratio": 1.1102149118230682, "profit_margin": 0.16132179061314597, "quarter": 1, "return_on_assets": 0.13324482502974785, "return_on_equity": 0.24811515613464077 }, { "asset_turnover_ratio": 0.7832330246378543, "current_ratio": 1.2319838217393582, "debt_to_equity_ratio": 1.0923321232269467, "profit_margin": 0.16066326500023, "quarter": 2, "return_on_assets": 0.12583677499432327, "return_on_equity": 0.2338636758469997 }, { "asset_turnover_ratio": 0.7427192251738436, "current_ratio": 1.3707729464113154, "debt_to_equity_ratio": 1.0865280704662987, "profit_margin": 0.1517399294861764, "quarter": 3, "return_on_assets": 0.11270016285590659, "return_on_equity": 0.21133460854487565 }, { "asset_turnover_ratio": 0.7043011112637474, "current_ratio": 1.2827055564544143, "debt_to_equity_ratio": 1.0766311880891188, "profit_margin": 0.14446809263474242, "quarter": 4, "return_on_assets": 0.10174903818480308, "return_on_equity": 0.19178162969014628 } ], "income_statement": [ { "depreciation": 1251139, "expenses": 14229144, "income_tax": 1087876, "marketing_expense": 2517004, "net_income": 4034142, "net_profit": 2946266, "operational_expense": 8914066, "product_revenue": 4183962, "quarter": 1, "rd_expense": 2768163, "revenue": 18263286, "salaries_expense": 6038952, "service_revenue": 14079324 }, { "depreciation": 1341561, "expenses": 13992753, "income_tax": 986674, "marketing_expense": 1943514, "net_income": 3853990, "net_profit": 2867316, "operational_expense": 9278005, "product_revenue": 3827307, "quarter": 2, "rd_expense": 1415693, "revenue": 17846743, "salaries_expense": 5019177, "service_revenue": 14019436 }, { "depreciation": 1346875, "expenses": 13760290, "income_tax": 1033112, "marketing_expense": 2362493, "net_income": 3679411, "net_profit": 2646299, "operational_expense": 6908915, "product_revenue": 6872751, "quarter": 3, "rd_expense": 2193352, "revenue": 17439701, "salaries_expense": 6637660, "service_revenue": 10566950 }, { "depreciation": 1318532, "expenses": 13531688, "income_tax": 1048238, "marketing_expense": 2474494, "net_income": 3510255, "net_profit": 2462017, "operational_expense": 8957622, "product_revenue": 5442320, "quarter": 4, "rd_expense": 2280344, "revenue": 17041943, "salaries_expense": 6064653, "service_revenue": 11599623 } ], "market_conditions": { "gdp_growth": [ 0.03802358703222669, 0.0425985382882314, 0.03956549201729566, 0.04473432824327319 ], "inflation_rate": [ 0.007073200330183248, 0.0120930538585973, 0.011704860447447552, 0.009241162039184438 ], "interest_rate": [ 0.01952326117642307, 0.021464518092192242, 0.022364570256282683, 0.0208468739643371 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 149518, "billable_hours_per_employee": 89, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 20091238, "net_revenue": 15912807, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 22571 }, { "average_project_size": 82092, "billable_hours_per_employee": 135, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 19853667, "net_revenue": 15680431, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 22242 }, { "average_project_size": 181681, "billable_hours_per_employee": 114, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 17485050, "net_revenue": 15451450, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 21917 }, { "average_project_size": 97055, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 18421467, "net_revenue": 15225812, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 21597 } ], "balance_sheet": [ { "assets": 22786203, "current_assets": 10810624, "current_liabilities": 5338342, "equity": 13320622, "fixed_assets": 11975579, "liabilities": 12385776, "long_term_liabilities": 7047434, "quarter": 1 }, { "assets": 23227044, "current_assets": 10223235, "current_liabilities": 6728258, "equity": 13318716, "fixed_assets": 13003809, "liabilities": 12513869, "long_term_liabilities": 5785611, "quarter": 2 }, { "assets": 23676414, "current_assets": 7297696, "current_liabilities": 6745646, "equity": 13525012, "fixed_assets": 16378718, "liabilities": 12643287, "long_term_liabilities": 5897641, "quarter": 3 }, { "assets": 24134478, "current_assets": 9418250, "current_liabilities": 5732687, "equity": 13909693, "fixed_assets": 14716228, "liabilities": 12774044, "long_term_liabilities": 7041357, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97049, "financing_cash_flow": -124628, "investing_cash_flow": -496744, "net_cash_flow": 3391432, "operating_cash_flow": 3675732, "quarter": 1 }, { "change_in_working_capital": 49738, "financing_cash_flow": -119357, "investing_cash_flow": -286267, "net_cash_flow": 3030423, "operating_cash_flow": 3440273, "quarter": 2 }, { "change_in_working_capital": 92119, "financing_cash_flow": -82567, "investing_cash_flow": -204505, "net_cash_flow": 3101642, "operating_cash_flow": 3205894, "quarter": 3 }, { "change_in_working_capital": 4481, "financing_cash_flow": 154127, "investing_cash_flow": -451205, "net_cash_flow": 3265288, "operating_cash_flow": 3583295, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6983527268672187, "current_ratio": 2.0250901871779665, "debt_to_equity_ratio": 0.9298196435571853, "profit_margin": 0.1835122489702791, "quarter": 1, "return_on_assets": 0.12815627948193037, "return_on_equity": 0.21922362183988106 }, { "asset_turnover_ratio": 0.6750936968130771, "current_ratio": 1.5194475301036316, "debt_to_equity_ratio": 0.9395702258385868, "profit_margin": 0.16616513921077808, "quarter": 2, "return_on_assets": 0.11217703811126375, "return_on_equity": 0.19563004421747562 }, { "asset_turnover_ratio": 0.6526093858639235, "current_ratio": 1.0818379737092638, "debt_to_equity_ratio": 0.9348078212425985, "profit_margin": 0.1612719194638691, "quarter": 3, "return_on_assets": 0.10524756831841173, "return_on_equity": 0.18424272008039624 }, { "asset_turnover_ratio": 0.6308738892135972, "current_ratio": 1.6429032319399262, "debt_to_equity_ratio": 0.918355566869808, "profit_margin": 0.16743008517378252, "quarter": 4, "return_on_assets": 0.10562726900494802, "return_on_equity": 0.18327212541642723 } ], "income_statement": [ { "depreciation": 755537, "expenses": 12233493, "income_tax": 759119, "marketing_expense": 1791980, "net_income": 3679314, "net_profit": 2920195, "operational_expense": 7959854, "product_revenue": 3961705, "quarter": 1, "rd_expense": 1894156, "revenue": 15912807, "salaries_expense": 4965140, "service_revenue": 11951102 }, { "depreciation": 834732, "expenses": 12070348, "income_tax": 1004542, "marketing_expense": 2345387, "net_income": 3610083, "net_profit": 2605541, "operational_expense": 7880020, "product_revenue": 4020008, "quarter": 2, "rd_expense": 2265635, "revenue": 15680431, "salaries_expense": 3746405, "service_revenue": 11660423 }, { "depreciation": 714009, "expenses": 11909379, "income_tax": 1050186, "marketing_expense": 1647121, "net_income": 3542071, "net_profit": 2491885, "operational_expense": 7785427, "product_revenue": 3629788, "quarter": 3, "rd_expense": 2057553, "revenue": 15451450, "salaries_expense": 3749390, "service_revenue": 11821662 }, { "depreciation": 1034036, "expenses": 11750557, "income_tax": 925996, "marketing_expense": 1887205, "net_income": 3475255, "net_profit": 2549259, "operational_expense": 7418284, "product_revenue": 5119646, "quarter": 4, "rd_expense": 2236835, "revenue": 15225812, "salaries_expense": 5801521, "service_revenue": 10106166 } ], "market_conditions": { "gdp_growth": [ 0.04247618892393321, 0.058111117637585655, 0.04863586580468002, 0.04834809353885492 ], "inflation_rate": [ 0.010061892825731871, 0.006328285452059845, 0.001655525226007662, 0.0015891461282151725 ], "interest_rate": [ 0.02167753879342489, 0.012716352049200418, 0.016814059067313432, 0.01370733513459461 ], "year": 2000 }, "random_event": { "description": "Ali Inc New Ad Campaign Launch in 2000", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 182661, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 20910239, "net_revenue": 17122339, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 24287 }, { "average_project_size": 112099, "billable_hours_per_employee": 81, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 21261094, "net_revenue": 17274796, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 24503 }, { "average_project_size": 126735, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 19794803, "net_revenue": 17428611, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 24721 }, { "average_project_size": 161123, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 19353051, "net_revenue": 17583795, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 24942 } ], "balance_sheet": [ { "assets": 20241924, "current_assets": 8469679, "current_liabilities": 5054897, "equity": 15506537, "fixed_assets": 11772245, "liabilities": 8961192, "long_term_liabilities": 3906295, "quarter": 1 }, { "assets": 20807529, "current_assets": 7161680, "current_liabilities": 5290246, "equity": 15677737, "fixed_assets": 13645849, "liabilities": 9166329, "long_term_liabilities": 3876083, "quarter": 2 }, { "assets": 21388939, "current_assets": 10557033, "current_liabilities": 3883442, "equity": 16252720, "fixed_assets": 10831906, "liabilities": 9376163, "long_term_liabilities": 5492721, "quarter": 3 }, { "assets": 21986595, "current_assets": 9654474, "current_liabilities": 4080071, "equity": 16797940, "fixed_assets": 12332121, "liabilities": 9590800, "long_term_liabilities": 5510729, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84850, "financing_cash_flow": -151296, "investing_cash_flow": -260768, "net_cash_flow": 4972178, "operating_cash_flow": 5340481, "quarter": 1 }, { "change_in_working_capital": 36049, "financing_cash_flow": -184868, "investing_cash_flow": -158473, "net_cash_flow": 4275789, "operating_cash_flow": 4616755, "quarter": 2 }, { "change_in_working_capital": 60900, "financing_cash_flow": -186576, "investing_cash_flow": -392131, "net_cash_flow": 4964372, "operating_cash_flow": 5352629, "quarter": 3 }, { "change_in_working_capital": 93307, "financing_cash_flow": 179569, "investing_cash_flow": -109018, "net_cash_flow": 4774291, "operating_cash_flow": 5146023, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8458849563905091, "current_ratio": 1.6755393828993943, "debt_to_equity_ratio": 0.5778976956621584, "profit_margin": 0.24680068535029004, "quarter": 1, "return_on_assets": 0.20876498696467785, "return_on_equity": 0.272517648524619 }, { "asset_turnover_ratio": 0.8302185233047134, "current_ratio": 1.3537517915045916, "debt_to_equity_ratio": 0.584671690818643, "profit_margin": 0.23366626152922443, "quarter": 2, "return_on_assets": 0.19399405859292568, "return_on_equity": 0.25746936563612466 }, { "asset_turnover_ratio": 0.8148422415903847, "current_ratio": 2.7184731998057394, "debt_to_equity_ratio": 0.5768980822902259, "profit_margin": 0.24327492305611734, "quarter": 3, "return_on_assets": 0.19823068362577498, "return_on_equity": 0.26087596414630904 }, { "asset_turnover_ratio": 0.7997507117404946, "current_ratio": 2.366251469643543, "debt_to_equity_ratio": 0.5709509618441309, "profit_margin": 0.25035238411275834, "quarter": 4, "return_on_assets": 0.2002194973801082, "return_on_equity": 0.26206457458474075 } ], "income_statement": [ { "depreciation": 1114676, "expenses": 11421976, "income_tax": 1474558, "marketing_expense": 1367243, "net_income": 5700363, "net_profit": 4225805, "operational_expense": 7605956, "product_revenue": 4602822, "quarter": 1, "rd_expense": 1298302, "revenue": 17122339, "salaries_expense": 4325000, "service_revenue": 12519517 }, { "depreciation": 580218, "expenses": 11517458, "income_tax": 1720801, "marketing_expense": 2214288, "net_income": 5757338, "net_profit": 4036537, "operational_expense": 7616761, "product_revenue": 4396453, "quarter": 2, "rd_expense": 1206252, "revenue": 17274796, "salaries_expense": 5494434, "service_revenue": 12878343 }, { "depreciation": 1112685, "expenses": 11613739, "income_tax": 1574928, "marketing_expense": 1411696, "net_income": 5814872, "net_profit": 4239944, "operational_expense": 7929398, "product_revenue": 5754525, "quarter": 3, "rd_expense": 1778033, "revenue": 17428611, "salaries_expense": 4471311, "service_revenue": 11674086 }, { "depreciation": 743878, "expenses": 11710825, "income_tax": 1470825, "marketing_expense": 1793796, "net_income": 5872970, "net_profit": 4402145, "operational_expense": 6654597, "product_revenue": 6717448, "quarter": 4, "rd_expense": 1576018, "revenue": 17583795, "salaries_expense": 4130332, "service_revenue": 10866347 } ], "market_conditions": { "gdp_growth": [ 0.05337290285705762, 0.04697208671717261, 0.06262889860525973, 0.045643149411578196 ], "inflation_rate": [ 0.008490574475359548, 0.004905862007914461, 0.012358549549275337, 0.0037502388686039894 ], "interest_rate": [ 0.016184783885566607, 0.01734245110720226, 0.018553667600786496, 0.018082610738921902 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 163547, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 23922157, "net_revenue": 18809149, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 26680 }, { "average_project_size": 122216, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 24317048, "net_revenue": 18745702, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 26590 }, { "average_project_size": 86953, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 23100508, "net_revenue": 18682470, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 26500 }, { "average_project_size": 171667, "billable_hours_per_employee": 87, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 21640807, "net_revenue": 18619451, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 26411 } ], "balance_sheet": [ { "assets": 23770740, "current_assets": 8671231, "current_liabilities": 6956223, "equity": 16339537, "fixed_assets": 15099509, "liabilities": 12371047, "long_term_liabilities": 5414824, "quarter": 1 }, { "assets": 24565018, "current_assets": 8324288, "current_liabilities": 6519188, "equity": 17132213, "fixed_assets": 16240730, "liabilities": 12494456, "long_term_liabilities": 5975268, "quarter": 2 }, { "assets": 25385836, "current_assets": 10941779, "current_liabilities": 6607893, "equity": 17683498, "fixed_assets": 14444057, "liabilities": 12619096, "long_term_liabilities": 6011203, "quarter": 3 }, { "assets": 26234080, "current_assets": 10036118, "current_liabilities": 5730662, "equity": 18047091, "fixed_assets": 16197962, "liabilities": 12744979, "long_term_liabilities": 7014317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55785, "financing_cash_flow": -195269, "investing_cash_flow": -388420, "net_cash_flow": 5865424, "operating_cash_flow": 5847379, "quarter": 1 }, { "change_in_working_capital": -85445, "financing_cash_flow": -63266, "investing_cash_flow": -389197, "net_cash_flow": 5673108, "operating_cash_flow": 6039856, "quarter": 2 }, { "change_in_working_capital": -49747, "financing_cash_flow": 46455, "investing_cash_flow": -204202, "net_cash_flow": 5565067, "operating_cash_flow": 5722865, "quarter": 3 }, { "change_in_working_capital": -14440, "financing_cash_flow": -84118, "investing_cash_flow": -448659, "net_cash_flow": 5073539, "operating_cash_flow": 5706599, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7912731787062582, "current_ratio": 1.2465429874804186, "debt_to_equity_ratio": 0.7571234729600967, "profit_margin": 0.26262985103685443, "quarter": 1, "return_on_assets": 0.20781195705308292, "return_on_equity": 0.30232460075215106 }, { "asset_turnover_ratio": 0.7631055674374022, "current_ratio": 1.2768903121063544, "debt_to_equity_ratio": 0.7292960926880842, "profit_margin": 0.270016615008603, "quarter": 2, "return_on_assets": 0.2060511822136666, "return_on_equity": 0.2954464201443211 }, { "asset_turnover_ratio": 0.7359407033118783, "current_ratio": 1.655865038976872, "debt_to_equity_ratio": 0.7136085858126033, "profit_margin": 0.2631749442124087, "quarter": 3, "return_on_assets": 0.19368115353774443, "return_on_equity": 0.27804216111540825 }, { "asset_turnover_ratio": 0.7097428611942939, "current_ratio": 1.751301682074427, "debt_to_equity_ratio": 0.7062068341097189, "profit_margin": 0.24479722844674637, "quarter": 4, "return_on_assets": 0.17374308533022695, "return_on_equity": 0.2525609251928746 } ], "income_statement": [ { "depreciation": 907535, "expenses": 12279061, "income_tax": 1590244, "marketing_expense": 1774344, "net_income": 6530088, "net_profit": 4939844, "operational_expense": 8035275, "product_revenue": 6258040, "quarter": 1, "rd_expense": 1495337, "revenue": 18809149, "salaries_expense": 5734012, "service_revenue": 12551109 }, { "depreciation": 978205, "expenses": 12248789, "income_tax": 1435262, "marketing_expense": 1904799, "net_income": 6496913, "net_profit": 5061651, "operational_expense": 6347104, "product_revenue": 4724133, "quarter": 2, "rd_expense": 1533918, "revenue": 18745702, "salaries_expense": 4176610, "service_revenue": 14021569 }, { "depreciation": 806107, "expenses": 12218591, "income_tax": 1547121, "marketing_expense": 2210994, "net_income": 6463879, "net_profit": 4916758, "operational_expense": 8423129, "product_revenue": 6453048, "quarter": 3, "rd_expense": 2367079, "revenue": 18682470, "salaries_expense": 5963737, "service_revenue": 12229422 }, { "depreciation": 1148609, "expenses": 12188468, "income_tax": 1872993, "marketing_expense": 1959422, "net_income": 6430983, "net_profit": 4557990, "operational_expense": 7071326, "product_revenue": 5340379, "quarter": 4, "rd_expense": 1529373, "revenue": 18619451, "salaries_expense": 4946056, "service_revenue": 13279072 } ], "market_conditions": { "gdp_growth": [ 0.04829858150735422, 0.0548035102194837, 0.05644642922980789, 0.04543431604719417 ], "inflation_rate": [ 0.0011592003087214434, 0.006616518764429418, 0.0034673865733981955, 0.008122065562082215 ], "interest_rate": [ 0.015561049577961363, 0.01545272693834246, 0.014829761991329456, 0.009189003135901541 ], "year": 2002 }, "random_event": { "description": "Ali Inc Senior Leadership Change in 2002", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 159677, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 7336909, "net_revenue": 6168640, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 8750 }, { "average_project_size": 96006, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 7840875, "net_revenue": 6190513, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 8781 }, { "average_project_size": 125523, "billable_hours_per_employee": 88, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 7616645, "net_revenue": 6212464, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 8812 }, { "average_project_size": 172915, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 7770432, "net_revenue": 6234493, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 8843 } ], "balance_sheet": [ { "assets": 8938320, "current_assets": 4196570, "current_liabilities": 2360467, "equity": 4929829, "fixed_assets": 4741750, "liabilities": 5347440, "long_term_liabilities": 2986973, "quarter": 1 }, { "assets": 9141985, "current_assets": 2840577, "current_liabilities": 2966554, "equity": 5053332, "fixed_assets": 6301408, "liabilities": 5399490, "long_term_liabilities": 2432936, "quarter": 2 }, { "assets": 9350291, "current_assets": 4107190, "current_liabilities": 2459641, "equity": 5189816, "fixed_assets": 5243101, "liabilities": 5452046, "long_term_liabilities": 2992405, "quarter": 3 }, { "assets": 9563343, "current_assets": 4693555, "current_liabilities": 2690126, "equity": 5388580, "fixed_assets": 4869788, "liabilities": 5505113, "long_term_liabilities": 2814987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34583, "financing_cash_flow": -194696, "investing_cash_flow": -337208, "net_cash_flow": 1389279, "operating_cash_flow": 1766950, "quarter": 1 }, { "change_in_working_capital": 11746, "financing_cash_flow": -111654, "investing_cash_flow": -468781, "net_cash_flow": 1113750, "operating_cash_flow": 1593487, "quarter": 2 }, { "change_in_working_capital": -59184, "financing_cash_flow": 4701, "investing_cash_flow": -330992, "net_cash_flow": 1163775, "operating_cash_flow": 1537078, "quarter": 3 }, { "change_in_working_capital": 32857, "financing_cash_flow": 157383, "investing_cash_flow": -364892, "net_cash_flow": 1576614, "operating_cash_flow": 1582631, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6901341639144716, "current_ratio": 1.7778558225978165, "debt_to_equity_ratio": 1.0847110518437861, "profit_margin": 0.21705740649478653, "quarter": 1, "return_on_assets": 0.1497987317527231, "return_on_equity": 0.27160150991038434 }, { "asset_turnover_ratio": 0.6771519533230475, "current_ratio": 0.9575342299516544, "debt_to_equity_ratio": 1.0685009415569766, "profit_margin": 0.2117493332135802, "quarter": 2, "return_on_assets": 0.1433864746004287, "return_on_equity": 0.25940053018483644 }, { "asset_turnover_ratio": 0.6644139738538619, "current_ratio": 1.6698331179224937, "debt_to_equity_ratio": 1.0505278029124732, "profit_margin": 0.20789995724723717, "quarter": 3, "return_on_assets": 0.13813163675868484, "return_on_equity": 0.24886643380035053 }, { "asset_turnover_ratio": 0.6519156533442333, "current_ratio": 1.744734261517862, "debt_to_equity_ratio": 1.0216259200011877, "profit_margin": 0.21338543487016506, "quarter": 4, "return_on_assets": 0.139109305187527, "return_on_equity": 0.24688322340950677 } ], "income_statement": [ { "depreciation": 428001, "expenses": 4452721, "income_tax": 376970, "marketing_expense": 603515, "net_income": 1715919, "net_profit": 1338949, "operational_expense": 2962837, "product_revenue": 2123412, "quarter": 1, "rd_expense": 861539, "revenue": 6168640, "salaries_expense": 2002594, "service_revenue": 4045228 }, { "depreciation": 282650, "expenses": 4470191, "income_tax": 409485, "marketing_expense": 683655, "net_income": 1720322, "net_profit": 1310837, "operational_expense": 3061941, "product_revenue": 1640472, "quarter": 2, "rd_expense": 627481, "revenue": 6190513, "salaries_expense": 1927412, "service_revenue": 4550041 }, { "depreciation": 245507, "expenses": 4487730, "income_tax": 433163, "marketing_expense": 768105, "net_income": 1724734, "net_profit": 1291571, "operational_expense": 2954637, "product_revenue": 1731200, "quarter": 3, "rd_expense": 722616, "revenue": 6212464, "salaries_expense": 1486704, "service_revenue": 4481264 }, { "depreciation": 252281, "expenses": 4505338, "income_tax": 398805, "marketing_expense": 547965, "net_income": 1729155, "net_profit": 1330350, "operational_expense": 2618728, "product_revenue": 1527502, "quarter": 4, "rd_expense": 493953, "revenue": 6234493, "salaries_expense": 1846520, "service_revenue": 4706991 } ], "market_conditions": { "gdp_growth": [ 0.045715297315331097, 0.05508436658092186, 0.04932156046464062, 0.05111621470140916 ], "inflation_rate": [ 0.004918598799271861, 0.010291951063729723, 0.010523254863687818, 0.00227722990194377 ], "interest_rate": [ 0.01743346014057174, 0.009195388222813693, 0.013824026824546552, 0.015336193472905695 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 166024, "billable_hours_per_employee": 81, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 6064133, "net_revenue": 5352823, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7593 }, { "average_project_size": 111745, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 6846587, "net_revenue": 5412231, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7677 }, { "average_project_size": 60358, "billable_hours_per_employee": 139, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 6632743, "net_revenue": 5472298, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 7762 }, { "average_project_size": 191862, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 6231625, "net_revenue": 5533032, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 7848 } ], "balance_sheet": [ { "assets": 6117088, "current_assets": 1962401, "current_liabilities": 1539936, "equity": 4638186, "fixed_assets": 4154687, "liabilities": 2957195, "long_term_liabilities": 1417259, "quarter": 1 }, { "assets": 6258354, "current_assets": 2727974, "current_liabilities": 1230521, "equity": 4674329, "fixed_assets": 3530380, "liabilities": 3035702, "long_term_liabilities": 1805181, "quarter": 2 }, { "assets": 6402882, "current_assets": 2110480, "current_liabilities": 1439154, "equity": 4720858, "fixed_assets": 4292402, "liabilities": 3116293, "long_term_liabilities": 1677139, "quarter": 3 }, { "assets": 6550748, "current_assets": 2436993, "current_liabilities": 1831670, "equity": 4939990, "fixed_assets": 4113755, "liabilities": 3199023, "long_term_liabilities": 1367353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45841, "financing_cash_flow": -59170, "investing_cash_flow": -116377, "net_cash_flow": 1267140, "operating_cash_flow": 1742102, "quarter": 1 }, { "change_in_working_capital": -8869, "financing_cash_flow": 97462, "investing_cash_flow": -389104, "net_cash_flow": 1258235, "operating_cash_flow": 1635684, "quarter": 2 }, { "change_in_working_capital": -77183, "financing_cash_flow": 137601, "investing_cash_flow": -407825, "net_cash_flow": 1260385, "operating_cash_flow": 1745133, "quarter": 3 }, { "change_in_working_capital": 85874, "financing_cash_flow": 5215, "investing_cash_flow": -254887, "net_cash_flow": 1427074, "operating_cash_flow": 1916029, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8750606497732254, "current_ratio": 1.274339323192652, "debt_to_equity_ratio": 0.6375757677678299, "profit_margin": 0.2761707233734424, "quarter": 1, "return_on_assets": 0.2416661326435062, "return_on_equity": 0.3187222332179003 }, { "asset_turnover_ratio": 0.8648010323481222, "current_ratio": 2.2169260012628795, "debt_to_equity_ratio": 0.649441235308854, "profit_margin": 0.2682215522582092, "quarter": 2, "return_on_assets": 0.23195827529091514, "return_on_equity": 0.31056371941298955 }, { "asset_turnover_ratio": 0.854661697654275, "current_ratio": 1.4664726638010943, "debt_to_equity_ratio": 0.660111572938648, "profit_margin": 0.26209628934681556, "quarter": 3, "return_on_assets": 0.22400365960203547, "return_on_equity": 0.30381532340095807 }, { "asset_turnover_ratio": 0.8446412531820794, "current_ratio": 1.3304760136924227, "debt_to_equity_ratio": 0.6475768169571193, "profit_margin": 0.28705147557433247, "quarter": 4, "return_on_assets": 0.24245551805686924, "return_on_equity": 0.3215117844368106 } ], "income_statement": [ { "depreciation": 263809, "expenses": 3369131, "income_tax": 505399, "marketing_expense": 472295, "net_income": 1983692, "net_profit": 1478293, "operational_expense": 1703650, "product_revenue": 1769145, "quarter": 1, "rd_expense": 546764, "revenue": 5352823, "salaries_expense": 1445350, "service_revenue": 3583678 }, { "depreciation": 184007, "expenses": 3399549, "income_tax": 561005, "marketing_expense": 445316, "net_income": 2012682, "net_profit": 1451677, "operational_expense": 2080169, "product_revenue": 2036933, "quarter": 2, "rd_expense": 531329, "revenue": 5412231, "salaries_expense": 1153317, "service_revenue": 3375298 }, { "depreciation": 310864, "expenses": 3430242, "income_tax": 607787, "marketing_expense": 660256, "net_income": 2042056, "net_profit": 1434269, "operational_expense": 1808316, "product_revenue": 1686591, "quarter": 3, "rd_expense": 611040, "revenue": 5472298, "salaries_expense": 1114972, "service_revenue": 3785707 }, { "depreciation": 327764, "expenses": 3461212, "income_tax": 483555, "marketing_expense": 441909, "net_income": 2071820, "net_profit": 1588265, "operational_expense": 2389477, "product_revenue": 1406731, "quarter": 4, "rd_expense": 668567, "revenue": 5533032, "salaries_expense": 1696230, "service_revenue": 4126301 } ], "market_conditions": { "gdp_growth": [ 0.045958851338500084, 0.04046489495981023, 0.04513654877833248, 0.04683279844102495 ], "inflation_rate": [ 0.008043175312113206, 0.0032913323525472836, 0.005284778300086179, 0.005947405651817035 ], "interest_rate": [ 0.013175316583758923, 0.01633720606272131, 0.01160479934855942, 0.009241828091839077 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 65243, "billable_hours_per_employee": 104, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 21277172, "net_revenue": 16562395, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 23493 }, { "average_project_size": 188739, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 18318260, "net_revenue": 16267077, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 23074 }, { "average_project_size": 85669, "billable_hours_per_employee": 157, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 19509295, "net_revenue": 15977025, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 22662 }, { "average_project_size": 100954, "billable_hours_per_employee": 140, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 18006223, "net_revenue": 15692145, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 22258 } ], "balance_sheet": [ { "assets": 17802685, "current_assets": 8278571, "current_liabilities": 4391672, "equity": 11116710, "fixed_assets": 9524114, "liabilities": 9203706, "long_term_liabilities": 4812034, "quarter": 1 }, { "assets": 18308478, "current_assets": 8578529, "current_liabilities": 3916192, "equity": 11529378, "fixed_assets": 9729949, "liabilities": 9301093, "long_term_liabilities": 5384901, "quarter": 2 }, { "assets": 18828642, "current_assets": 7399037, "current_liabilities": 4017968, "equity": 11861159, "fixed_assets": 11429605, "liabilities": 9399509, "long_term_liabilities": 5381541, "quarter": 3 }, { "assets": 19363584, "current_assets": 7101208, "current_liabilities": 5623317, "equity": 12332918, "fixed_assets": 12262376, "liabilities": 9498968, "long_term_liabilities": 3875651, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11816, "financing_cash_flow": -188643, "investing_cash_flow": -319951, "net_cash_flow": 2703625, "operating_cash_flow": 3177730, "quarter": 1 }, { "change_in_working_capital": 47521, "financing_cash_flow": 174723, "investing_cash_flow": -432582, "net_cash_flow": 3473963, "operating_cash_flow": 3740637, "quarter": 2 }, { "change_in_working_capital": -80380, "financing_cash_flow": -153208, "investing_cash_flow": -303120, "net_cash_flow": 3489226, "operating_cash_flow": 3420344, "quarter": 3 }, { "change_in_working_capital": 84327, "financing_cash_flow": 135064, "investing_cash_flow": -481548, "net_cash_flow": 3195520, "operating_cash_flow": 3537564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9303312955321066, "current_ratio": 1.8850613160545688, "debt_to_equity_ratio": 0.8279163529497486, "profit_margin": 0.15201491088698224, "quarter": 1, "return_on_assets": 0.1414242289856839, "return_on_equity": 0.22648166588855875 }, { "asset_turnover_ratio": 0.8884996885049647, "current_ratio": 2.190528196778912, "debt_to_equity_ratio": 0.8067298166475243, "profit_margin": 0.15503664241584397, "quarter": 2, "return_on_assets": 0.137750008493333, "return_on_equity": 0.21874493142648285 }, { "asset_turnover_ratio": 0.8485489819180799, "current_ratio": 1.8414872890973746, "debt_to_equity_ratio": 0.7924612594772568, "profit_margin": 0.15222020369874867, "quarter": 3, "return_on_assets": 0.12916629887593592, "return_on_equity": 0.20504117683609166 }, { "asset_turnover_ratio": 0.8103946562785072, "current_ratio": 1.262814811969519, "debt_to_equity_ratio": 0.7702125320220243, "profit_margin": 0.15729538568500354, "quarter": 4, "return_on_assets": 0.12747134001639365, "return_on_equity": 0.20013933442191054 } ], "income_statement": [ { "depreciation": 659999, "expenses": 13139265, "income_tax": 905399, "marketing_expense": 2359364, "net_income": 3423130, "net_profit": 2517731, "operational_expense": 7364104, "product_revenue": 5057327, "quarter": 1, "rd_expense": 1934406, "revenue": 16562395, "salaries_expense": 5633548, "service_revenue": 11505068 }, { "depreciation": 1218644, "expenses": 12841597, "income_tax": 903487, "marketing_expense": 2327238, "net_income": 3425480, "net_profit": 2521993, "operational_expense": 7534003, "product_revenue": 6505756, "quarter": 2, "rd_expense": 2112428, "revenue": 16267077, "salaries_expense": 5270712, "service_revenue": 9761321 }, { "depreciation": 988318, "expenses": 12550673, "income_tax": 994326, "marketing_expense": 1547887, "net_income": 3426352, "net_profit": 2432026, "operational_expense": 6363293, "product_revenue": 3720042, "quarter": 3, "rd_expense": 2264155, "revenue": 15977025, "salaries_expense": 5660852, "service_revenue": 12256983 }, { "depreciation": 1069262, "expenses": 12266339, "income_tax": 957504, "marketing_expense": 1739037, "net_income": 3425806, "net_profit": 2468302, "operational_expense": 7915916, "product_revenue": 5775226, "quarter": 4, "rd_expense": 2424749, "revenue": 15692145, "salaries_expense": 4382710, "service_revenue": 9916919 } ], "market_conditions": { "gdp_growth": [ 0.03492907066337731, 0.033788870750785044, 0.04088273137114651, 0.03341507572030708 ], "inflation_rate": [ 0.004526368380554817, 0.012512551677690532, 0.006056290001038561, 0.004456166193812017 ], "interest_rate": [ 0.018191743565998716, 0.01686114448809072, 0.01242808415348313, 0.012911480393400886 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 89106, "billable_hours_per_employee": 138, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 13294595, "net_revenue": 11094310, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 15737 }, { "average_project_size": 110264, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 13346819, "net_revenue": 10860873, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 15405 }, { "average_project_size": 125192, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 13368896, "net_revenue": 10632349, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 15081 }, { "average_project_size": 176864, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 11479287, "net_revenue": 10408633, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 14764 } ], "balance_sheet": [ { "assets": 13518465, "current_assets": 4259532, "current_liabilities": 3695503, "equity": 8779930, "fixed_assets": 9258933, "liabilities": 7063972, "long_term_liabilities": 3368469, "quarter": 1 }, { "assets": 13861870, "current_assets": 6083788, "current_liabilities": 4052932, "equity": 8893689, "fixed_assets": 7778082, "liabilities": 7200735, "long_term_liabilities": 3147803, "quarter": 2 }, { "assets": 14213998, "current_assets": 5281450, "current_liabilities": 3683580, "equity": 9000027, "fixed_assets": 8932548, "liabilities": 7340146, "long_term_liabilities": 3656566, "quarter": 3 }, { "assets": 14575071, "current_assets": 6165689, "current_liabilities": 3300855, "equity": 9223442, "fixed_assets": 8409382, "liabilities": 7482255, "long_term_liabilities": 4181400, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42388, "financing_cash_flow": -91856, "investing_cash_flow": -313688, "net_cash_flow": 2268258, "operating_cash_flow": 2790703, "quarter": 1 }, { "change_in_working_capital": 69024, "financing_cash_flow": 194570, "investing_cash_flow": -139678, "net_cash_flow": 2571680, "operating_cash_flow": 2987132, "quarter": 2 }, { "change_in_working_capital": -22111, "financing_cash_flow": -30361, "investing_cash_flow": -231306, "net_cash_flow": 2751503, "operating_cash_flow": 2808281, "quarter": 3 }, { "change_in_working_capital": -22494, "financing_cash_flow": 171943, "investing_cash_flow": -158120, "net_cash_flow": 2650613, "operating_cash_flow": 2695252, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8206782352878081, "current_ratio": 1.1526257724591213, "debt_to_equity_ratio": 0.8045590340697477, "profit_margin": 0.20960627564940948, "quarter": 1, "return_on_assets": 0.17201930840520724, "return_on_equity": 0.26485826196792 }, { "asset_turnover_ratio": 0.783507059292866, "current_ratio": 1.5010831664582578, "debt_to_equity_ratio": 0.8096454688262654, "profit_margin": 0.20555935052366417, "quarter": 2, "return_on_assets": 0.16105720223894757, "return_on_equity": 0.2510267674077652 }, { "asset_turnover_ratio": 0.7480195930800047, "current_ratio": 1.4337818100869264, "debt_to_equity_ratio": 0.8155693310697846, "profit_margin": 0.19997227329539313, "quarter": 3, "return_on_assets": 0.14958317849770347, "return_on_equity": 0.23624095794379282 }, { "asset_turnover_ratio": 0.714139437125212, "current_ratio": 1.8679066484289677, "debt_to_equity_ratio": 0.8112215591532965, "profit_margin": 0.20469796562142215, "quarter": 4, "return_on_assets": 0.1461828899495584, "return_on_equity": 0.23100118155456498 } ], "income_statement": [ { "depreciation": 465266, "expenses": 7982682, "income_tax": 786191, "marketing_expense": 1387926, "net_income": 3111628, "net_profit": 2325437, "operational_expense": 4835925, "product_revenue": 4330250, "quarter": 1, "rd_expense": 961626, "revenue": 11094310, "salaries_expense": 3936622, "service_revenue": 6764060 }, { "depreciation": 754578, "expenses": 7873960, "income_tax": 754359, "marketing_expense": 869985, "net_income": 2986913, "net_profit": 2232554, "operational_expense": 3960063, "product_revenue": 3850997, "quarter": 2, "rd_expense": 1471794, "revenue": 10860873, "salaries_expense": 2449146, "service_revenue": 7009876 }, { "depreciation": 682106, "expenses": 7766719, "income_tax": 739455, "marketing_expense": 1419154, "net_income": 2865630, "net_profit": 2126175, "operational_expense": 4261272, "product_revenue": 2793837, "quarter": 3, "rd_expense": 890714, "revenue": 10632349, "salaries_expense": 3346236, "service_revenue": 7838512 }, { "depreciation": 564626, "expenses": 7660938, "income_tax": 617069, "marketing_expense": 1283541, "net_income": 2747695, "net_profit": 2130626, "operational_expense": 5080604, "product_revenue": 3389086, "quarter": 4, "rd_expense": 1455670, "revenue": 10408633, "salaries_expense": 3323223, "service_revenue": 7019547 } ], "market_conditions": { "gdp_growth": [ 0.0391118917815732, 0.04955195229252837, 0.04504669864439391, 0.055838004950595536 ], "inflation_rate": [ 0.006317212584302307, 0.005976838821357865, 0.012442719348476246, 0.012858779382149577 ], "interest_rate": [ 0.015075997534119699, 0.015652045169953985, 0.012772324790501466, 0.017065559889182777 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 98181, "billable_hours_per_employee": 105, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 17518945, "net_revenue": 14079001, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 19970 }, { "average_project_size": 135855, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 16723809, "net_revenue": 14039977, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19915 }, { "average_project_size": 144992, "billable_hours_per_employee": 96, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 16689150, "net_revenue": 14001062, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 19860 }, { "average_project_size": 171255, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 17837168, "net_revenue": 13962255, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 19805 } ], "balance_sheet": [ { "assets": 16387642, "current_assets": 5404327, "current_liabilities": 4627891, "equity": 12446178, "fixed_assets": 10983315, "liabilities": 8091163, "long_term_liabilities": 3463272, "quarter": 1 }, { "assets": 16797297, "current_assets": 6399071, "current_liabilities": 3331640, "equity": 12842042, "fixed_assets": 10398226, "liabilities": 8157250, "long_term_liabilities": 4825610, "quarter": 2 }, { "assets": 17217194, "current_assets": 7320859, "current_liabilities": 3764107, "equity": 13060861, "fixed_assets": 9896335, "liabilities": 8223878, "long_term_liabilities": 4459771, "quarter": 3 }, { "assets": 17647587, "current_assets": 6699588, "current_liabilities": 3385926, "equity": 13365201, "fixed_assets": 10947999, "liabilities": 8291050, "long_term_liabilities": 4905124, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82755, "financing_cash_flow": -20315, "investing_cash_flow": -327047, "net_cash_flow": 4334793, "operating_cash_flow": 4826995, "quarter": 1 }, { "change_in_working_capital": 91018, "financing_cash_flow": -41040, "investing_cash_flow": -101565, "net_cash_flow": 4479399, "operating_cash_flow": 4638442, "quarter": 2 }, { "change_in_working_capital": -83, "financing_cash_flow": 170882, "investing_cash_flow": -422055, "net_cash_flow": 4115276, "operating_cash_flow": 4491324, "quarter": 3 }, { "change_in_working_capital": -10970, "financing_cash_flow": -46936, "investing_cash_flow": -314303, "net_cash_flow": 4433808, "operating_cash_flow": 4703631, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.859123051382255, "current_ratio": 1.1677731822119406, "debt_to_equity_ratio": 0.6500921809088702, "profit_margin": 0.29474385291967803, "quarter": 1, "return_on_assets": 0.2532212382965164, "return_on_equity": 0.3334115099430524 }, { "asset_turnover_ratio": 0.8358473985427536, "current_ratio": 1.9206970140831543, "debt_to_equity_ratio": 0.635198825856511, "profit_margin": 0.2992878834488119, "quarter": 2, "return_on_assets": 0.2501589987960563, "return_on_equity": 0.32720614058106956 }, { "asset_turnover_ratio": 0.8132023139194459, "current_ratio": 1.9449125649191163, "debt_to_equity_ratio": 0.6296581825654526, "profit_margin": 0.2905168907901415, "quarter": 3, "return_on_assets": 0.23624900782322603, "return_on_equity": 0.3114300810643341 }, { "asset_turnover_ratio": 0.7911707702588462, "current_ratio": 1.9786575371109705, "debt_to_equity_ratio": 0.620346076351564, "profit_margin": 0.2871072043878299, "quarter": 4, "return_on_assets": 0.22715082804238335, "return_on_equity": 0.29993293778372654 } ], "income_statement": [ { "depreciation": 677296, "expenses": 8459833, "income_tax": 1469469, "marketing_expense": 965710, "net_income": 5619168, "net_profit": 4149699, "operational_expense": 5308620, "product_revenue": 3452163, "quarter": 1, "rd_expense": 1110010, "revenue": 14079001, "salaries_expense": 2925213, "service_revenue": 10626838 }, { "depreciation": 436447, "expenses": 8454368, "income_tax": 1383614, "marketing_expense": 1277202, "net_income": 5585609, "net_profit": 4201995, "operational_expense": 5113050, "product_revenue": 3064110, "quarter": 2, "rd_expense": 1561472, "revenue": 14039977, "salaries_expense": 3537698, "service_revenue": 10975867 }, { "depreciation": 423779, "expenses": 8448907, "income_tax": 1484610, "marketing_expense": 915462, "net_income": 5552155, "net_profit": 4067545, "operational_expense": 4752027, "product_revenue": 4775110, "quarter": 3, "rd_expense": 881679, "revenue": 14001062, "salaries_expense": 3213098, "service_revenue": 9225952 }, { "depreciation": 694967, "expenses": 8443450, "income_tax": 1510141, "marketing_expense": 1295287, "net_income": 5518805, "net_profit": 4008664, "operational_expense": 5003511, "product_revenue": 4449084, "quarter": 4, "rd_expense": 1535782, "revenue": 13962255, "salaries_expense": 3860231, "service_revenue": 9513171 } ], "market_conditions": { "gdp_growth": [ 0.060866812767040916, 0.04965604266706493, 0.054750352781929926, 0.054989393354560705 ], "inflation_rate": [ 0.0050748293238795, 0.01405704677715457, 0.012346290446181612, 0.0144368668210526 ], "interest_rate": [ 0.01335919401959141, 0.013952637391759861, 0.011751830778383938, 0.010111597108208688 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Wangmouth", "name": "Douglas Group", "num_employees": 839, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.douglasgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 89747, "billable_hours_per_employee": 119, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 53446887, "net_revenue": 41649887, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 49642 }, { "average_project_size": 195274, "billable_hours_per_employee": 103, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 48824590, "net_revenue": 41043840, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 48920 }, { "average_project_size": 186883, "billable_hours_per_employee": 152, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 51878501, "net_revenue": 40446613, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 48208 }, { "average_project_size": 193021, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 51806521, "net_revenue": 39858075, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 47507 } ], "balance_sheet": [ { "assets": 48919148, "current_assets": 16262522, "current_liabilities": 11334298, "equity": 39928512, "fixed_assets": 32656626, "liabilities": 19776558, "long_term_liabilities": 8442260, "quarter": 1 }, { "assets": 50542696, "current_assets": 16638968, "current_liabilities": 11676449, "equity": 40547833, "fixed_assets": 33903728, "liabilities": 20019863, "long_term_liabilities": 8343414, "quarter": 2 }, { "assets": 52220128, "current_assets": 19608349, "current_liabilities": 8276429, "equity": 41779654, "fixed_assets": 32611779, "liabilities": 20266162, "long_term_liabilities": 11989733, "quarter": 3 }, { "assets": 53953231, "current_assets": 26275080, "current_liabilities": 11865225, "equity": 43353794, "fixed_assets": 27678151, "liabilities": 20515491, "long_term_liabilities": 8650266, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48991, "financing_cash_flow": 82514, "investing_cash_flow": -152978, "net_cash_flow": 11543954, "operating_cash_flow": 12212650, "quarter": 1 }, { "change_in_working_capital": -16085, "financing_cash_flow": -80801, "investing_cash_flow": -149184, "net_cash_flow": 12394638, "operating_cash_flow": 12544414, "quarter": 2 }, { "change_in_working_capital": -57388, "financing_cash_flow": 77151, "investing_cash_flow": -117708, "net_cash_flow": 11611288, "operating_cash_flow": 11870395, "quarter": 3 }, { "change_in_working_capital": -64064, "financing_cash_flow": -46826, "investing_cash_flow": -184093, "net_cash_flow": 11502416, "operating_cash_flow": 11574071, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8514025428243354, "current_ratio": 1.43480628442979, "debt_to_equity_ratio": 0.49529914863844665, "profit_margin": 0.25896641688367605, "quarter": 1, "return_on_assets": 0.2204846658408687, "return_on_equity": 0.2701308278154718 }, { "asset_turnover_ratio": 0.8120627360281691, "current_ratio": 1.4250024129767536, "debt_to_equity_ratio": 0.49373447404698545, "profit_margin": 0.24425102524520123, "quarter": 2, "return_on_assets": 0.1983471558383035, "return_on_equity": 0.247238859842399 }, { "asset_turnover_ratio": 0.7745406713671785, "current_ratio": 2.369179872140509, "debt_to_equity_ratio": 0.4850725187910843, "profit_margin": 0.24292980972226277, "quarter": 3, "return_on_assets": 0.18815901791738235, "return_on_equity": 0.23517877864665898 }, { "asset_turnover_ratio": 0.7387523279189712, "current_ratio": 2.2144611669816627, "debt_to_equity_ratio": 0.47321097203165197, "profit_margin": 0.24878406696760946, "quarter": 4, "return_on_assets": 0.1837898086214707, "return_on_equity": 0.2287240189405338 } ], "income_statement": [ { "depreciation": 1426728, "expenses": 27364804, "income_tax": 3499161, "marketing_expense": 4767783, "net_income": 14285083, "net_profit": 10785922, "operational_expense": 17316798, "product_revenue": 14478434, "quarter": 1, "rd_expense": 3372930, "revenue": 41649887, "salaries_expense": 13546826, "service_revenue": 27171453 }, { "depreciation": 2519414, "expenses": 27168121, "income_tax": 3850719, "marketing_expense": 3677417, "net_income": 13875719, "net_profit": 10025000, "operational_expense": 16596725, "product_revenue": 11879350, "quarter": 2, "rd_expense": 5129256, "revenue": 41043840, "salaries_expense": 11742292, "service_revenue": 29164490 }, { "depreciation": 2044707, "expenses": 26972851, "income_tax": 3648074, "marketing_expense": 3661549, "net_income": 13473762, "net_profit": 9825688, "operational_expense": 13699689, "product_revenue": 13285126, "quarter": 3, "rd_expense": 3324864, "revenue": 40446613, "salaries_expense": 11884227, "service_revenue": 27161487 }, { "depreciation": 1658017, "expenses": 26778986, "income_tax": 3163035, "marketing_expense": 3456816, "net_income": 13079089, "net_profit": 9916054, "operational_expense": 14695632, "product_revenue": 15377501, "quarter": 4, "rd_expense": 4144683, "revenue": 39858075, "salaries_expense": 11112204, "service_revenue": 24480574 } ], "market_conditions": { "gdp_growth": [ -0.004498484986052108, -0.0017478450636247457, -0.0043446860215070925, 0.007933949101906682 ], "inflation_rate": [ 0.03168763006412144, 0.02952324051539439, 0.032332523143531224, 0.027247478490602984 ], "interest_rate": [ 0.046883364084556456, 0.04466569982662392, 0.047678698807125816, 0.0449324206147342 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 96679, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 97415132, "net_revenue": 86321485, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 102886 }, { "average_project_size": 76034, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.9, "employee_utilization_rate": 0.62, "gross_billings": 106651008, "net_revenue": 86408940, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 102990 }, { "average_project_size": 112805, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 98280148, "net_revenue": 86496485, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 103095 }, { "average_project_size": 75313, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 104738019, "net_revenue": 86584118, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 103199 } ], "balance_sheet": [ { "assets": 114277733, "current_assets": 54617012, "current_liabilities": 26693451, "equity": 75569332, "fixed_assets": 59660721, "liabilities": 59373987, "long_term_liabilities": 32680536, "quarter": 1 }, { "assets": 117172355, "current_assets": 38856612, "current_liabilities": 35382134, "equity": 77460952, "fixed_assets": 78315743, "liabilities": 60621125, "long_term_liabilities": 25238991, "quarter": 2 }, { "assets": 120140298, "current_assets": 58031907, "current_liabilities": 33293011, "equity": 79120243, "fixed_assets": 62108391, "liabilities": 61894458, "long_term_liabilities": 28601447, "quarter": 3 }, { "assets": 123183418, "current_assets": 36991847, "current_liabilities": 37114379, "equity": 80624329, "fixed_assets": 86191571, "liabilities": 63194538, "long_term_liabilities": 26080159, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69126, "financing_cash_flow": -87487, "investing_cash_flow": -460470, "net_cash_flow": 25261334, "operating_cash_flow": 25747401, "quarter": 1 }, { "change_in_working_capital": -64464, "financing_cash_flow": -6943, "investing_cash_flow": -484316, "net_cash_flow": 24169288, "operating_cash_flow": 24589288, "quarter": 2 }, { "change_in_working_capital": -12319, "financing_cash_flow": 41275, "investing_cash_flow": -135770, "net_cash_flow": 25056537, "operating_cash_flow": 25300375, "quarter": 3 }, { "change_in_working_capital": 66287, "financing_cash_flow": -153769, "investing_cash_flow": -153678, "net_cash_flow": 26195265, "operating_cash_flow": 26618931, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7553657456610554, "current_ratio": 2.046082838820653, "debt_to_equity_ratio": 0.7856889220616639, "profit_margin": 0.23940257746956045, "quarter": 1, "return_on_assets": 0.1808365064434731, "return_on_equity": 0.2734652464573856 }, { "asset_turnover_ratio": 0.7374515942775068, "current_ratio": 1.0981986558526968, "debt_to_equity_ratio": 0.7826023749359549, "profit_margin": 0.24198563250515515, "quarter": 2, "return_on_assets": 0.17845269048317755, "return_on_equity": 0.26993887191058535 }, { "asset_turnover_ratio": 0.7199622977462566, "current_ratio": 1.7430657443389546, "debt_to_equity_ratio": 0.7822834669504238, "profit_margin": 0.24133238477841035, "quarter": 3, "return_on_assets": 0.17375021826564804, "return_on_equity": 0.26383138130655137 }, { "asset_turnover_ratio": 0.7028877701704949, "current_ratio": 0.9966985302381053, "debt_to_equity_ratio": 0.7838147465388519, "profit_margin": 0.23832833869139836, "quarter": 4, "return_on_assets": 0.16751807455123546, "return_on_equity": 0.2559456835913636 } ], "income_statement": [ { "depreciation": 5081815, "expenses": 58846052, "income_tax": 6809847, "marketing_expense": 7706478, "net_income": 27475433, "net_profit": 20665586, "operational_expense": 39758300, "product_revenue": 21422677, "quarter": 1, "rd_expense": 7696021, "revenue": 86321485, "salaries_expense": 22753932, "service_revenue": 64898808 }, { "depreciation": 3679566, "expenses": 59180034, "income_tax": 6319184, "marketing_expense": 6010372, "net_income": 27228906, "net_profit": 20909722, "operational_expense": 34869743, "product_revenue": 25742698, "quarter": 2, "rd_expense": 7368118, "revenue": 86408940, "salaries_expense": 27362912, "service_revenue": 60666242 }, { "depreciation": 4425972, "expenses": 59515912, "income_tax": 6106170, "marketing_expense": 7347721, "net_income": 26980573, "net_profit": 20874403, "operational_expense": 40938993, "product_revenue": 30220750, "quarter": 3, "rd_expense": 10150073, "revenue": 86496485, "salaries_expense": 22039852, "service_revenue": 56275735 }, { "depreciation": 5983482, "expenses": 59853696, "income_tax": 6094973, "marketing_expense": 7048517, "net_income": 26730422, "net_profit": 20635449, "operational_expense": 40909689, "product_revenue": 33169761, "quarter": 4, "rd_expense": 8302109, "revenue": 86584118, "salaries_expense": 25061657, "service_revenue": 53414357 } ], "market_conditions": { "gdp_growth": [ -0.005355469780172059, 0.008716220555196193, 0.002260644634818138, 0.010860230852521089 ], "inflation_rate": [ 0.029994524763625765, 0.02961205799932303, 0.02908460142145453, 0.02282146316675502 ], "interest_rate": [ 0.0469148825013476, 0.04263364397658902, 0.04332456343249138, 0.04302966880816672 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 81856, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 43722187, "net_revenue": 33945563, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 40460 }, { "average_project_size": 179057, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 40326983, "net_revenue": 33877433, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 40378 }, { "average_project_size": 189390, "billable_hours_per_employee": 103, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 39125945, "net_revenue": 33809441, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 40297 }, { "average_project_size": 174170, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 40970160, "net_revenue": 33741585, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 40216 } ], "balance_sheet": [ { "assets": 34277396, "current_assets": 12412660, "current_liabilities": 10780218, "equity": 23077900, "fixed_assets": 21864736, "liabilities": 18032281, "long_term_liabilities": 7252063, "quarter": 1 }, { "assets": 34717061, "current_assets": 16677295, "current_liabilities": 9293557, "equity": 22350516, "fixed_assets": 18039766, "liabilities": 18446450, "long_term_liabilities": 9152893, "quarter": 2 }, { "assets": 35162366, "current_assets": 16976954, "current_liabilities": 8503285, "equity": 22176305, "fixed_assets": 18185412, "liabilities": 18870131, "long_term_liabilities": 10366846, "quarter": 3 }, { "assets": 35613383, "current_assets": 11082161, "current_liabilities": 10348662, "equity": 22585283, "fixed_assets": 24531222, "liabilities": 19303543, "long_term_liabilities": 8954881, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66462, "financing_cash_flow": 74471, "investing_cash_flow": -295682, "net_cash_flow": 8499839, "operating_cash_flow": 9221835, "quarter": 1 }, { "change_in_working_capital": -82878, "financing_cash_flow": 51306, "investing_cash_flow": -342639, "net_cash_flow": 7765120, "operating_cash_flow": 8159022, "quarter": 2 }, { "change_in_working_capital": 60573, "financing_cash_flow": 132090, "investing_cash_flow": -498312, "net_cash_flow": 7436736, "operating_cash_flow": 7787749, "quarter": 3 }, { "change_in_working_capital": 27673, "financing_cash_flow": -146204, "investing_cash_flow": -127201, "net_cash_flow": 7699334, "operating_cash_flow": 8146528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9903191887738497, "current_ratio": 1.1514294052309517, "debt_to_equity_ratio": 0.7813657655159265, "profit_margin": 0.20128654222055473, "quarter": 1, "return_on_assets": 0.199337925202953, "return_on_equity": 0.29607481616611564 }, { "asset_turnover_ratio": 0.9758151186818492, "current_ratio": 1.7945007492825407, "debt_to_equity_ratio": 0.825325464521714, "profit_margin": 0.17946770051910368, "quarter": 2, "return_on_assets": 0.17512729548160774, "return_on_equity": 0.27202526330935717 }, { "asset_turnover_ratio": 0.9615234936124606, "current_ratio": 1.9965171107401434, "debt_to_equity_ratio": 0.8509141175682784, "profit_margin": 0.17403629950580962, "quarter": 3, "return_on_assets": 0.1673399907162106, "return_on_equity": 0.26533139763364544 }, { "asset_turnover_ratio": 0.9474411627786105, "current_ratio": 1.0708786314597964, "debt_to_equity_ratio": 0.8546956440616662, "profit_margin": 0.18598542421762346, "quarter": 4, "return_on_assets": 0.1762102465806183, "return_on_equity": 0.2778554069922436 } ], "income_statement": [ { "depreciation": 2389050, "expenses": 25386812, "income_tax": 1725966, "marketing_expense": 3590804, "net_income": 8558751, "net_profit": 6832785, "operational_expense": 14100825, "product_revenue": 8174603, "quarter": 1, "rd_expense": 4183965, "revenue": 33945563, "salaries_expense": 10943506, "service_revenue": 25770960 }, { "depreciation": 2079117, "expenses": 25547282, "income_tax": 2250246, "marketing_expense": 3032244, "net_income": 8330151, "net_profit": 6079905, "operational_expense": 17179301, "product_revenue": 7961472, "quarter": 2, "rd_expense": 3234403, "revenue": 33877433, "salaries_expense": 8413669, "service_revenue": 25915961 }, { "depreciation": 1903679, "expenses": 25708767, "income_tax": 2216604, "marketing_expense": 3217569, "net_income": 8100674, "net_profit": 5884070, "operational_expense": 15534670, "product_revenue": 12765957, "quarter": 3, "rd_expense": 3969847, "revenue": 33809441, "salaries_expense": 10783080, "service_revenue": 21043484 }, { "depreciation": 1871085, "expenses": 25871273, "income_tax": 1594869, "marketing_expense": 3673129, "net_income": 7870312, "net_profit": 6275443, "operational_expense": 16159499, "product_revenue": 10243325, "quarter": 4, "rd_expense": 3083575, "revenue": 33741585, "salaries_expense": 12844447, "service_revenue": 23498260 } ], "market_conditions": { "gdp_growth": [ 0.007558976763142598, -0.010061712841992927, -0.010959673286641885, -0.004337911126749517 ], "inflation_rate": [ 0.042219824352040476, 0.04151210604935759, 0.03631185758714395, 0.039738169597425405 ], "interest_rate": [ 0.0387537972630743, 0.0445797393861377, 0.03971457295008798, 0.04667950822418703 ], "year": 1994 }, "random_event": { "description": "Douglas Group Expansion to New Market in 1994", "impact": 0.03, "type": "Expansion to New Market" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 189043, "billable_hours_per_employee": 153, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 50976032, "net_revenue": 46278380, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 55159 }, { "average_project_size": 132500, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 54504441, "net_revenue": 45576096, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 54322 }, { "average_project_size": 52391, "billable_hours_per_employee": 99, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 56007898, "net_revenue": 44884469, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 53498 }, { "average_project_size": 157201, "billable_hours_per_employee": 92, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 53695843, "net_revenue": 44203338, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 52686 } ], "balance_sheet": [ { "assets": 53108020, "current_assets": 23250131, "current_liabilities": 11504445, "equity": 45237019, "fixed_assets": 29857889, "liabilities": 22010096, "long_term_liabilities": 10505651, "quarter": 1 }, { "assets": 54419381, "current_assets": 20763294, "current_liabilities": 9495423, "equity": 45954698, "fixed_assets": 33656087, "liabilities": 22211981, "long_term_liabilities": 12716558, "quarter": 2 }, { "assets": 55763123, "current_assets": 27580973, "current_liabilities": 11766611, "equity": 46715327, "fixed_assets": 28182150, "liabilities": 22415718, "long_term_liabilities": 10649107, "quarter": 3 }, { "assets": 57140044, "current_assets": 21675911, "current_liabilities": 9145251, "equity": 48373861, "fixed_assets": 35464133, "liabilities": 22621323, "long_term_liabilities": 13476072, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3805, "financing_cash_flow": 12853, "investing_cash_flow": -452192, "net_cash_flow": 16292839, "operating_cash_flow": 16740436, "quarter": 1 }, { "change_in_working_capital": 89007, "financing_cash_flow": -163968, "investing_cash_flow": -145036, "net_cash_flow": 15929633, "operating_cash_flow": 16350775, "quarter": 2 }, { "change_in_working_capital": 64978, "financing_cash_flow": -9662, "investing_cash_flow": -110550, "net_cash_flow": 15790639, "operating_cash_flow": 15978459, "quarter": 3 }, { "change_in_working_capital": 30886, "financing_cash_flow": 11199, "investing_cash_flow": -122180, "net_cash_flow": 15135891, "operating_cash_flow": 15396630, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8714009673115285, "current_ratio": 2.020969373142294, "debt_to_equity_ratio": 0.48655053950394034, "profit_margin": 0.3055226868356239, "quarter": 1, "return_on_assets": 0.26623276484417985, "return_on_equity": 0.3125558516576877 }, { "asset_turnover_ratio": 0.8374975084703739, "current_ratio": 2.1866634061484147, "debt_to_equity_ratio": 0.48334516309953773, "profit_margin": 0.3016339530266041, "quarter": 2, "return_on_assets": 0.25261768412985075, "return_on_equity": 0.2991489140022202 }, { "asset_turnover_ratio": 0.8049131143533693, "current_ratio": 2.344003128853329, "debt_to_equity_ratio": 0.4798364785073644, "profit_margin": 0.2978295677286502, "quarter": 3, "return_on_assets": 0.23972692490698558, "return_on_equity": 0.2861570892996211 }, { "asset_turnover_ratio": 0.7735964991556534, "current_ratio": 2.370182185267523, "debt_to_equity_ratio": 0.4676352586368907, "profit_margin": 0.31344103470194945, "quarter": 4, "return_on_assets": 0.24247688713715376, "return_on_equity": 0.28641790656321603 } ], "income_statement": [ { "depreciation": 2601341, "expenses": 28515752, "income_tax": 3623533, "marketing_expense": 2930316, "net_income": 17762628, "net_profit": 14139095, "operational_expense": 14888213, "product_revenue": 10211158, "quarter": 1, "rd_expense": 5228628, "revenue": 46278380, "salaries_expense": 12307546, "service_revenue": 36067222 }, { "depreciation": 2603477, "expenses": 27875233, "income_tax": 3953565, "marketing_expense": 3926686, "net_income": 17700863, "net_profit": 13747298, "operational_expense": 17411386, "product_revenue": 9619540, "quarter": 2, "rd_expense": 5494540, "revenue": 45576096, "salaries_expense": 9865780, "service_revenue": 35956556 }, { "depreciation": 2610537, "expenses": 27249102, "income_tax": 4267445, "marketing_expense": 5125952, "net_income": 17635367, "net_profit": 13367922, "operational_expense": 18023006, "product_revenue": 17747340, "quarter": 3, "rd_expense": 3705413, "revenue": 44884469, "salaries_expense": 12822078, "service_revenue": 27137129 }, { "depreciation": 1541490, "expenses": 26637034, "income_tax": 3711164, "marketing_expense": 3447943, "net_income": 17566304, "net_profit": 13855140, "operational_expense": 14298857, "product_revenue": 14439967, "quarter": 4, "rd_expense": 3051568, "revenue": 44203338, "salaries_expense": 8294905, "service_revenue": 29763371 } ], "market_conditions": { "gdp_growth": [ -0.01351681873719332, -0.012380293225185704, -0.012008644683884118, -0.015723910646377327 ], "inflation_rate": [ 0.019164617055476858, 0.023510501531709596, 0.027156157846425884, 0.023505979247714876 ], "interest_rate": [ 0.05094764827651152, 0.05888855347768027, 0.05195840829731477, 0.05388213551374455 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 76040, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 107766939, "net_revenue": 88246319, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 105180 }, { "average_project_size": 158546, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 99088655, "net_revenue": 85770200, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 102229 }, { "average_project_size": 100542, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 92008521, "net_revenue": 83363560, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 99361 }, { "average_project_size": 81459, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 101006027, "net_revenue": 81024448, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 96573 } ], "balance_sheet": [ { "assets": 120600284, "current_assets": 47904802, "current_liabilities": 25897888, "equity": 84984504, "fixed_assets": 72695482, "liabilities": 54461072, "long_term_liabilities": 28563184, "quarter": 1 }, { "assets": 123386233, "current_assets": 46581987, "current_liabilities": 31886631, "equity": 85516460, "fixed_assets": 76804246, "liabilities": 55813324, "long_term_liabilities": 23926693, "quarter": 2 }, { "assets": 126236539, "current_assets": 55890483, "current_liabilities": 24802852, "equity": 86246168, "fixed_assets": 70346056, "liabilities": 57199152, "long_term_liabilities": 32396300, "quarter": 3 }, { "assets": 129152689, "current_assets": 63288482, "current_liabilities": 34997709, "equity": 87777178, "fixed_assets": 65864207, "liabilities": 58619389, "long_term_liabilities": 23621680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47075, "financing_cash_flow": 7997, "investing_cash_flow": -270682, "net_cash_flow": 23349072, "operating_cash_flow": 23592735, "quarter": 1 }, { "change_in_working_capital": 24561, "financing_cash_flow": -58685, "investing_cash_flow": -120527, "net_cash_flow": 23283554, "operating_cash_flow": 23582811, "quarter": 2 }, { "change_in_working_capital": -62907, "financing_cash_flow": 149098, "investing_cash_flow": -471608, "net_cash_flow": 20179325, "operating_cash_flow": 20478177, "quarter": 3 }, { "change_in_working_capital": -78579, "financing_cash_flow": -195406, "investing_cash_flow": -402770, "net_cash_flow": 22052792, "operating_cash_flow": 22022395, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7317256317572187, "current_ratio": 1.8497570921613375, "debt_to_equity_ratio": 0.6408353221664975, "profit_margin": 0.21355329280080226, "quarter": 1, "return_on_assets": 0.15626241808850136, "return_on_equity": 0.22174974392978747 }, { "asset_turnover_ratio": 0.6951358989945012, "current_ratio": 1.4608626104150044, "debt_to_equity_ratio": 0.6526617682724472, "profit_margin": 0.2092049569664056, "quarter": 2, "return_on_assets": 0.1454258758349483, "return_on_equity": 0.20982569905255666 }, { "asset_turnover_ratio": 0.6603758361911364, "current_ratio": 2.2533893682871633, "debt_to_equity_ratio": 0.663208039573422, "profit_margin": 0.20643049553066112, "quarter": 3, "return_on_assets": 0.13632171110141098, "return_on_equity": 0.19953096350901062 }, { "asset_turnover_ratio": 0.6273539376326884, "current_ratio": 1.8083607129826698, "debt_to_equity_ratio": 0.6678203872081647, "profit_margin": 0.2128231469099302, "quarter": 4, "return_on_assets": 0.13351543923332482, "return_on_equity": 0.1964505853674175 } ], "income_statement": [ { "depreciation": 4747443, "expenses": 63907662, "income_tax": 5493365, "marketing_expense": 9746184, "net_income": 24338657, "net_profit": 18845292, "operational_expense": 42176332, "product_revenue": 30324435, "quarter": 1, "rd_expense": 10489821, "revenue": 88246319, "salaries_expense": 21304815, "service_revenue": 57921884 }, { "depreciation": 5639260, "expenses": 62196799, "income_tax": 5629850, "marketing_expense": 11522127, "net_income": 23573401, "net_profit": 17943551, "operational_expense": 33341407, "product_revenue": 31450359, "quarter": 2, "rd_expense": 8588953, "revenue": 85770200, "salaries_expense": 24799130, "service_revenue": 54319841 }, { "depreciation": 3269396, "expenses": 60531737, "income_tax": 5623042, "marketing_expense": 6731893, "net_income": 22831823, "net_profit": 17208781, "operational_expense": 34773081, "product_revenue": 22346875, "quarter": 3, "rd_expense": 7622788, "revenue": 83363560, "salaries_expense": 21287675, "service_revenue": 61016685 }, { "depreciation": 4778517, "expenses": 58911251, "income_tax": 4869319, "marketing_expense": 9199853, "net_income": 22113197, "net_profit": 17243878, "operational_expense": 37728130, "product_revenue": 16675479, "quarter": 4, "rd_expense": 8864566, "revenue": 81024448, "salaries_expense": 21716886, "service_revenue": 64348969 } ], "market_conditions": { "gdp_growth": [ -0.005009993857857744, -0.015481692079459073, -0.013485547366596849, -0.004107622559180745 ], "inflation_rate": [ 0.04262382642826592, 0.03442328438186025, 0.042990723566229544, 0.04221920242150252 ], "interest_rate": [ 0.03529007438669244, 0.0392097209832335, 0.04374246605976965, 0.040367183282168324 ], "year": 1996 }, "random_event": { "description": "Douglas Group New Ad Campaign Launch in 1996", "impact": -0.09, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 172149, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 72537971, "net_revenue": 56063674, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 66822 }, { "average_project_size": 169179, "billable_hours_per_employee": 140, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 61439961, "net_revenue": 54905279, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 65441 }, { "average_project_size": 64833, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 66987788, "net_revenue": 53770820, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 64089 }, { "average_project_size": 190171, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 65464145, "net_revenue": 52659801, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 62765 } ], "balance_sheet": [ { "assets": 57699188, "current_assets": 24407250, "current_liabilities": 16841958, "equity": 37442406, "fixed_assets": 33291938, "liabilities": 29691364, "long_term_liabilities": 12849406, "quarter": 1 }, { "assets": 59316311, "current_assets": 22724022, "current_liabilities": 16683803, "equity": 39153994, "fixed_assets": 36592289, "liabilities": 30192972, "long_term_liabilities": 13509169, "quarter": 2 }, { "assets": 60978756, "current_assets": 23866690, "current_liabilities": 13335059, "equity": 40391614, "fixed_assets": 37112066, "liabilities": 30703053, "long_term_liabilities": 17367994, "quarter": 3 }, { "assets": 62687795, "current_assets": 27303030, "current_liabilities": 13207965, "equity": 41097328, "fixed_assets": 35384765, "liabilities": 31221752, "long_term_liabilities": 18013787, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87121, "financing_cash_flow": -3996, "investing_cash_flow": -408512, "net_cash_flow": 11561914, "operating_cash_flow": 12025450, "quarter": 1 }, { "change_in_working_capital": -21605, "financing_cash_flow": -164840, "investing_cash_flow": -391608, "net_cash_flow": 12655848, "operating_cash_flow": 12888604, "quarter": 2 }, { "change_in_working_capital": 94793, "financing_cash_flow": 151878, "investing_cash_flow": -230662, "net_cash_flow": 13529182, "operating_cash_flow": 13850787, "quarter": 3 }, { "change_in_working_capital": -76273, "financing_cash_flow": 22343, "investing_cash_flow": -490780, "net_cash_flow": 11427350, "operating_cash_flow": 11623592, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9716544711166473, "current_ratio": 1.449193140132519, "debt_to_equity_ratio": 0.7929876087556981, "profit_margin": 0.16828333441008522, "quarter": 1, "return_on_assets": 0.16351325429397723, "return_on_equity": 0.2519758479196022 }, { "asset_turnover_ratio": 0.9256354293509588, "current_ratio": 1.3620408967907378, "debt_to_equity_ratio": 0.7711338976044181, "profit_margin": 0.18269017447302288, "quarter": 2, "return_on_assets": 0.16910449808653813, "return_on_equity": 0.2561847202612331 }, { "asset_turnover_ratio": 0.8817959487399185, "current_ratio": 1.7897701090036422, "debt_to_equity_ratio": 0.7601343437278837, "profit_margin": 0.188130123364308, "quarter": 3, "return_on_assets": 0.16589238061858788, "return_on_equity": 0.25044582273934385 }, { "asset_turnover_ratio": 0.8400327527870457, "current_ratio": 2.0671640180754567, "debt_to_equity_ratio": 0.7597027232524703, "profit_margin": 0.18289634250611772, "quarter": 4, "return_on_assets": 0.15363891807009641, "return_on_equity": 0.2343530703504617 } ], "income_statement": [ { "depreciation": 2590868, "expenses": 42665898, "income_tax": 3963194, "marketing_expense": 7989183, "net_income": 13397776, "net_profit": 9434582, "operational_expense": 26786505, "product_revenue": 12805549, "quarter": 1, "rd_expense": 7443701, "revenue": 56063674, "salaries_expense": 16157684, "service_revenue": 43258125 }, { "depreciation": 2857949, "expenses": 41619241, "income_tax": 3255383, "marketing_expense": 6262986, "net_income": 13286038, "net_profit": 10030655, "operational_expense": 28052066, "product_revenue": 18635810, "quarter": 2, "rd_expense": 5296221, "revenue": 54905279, "salaries_expense": 20625197, "service_revenue": 36269469 }, { "depreciation": 3734876, "expenses": 40598260, "income_tax": 3056649, "marketing_expense": 5267007, "net_income": 13172560, "net_profit": 10115911, "operational_expense": 24859395, "product_revenue": 21130217, "quarter": 3, "rd_expense": 7020940, "revenue": 53770820, "salaries_expense": 16110416, "service_revenue": 32640603 }, { "depreciation": 1992307, "expenses": 39602325, "income_tax": 3426191, "marketing_expense": 4612961, "net_income": 13057476, "net_profit": 9631285, "operational_expense": 24176064, "product_revenue": 18781879, "quarter": 4, "rd_expense": 7378860, "revenue": 52659801, "salaries_expense": 19268273, "service_revenue": 33877922 } ], "market_conditions": { "gdp_growth": [ -0.01720229228762286, -0.008315576750525787, -0.01798398334633727, -0.01891871068851297 ], "inflation_rate": [ 0.02572843358779554, 0.031049919787905587, 0.027007634366858227, 0.027836689810031852 ], "interest_rate": [ 0.04643379453669796, 0.04419547662976865, 0.04637414550308221, 0.045847656504311156 ], "year": 1997 }, "random_event": { "description": "Douglas Group Introduction of New Service in 1997", "impact": 0.09, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 94640, "billable_hours_per_employee": 124, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 104341003, "net_revenue": 85204926, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 101555 }, { "average_project_size": 191298, "billable_hours_per_employee": 89, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 107396404, "net_revenue": 84719188, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 100976 }, { "average_project_size": 150740, "billable_hours_per_employee": 132, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 94518598, "net_revenue": 84236220, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 100401 }, { "average_project_size": 85831, "billable_hours_per_employee": 107, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 98672955, "net_revenue": 83756005, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 99828 } ], "balance_sheet": [ { "assets": 105807895, "current_assets": 33930251, "current_liabilities": 32141520, "equity": 64338625, "fixed_assets": 71877644, "liabilities": 54980193, "long_term_liabilities": 22838673, "quarter": 1 }, { "assets": 107332791, "current_assets": 34057432, "current_liabilities": 27564739, "equity": 63528424, "fixed_assets": 73275359, "liabilities": 55920167, "long_term_liabilities": 28355428, "quarter": 2 }, { "assets": 108879664, "current_assets": 52568157, "current_liabilities": 27163589, "equity": 64437593, "fixed_assets": 56311507, "liabilities": 56876212, "long_term_liabilities": 29712623, "quarter": 3 }, { "assets": 110448830, "current_assets": 36870627, "current_liabilities": 30419009, "equity": 63527172, "fixed_assets": 73578203, "liabilities": 57848602, "long_term_liabilities": 27429593, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4780, "financing_cash_flow": -187853, "investing_cash_flow": -300747, "net_cash_flow": 18307302, "operating_cash_flow": 18477373, "quarter": 1 }, { "change_in_working_capital": 63844, "financing_cash_flow": -5078, "investing_cash_flow": -181278, "net_cash_flow": 15564725, "operating_cash_flow": 15663389, "quarter": 2 }, { "change_in_working_capital": 94577, "financing_cash_flow": 142962, "investing_cash_flow": -271633, "net_cash_flow": 18655026, "operating_cash_flow": 18858116, "quarter": 3 }, { "change_in_working_capital": 87817, "financing_cash_flow": -139405, "investing_cash_flow": -340671, "net_cash_flow": 16178807, "operating_cash_flow": 16133445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8052794737103502, "current_ratio": 1.0556517240006074, "debt_to_equity_ratio": 0.854544109389966, "profit_margin": 0.15856974043965485, "quarter": 1, "return_on_assets": 0.12769295712763212, "return_on_equity": 0.2099970740748656 }, { "asset_turnover_ratio": 0.7893131932067247, "current_ratio": 1.2355434237922587, "debt_to_equity_ratio": 0.880238537005105, "profit_margin": 0.14301128570779031, "quarter": 2, "return_on_assets": 0.11288069458661519, "return_on_equity": 0.19071463192601787 }, { "asset_turnover_ratio": 0.7736634822826052, "current_ratio": 1.9352434245710315, "debt_to_equity_ratio": 0.8826557503474719, "profit_margin": 0.14761038660091821, "quarter": 3, "return_on_assets": 0.11420076571874799, "return_on_equity": 0.19296408231759993 }, { "asset_turnover_ratio": 0.7583240582992142, "current_ratio": 1.2120916562403463, "debt_to_equity_ratio": 0.9106119504265041, "profit_margin": 0.1304616188415386, "quarter": 4, "return_on_assets": 0.09893218425220077, "return_on_equity": 0.17200425669822042 } ], "income_statement": [ { "depreciation": 4966450, "expenses": 67610557, "income_tax": 4083446, "marketing_expense": 11883818, "net_income": 17594369, "net_profit": 13510923, "operational_expense": 44031702, "product_revenue": 22064498, "quarter": 1, "rd_expense": 9580782, "revenue": 85204926, "salaries_expense": 30359919, "service_revenue": 63140428 }, { "depreciation": 3547589, "expenses": 67945011, "income_tax": 4658377, "marketing_expense": 10611561, "net_income": 16774177, "net_profit": 12115800, "operational_expense": 43661310, "product_revenue": 32227234, "quarter": 2, "rd_expense": 8213074, "revenue": 84719188, "salaries_expense": 32080019, "service_revenue": 52491954 }, { "depreciation": 6423975, "expenses": 68281119, "income_tax": 3520960, "marketing_expense": 9291532, "net_income": 15955101, "net_profit": 12434141, "operational_expense": 37744636, "product_revenue": 19768817, "quarter": 3, "rd_expense": 8999614, "revenue": 84236220, "salaries_expense": 24594311, "service_revenue": 64467403 }, { "depreciation": 5206501, "expenses": 68618891, "income_tax": 4210170, "marketing_expense": 11971122, "net_income": 15137114, "net_profit": 10926944, "operational_expense": 39434493, "product_revenue": 31114521, "quarter": 4, "rd_expense": 11793631, "revenue": 83756005, "salaries_expense": 27650283, "service_revenue": 52641484 } ], "market_conditions": { "gdp_growth": [ -0.024376959490712623, -0.00944422667368836, -0.012186479715004124, -0.022828228204669718 ], "inflation_rate": [ 0.036984869584492576, 0.03009934392222299, 0.0334127032792384, 0.0372151245967724 ], "interest_rate": [ 0.047330142713039335, 0.048088785321841285, 0.05122395924127374, 0.05418063760116368 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 92687, "billable_hours_per_employee": 136, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 28904809, "net_revenue": 24949396, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 29737 }, { "average_project_size": 112857, "billable_hours_per_employee": 142, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 28923052, "net_revenue": 25110722, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 29929 }, { "average_project_size": 100431, "billable_hours_per_employee": 89, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 28337311, "net_revenue": 25273092, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 30123 }, { "average_project_size": 123836, "billable_hours_per_employee": 85, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 29516842, "net_revenue": 25436511, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 30318 } ], "balance_sheet": [ { "assets": 29084854, "current_assets": 12552930, "current_liabilities": 7255841, "equity": 18825936, "fixed_assets": 16531924, "liabilities": 16102787, "long_term_liabilities": 8846946, "quarter": 1 }, { "assets": 29923920, "current_assets": 10195354, "current_liabilities": 9798848, "equity": 19676051, "fixed_assets": 19728566, "liabilities": 16549567, "long_term_liabilities": 6750719, "quarter": 2 }, { "assets": 30787192, "current_assets": 13974798, "current_liabilities": 7985751, "equity": 20334682, "fixed_assets": 16812394, "liabilities": 17008744, "long_term_liabilities": 9022993, "quarter": 3 }, { "assets": 31675369, "current_assets": 11901158, "current_liabilities": 7987976, "equity": 20283048, "fixed_assets": 19774211, "liabilities": 17480660, "long_term_liabilities": 9492684, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41246, "financing_cash_flow": 53347, "investing_cash_flow": -274600, "net_cash_flow": 6616606, "operating_cash_flow": 6956122, "quarter": 1 }, { "change_in_working_capital": 42807, "financing_cash_flow": 82491, "investing_cash_flow": -197306, "net_cash_flow": 7543852, "operating_cash_flow": 7713332, "quarter": 2 }, { "change_in_working_capital": -89084, "financing_cash_flow": 119776, "investing_cash_flow": -383985, "net_cash_flow": 7537267, "operating_cash_flow": 8174836, "quarter": 3 }, { "change_in_working_capital": -63411, "financing_cash_flow": -47399, "investing_cash_flow": -208630, "net_cash_flow": 6737799, "operating_cash_flow": 7246066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8578140361302828, "current_ratio": 1.7300448011471035, "debt_to_equity_ratio": 0.8553512027237318, "profit_margin": 0.23422887672310785, "quarter": 1, "return_on_assets": 0.2009248181201116, "return_on_equity": 0.3104158539580715 }, { "asset_turnover_ratio": 0.839152156535641, "current_ratio": 1.040464552567812, "debt_to_equity_ratio": 0.8411020585380674, "profit_margin": 0.2509564639360031, "quarter": 2, "return_on_assets": 0.21059065790845585, "return_on_equity": 0.3202724977689883 }, { "asset_turnover_ratio": 0.8208962999938416, "current_ratio": 1.7499666593661636, "debt_to_equity_ratio": 0.8364401272663128, "profit_margin": 0.2594155871390806, "quarter": 3, "return_on_assets": 0.21295329564320123, "return_on_equity": 0.3224163525153725 }, { "asset_turnover_ratio": 0.803037558931042, "current_ratio": 1.4898840457207183, "debt_to_equity_ratio": 0.8618359528607338, "profit_margin": 0.23935432811520416, "quarter": 4, "return_on_assets": 0.19221051536921321, "return_on_equity": 0.30016884050168396 } ], "income_statement": [ { "depreciation": 1112253, "expenses": 16990033, "income_tax": 2115494, "marketing_expense": 2463030, "net_income": 7959363, "net_profit": 5843869, "operational_expense": 9542134, "product_revenue": 9332941, "quarter": 1, "rd_expense": 2938986, "revenue": 24949396, "salaries_expense": 6136041, "service_revenue": 15616455 }, { "depreciation": 1411634, "expenses": 17025771, "income_tax": 1783253, "marketing_expense": 2103299, "net_income": 8084951, "net_profit": 6301698, "operational_expense": 8900748, "product_revenue": 5735846, "quarter": 2, "rd_expense": 2489626, "revenue": 25110722, "salaries_expense": 6642041, "service_revenue": 19374876 }, { "depreciation": 1618602, "expenses": 17061585, "income_tax": 1655273, "marketing_expense": 2572216, "net_income": 8211507, "net_profit": 6556234, "operational_expense": 9099117, "product_revenue": 6574006, "quarter": 3, "rd_expense": 2467071, "revenue": 25273092, "salaries_expense": 5880384, "service_revenue": 18699086 }, { "depreciation": 1157727, "expenses": 17097474, "income_tax": 2250698, "marketing_expense": 2726122, "net_income": 8339037, "net_profit": 6088339, "operational_expense": 11321703, "product_revenue": 8846867, "quarter": 4, "rd_expense": 2389024, "revenue": 25436511, "salaries_expense": 7407094, "service_revenue": 16589644 } ], "market_conditions": { "gdp_growth": [ 0.008352739467331902, 0.0027203839164322684, -0.008392188697303926, 0.004025198880465113 ], "inflation_rate": [ 0.02338537373260935, 0.030725204372133174, 0.02750081220615156, 0.026959827120711058 ], "interest_rate": [ 0.049251596150256094, 0.05212300280086804, 0.045062670801564904, 0.05319348940290793 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "Colemanside", "name": "Smith, Bolton and Sims", "num_employees": 580, "region": "Latin America", "revenue_size": "Large", "website": "www.smith,boltonandsims.com" }

[ { "advertising_kpis": [ { "average_project_size": 138391, "billable_hours_per_employee": 98, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 103405162, "net_revenue": 85522906, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 147453 }, { "average_project_size": 147835, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 101068222, "net_revenue": 89133037, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 153678 }, { "average_project_size": 76995, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 106676400, "net_revenue": 92895561, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 160165 }, { "average_project_size": 132116, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 125486317, "net_revenue": 96816910, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 166926 } ], "balance_sheet": [ { "assets": 94918135, "current_assets": 28801766, "current_liabilities": 27301662, "equity": 66547579, "fixed_assets": 66116369, "liabilities": 51166128, "long_term_liabilities": 23864466, "quarter": 1 }, { "assets": 98240629, "current_assets": 36724831, "current_liabilities": 29267385, "equity": 69945771, "fixed_assets": 61515798, "liabilities": 51599418, "long_term_liabilities": 22332033, "quarter": 2 }, { "assets": 101679423, "current_assets": 37547930, "current_liabilities": 21634033, "equity": 72966173, "fixed_assets": 64131493, "liabilities": 52036377, "long_term_liabilities": 30402344, "quarter": 3 }, { "assets": 105238587, "current_assets": 45309857, "current_liabilities": 31300354, "equity": 76824301, "fixed_assets": 59928730, "liabilities": 52477036, "long_term_liabilities": 21176682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61846, "financing_cash_flow": 22165, "investing_cash_flow": -222662, "net_cash_flow": 26941976, "operating_cash_flow": 27042403, "quarter": 1 }, { "change_in_working_capital": -66366, "financing_cash_flow": -107666, "investing_cash_flow": -234436, "net_cash_flow": 26405073, "operating_cash_flow": 26815056, "quarter": 2 }, { "change_in_working_capital": 12121, "financing_cash_flow": -63049, "investing_cash_flow": -368791, "net_cash_flow": 29101280, "operating_cash_flow": 29166746, "quarter": 3 }, { "change_in_working_capital": -44977, "financing_cash_flow": -11132, "investing_cash_flow": -152980, "net_cash_flow": 27560960, "operating_cash_flow": 27766257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9010175558127012, "current_ratio": 1.054945519433945, "debt_to_equity_ratio": 0.7688653557178993, "profit_margin": 0.26654346848316873, "quarter": 1, "return_on_assets": 0.2401603444905444, "return_on_equity": 0.34254547411860015 }, { "asset_turnover_ratio": 0.907293020283899, "current_ratio": 1.2548039737749033, "debt_to_equity_ratio": 0.7377060437292199, "profit_margin": 0.26145816169149494, "quarter": 2, "return_on_assets": 0.23721916519895248, "return_on_equity": 0.33318040057060777 }, { "asset_turnover_ratio": 0.9136121966388421, "current_ratio": 1.7355954851321527, "debt_to_equity_ratio": 0.7131575476762362, "profit_margin": 0.25106826148560535, "quarter": 3, "return_on_assets": 0.22937902588215905, "return_on_equity": 0.3196430077263337 }, { "asset_turnover_ratio": 0.9199753888751852, "current_ratio": 1.4475828931519432, "debt_to_equity_ratio": 0.6830786003506886, "profit_margin": 0.24853871085123455, "quarter": 4, "return_on_assets": 0.22864949716590172, "return_on_equity": 0.3132179490966016 } ], "income_statement": [ { "depreciation": 4246831, "expenses": 55603251, "income_tax": 7124083, "marketing_expense": 9070194, "net_income": 29919655, "net_profit": 22795572, "operational_expense": 27964937, "product_revenue": 17199407, "quarter": 1, "rd_expense": 5911569, "revenue": 85522906, "salaries_expense": 18822129, "service_revenue": 68323499 }, { "depreciation": 3510496, "expenses": 58202497, "income_tax": 7625980, "marketing_expense": 6030308, "net_income": 30930540, "net_profit": 23304560, "operational_expense": 38335708, "product_revenue": 27798821, "quarter": 2, "rd_expense": 6080632, "revenue": 89133037, "salaries_expense": 21599983, "service_revenue": 61334216 }, { "depreciation": 5843619, "expenses": 60923249, "income_tax": 8649185, "marketing_expense": 9753053, "net_income": 31972312, "net_profit": 23323127, "operational_expense": 39271099, "product_revenue": 26285664, "quarter": 3, "rd_expense": 10107703, "revenue": 92895561, "salaries_expense": 26424965, "service_revenue": 66609897 }, { "depreciation": 3703507, "expenses": 63771185, "income_tax": 8982975, "marketing_expense": 12613655, "net_income": 33045725, "net_profit": 24062750, "operational_expense": 40119073, "product_revenue": 19740315, "quarter": 4, "rd_expense": 8653694, "revenue": 96816910, "salaries_expense": 19677411, "service_revenue": 77076595 } ], "market_conditions": { "gdp_growth": [ 0.007177739866908027, 0.025993552187247942, 0.014346318747921926, 0.008665057163922147 ], "inflation_rate": [ 0.016152871747191405, 0.01656248608670109, 0.014169566639979966, 0.013242108425002444 ], "interest_rate": [ 0.021075841825936786, 0.02485476357484805, 0.019780847539625904, 0.019826572041577575 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 70134, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 122760225, "net_revenue": 98632528, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 170056 }, { "average_project_size": 150086, "billable_hours_per_employee": 146, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 114160909, "net_revenue": 101292094, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 174642 }, { "average_project_size": 191045, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 118751361, "net_revenue": 104023374, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 179351 }, { "average_project_size": 180636, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 120247960, "net_revenue": 106828302, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 184187 } ], "balance_sheet": [ { "assets": 100673046, "current_assets": 36834528, "current_liabilities": 28542422, "equity": 64409772, "fixed_assets": 63838518, "liabilities": 59857391, "long_term_liabilities": 31314969, "quarter": 1 }, { "assets": 103411316, "current_assets": 46824852, "current_liabilities": 35433150, "equity": 65919711, "fixed_assets": 56586464, "liabilities": 61226562, "long_term_liabilities": 25793412, "quarter": 2 }, { "assets": 106224065, "current_assets": 32935389, "current_liabilities": 29557024, "equity": 69427642, "fixed_assets": 73288676, "liabilities": 62627051, "long_term_liabilities": 33070027, "quarter": 3 }, { "assets": 109113320, "current_assets": 54429605, "current_liabilities": 30422788, "equity": 70111677, "fixed_assets": 54683715, "liabilities": 64059574, "long_term_liabilities": 33636786, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77455, "financing_cash_flow": 158020, "investing_cash_flow": -446922, "net_cash_flow": 29601239, "operating_cash_flow": 29894812, "quarter": 1 }, { "change_in_working_capital": -83380, "financing_cash_flow": 74662, "investing_cash_flow": -248975, "net_cash_flow": 29720794, "operating_cash_flow": 30214667, "quarter": 2 }, { "change_in_working_capital": -4976, "financing_cash_flow": 84915, "investing_cash_flow": -477027, "net_cash_flow": 31815582, "operating_cash_flow": 31984168, "quarter": 3 }, { "change_in_working_capital": 98696, "financing_cash_flow": -75617, "investing_cash_flow": -331477, "net_cash_flow": 30369715, "operating_cash_flow": 30633526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9797312380912762, "current_ratio": 1.2905186532523414, "debt_to_equity_ratio": 0.9293215787194526, "profit_margin": 0.23921233165594213, "quarter": 1, "return_on_assets": 0.2343637938599772, "return_on_equity": 0.3663126924280993 }, { "asset_turnover_ratio": 0.9795068655735897, "current_ratio": 1.321498427320179, "debt_to_equity_ratio": 0.9288050731897171, "profit_margin": 0.23432191065178296, "quarter": 2, "return_on_assets": 0.22951992023774265, "return_on_equity": 0.36005857185872675 }, { "asset_turnover_ratio": 0.9792825571117053, "current_ratio": 1.114299903806283, "debt_to_equity_ratio": 0.902047789553331, "profit_margin": 0.24831561414264453, "quarter": 3, "return_on_assets": 0.24317114958837246, "return_on_equity": 0.3720510628893316 }, { "asset_turnover_ratio": 0.979058303789125, "current_ratio": 1.7891064093139655, "debt_to_equity_ratio": 0.913679100843644, "profit_margin": 0.2345626629916855, "quarter": 4, "return_on_assets": 0.22965052296089974, "return_on_equity": 0.3574002516014558 } ], "income_statement": [ { "depreciation": 6300695, "expenses": 66797528, "income_tax": 8240883, "marketing_expense": 8237751, "net_income": 31835000, "net_profit": 23594117, "operational_expense": 38825301, "product_revenue": 24972256, "quarter": 1, "rd_expense": 8696351, "revenue": 98632528, "salaries_expense": 25714758, "service_revenue": 73660272 }, { "depreciation": 6479710, "expenses": 68585606, "income_tax": 8971531, "marketing_expense": 7703258, "net_income": 32706488, "net_profit": 23734957, "operational_expense": 38266127, "product_revenue": 34951957, "quarter": 2, "rd_expense": 12573871, "revenue": 101292094, "salaries_expense": 27854895, "service_revenue": 66340137 }, { "depreciation": 6153540, "expenses": 70421549, "income_tax": 7771197, "marketing_expense": 9449063, "net_income": 33601825, "net_profit": 25830628, "operational_expense": 44718981, "product_revenue": 35684202, "quarter": 3, "rd_expense": 9128963, "revenue": 104023374, "salaries_expense": 27742034, "service_revenue": 68339172 }, { "depreciation": 5575595, "expenses": 72306638, "income_tax": 9463733, "marketing_expense": 10309384, "net_income": 34521664, "net_profit": 25057931, "operational_expense": 47523485, "product_revenue": 31730138, "quarter": 4, "rd_expense": 8784976, "revenue": 106828302, "salaries_expense": 30573234, "service_revenue": 75098164 } ], "market_conditions": { "gdp_growth": [ 0.031071056760482038, 0.027043752274583527, 0.015256550408261401, 0.017132810607413104 ], "inflation_rate": [ 0.015656575880594818, 0.008795006719464728, 0.01579759907628113, 0.010705420696709801 ], "interest_rate": [ 0.028606898866981346, 0.033345002270529965, 0.030331294323872215, 0.03231243573049837 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 158336, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 112002601, "net_revenue": 88982379, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 153418 }, { "average_project_size": 123641, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 109587350, "net_revenue": 90946997, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 156805 }, { "average_project_size": 133688, "billable_hours_per_employee": 110, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 120615147, "net_revenue": 92954993, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 160267 }, { "average_project_size": 184345, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 107010789, "net_revenue": 95007322, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 163806 } ], "balance_sheet": [ { "assets": 115385227, "current_assets": 38709568, "current_liabilities": 33598248, "equity": 72780296, "fixed_assets": 76675659, "liabilities": 58901098, "long_term_liabilities": 25302850, "quarter": 1 }, { "assets": 117854217, "current_assets": 39046150, "current_liabilities": 33461312, "equity": 74133990, "fixed_assets": 78808067, "liabilities": 60046031, "long_term_liabilities": 26584719, "quarter": 2 }, { "assets": 120376038, "current_assets": 46014981, "current_liabilities": 25869518, "equity": 75727523, "fixed_assets": 74361057, "liabilities": 61213219, "long_term_liabilities": 35343701, "quarter": 3 }, { "assets": 122951821, "current_assets": 43206992, "current_liabilities": 37275313, "equity": 78438524, "fixed_assets": 79744829, "liabilities": 62403096, "long_term_liabilities": 25127783, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71515, "financing_cash_flow": -66712, "investing_cash_flow": -193976, "net_cash_flow": 21847977, "operating_cash_flow": 22027260, "quarter": 1 }, { "change_in_working_capital": 76586, "financing_cash_flow": 184517, "investing_cash_flow": -354305, "net_cash_flow": 20456374, "operating_cash_flow": 20706660, "quarter": 2 }, { "change_in_working_capital": -7148, "financing_cash_flow": 47605, "investing_cash_flow": -273594, "net_cash_flow": 20998227, "operating_cash_flow": 21491188, "quarter": 3 }, { "change_in_working_capital": 19979, "financing_cash_flow": -145645, "investing_cash_flow": -361685, "net_cash_flow": 21495732, "operating_cash_flow": 22025462, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.771176530250272, "current_ratio": 1.1521305515692366, "debt_to_equity_ratio": 0.8093000611044506, "profit_margin": 0.1831392595156396, "quarter": 1, "return_on_assets": 0.14123269870587507, "return_on_equity": 0.22390905087827617 }, { "asset_turnover_ratio": 0.7716906472680566, "current_ratio": 1.1669043341755398, "debt_to_equity_ratio": 0.80996626513695, "profit_margin": 0.17950899467301817, "quarter": 2, "return_on_assets": 0.13852541228965953, "return_on_equity": 0.22022022556724655 }, { "asset_turnover_ratio": 0.7722051210889662, "current_ratio": 1.7787336045457052, "debt_to_equity_ratio": 0.8083351544457621, "profit_margin": 0.1782013366404105, "quarter": 3, "return_on_assets": 0.13760798473862382, "return_on_equity": 0.2187408665142791 }, { "asset_turnover_ratio": 0.7727199257992283, "current_ratio": 1.1591315678556475, "debt_to_equity_ratio": 0.7955669334114446, "profit_margin": 0.1882991607741559, "quarter": 4, "return_on_assets": 0.1455025135414627, "return_on_equity": 0.22807414122172925 } ], "income_statement": [ { "depreciation": 5731093, "expenses": 66203267, "income_tax": 6482945, "marketing_expense": 11397658, "net_income": 22779112, "net_profit": 16296167, "operational_expense": 33126839, "product_revenue": 18239014, "quarter": 1, "rd_expense": 10024700, "revenue": 88982379, "salaries_expense": 31196399, "service_revenue": 70743365 }, { "depreciation": 4380856, "expenses": 67786600, "income_tax": 6834593, "marketing_expense": 10674398, "net_income": 23160397, "net_profit": 16325804, "operational_expense": 42057079, "product_revenue": 30919516, "quarter": 2, "rd_expense": 7952486, "revenue": 90946997, "salaries_expense": 20541700, "service_revenue": 60027481 }, { "depreciation": 4926484, "expenses": 69407800, "income_tax": 6982489, "marketing_expense": 10154853, "net_income": 23547193, "net_profit": 16564704, "operational_expense": 46716717, "product_revenue": 30415819, "quarter": 3, "rd_expense": 9118045, "revenue": 92954993, "salaries_expense": 21044244, "service_revenue": 62539174 }, { "depreciation": 4135663, "expenses": 71067774, "income_tax": 6049749, "marketing_expense": 8458619, "net_income": 23939548, "net_profit": 17889799, "operational_expense": 44176683, "product_revenue": 21837829, "quarter": 4, "rd_expense": 8897009, "revenue": 95007322, "salaries_expense": 26360287, "service_revenue": 73169493 } ], "market_conditions": { "gdp_growth": [ 0.02208396718349643, 0.026225668842584357, 0.022630695651720642, 0.031526606805773245 ], "inflation_rate": [ 0.017776219936551547, 0.017237153367818225, 0.012782833100191663, 0.018248555294801558 ], "interest_rate": [ 0.0412589498407394, 0.03311844840900377, 0.03277919439914842, 0.034375921497055394 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 95109, "billable_hours_per_employee": 98, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 69752179, "net_revenue": 60839903, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 104896 }, { "average_project_size": 83365, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 70626323, "net_revenue": 62016820, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 106926 }, { "average_project_size": 165368, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 77082030, "net_revenue": 63216504, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 108994 }, { "average_project_size": 155128, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 77678721, "net_revenue": 64439396, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 111102 } ], "balance_sheet": [ { "assets": 80862369, "current_assets": 25730312, "current_liabilities": 15886746, "equity": 63754893, "fixed_assets": 55132057, "liabilities": 33780932, "long_term_liabilities": 17894186, "quarter": 1 }, { "assets": 82128971, "current_assets": 40109429, "current_liabilities": 17794865, "equity": 63567943, "fixed_assets": 42019542, "liabilities": 34422109, "long_term_liabilities": 16627244, "quarter": 2 }, { "assets": 83415413, "current_assets": 34867131, "current_liabilities": 19196141, "equity": 64920574, "fixed_assets": 48548282, "liabilities": 35075457, "long_term_liabilities": 15879316, "quarter": 3 }, { "assets": 84722006, "current_assets": 26735192, "current_liabilities": 16998700, "equity": 67000079, "fixed_assets": 57986814, "liabilities": 35741205, "long_term_liabilities": 18742505, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80013, "financing_cash_flow": -116690, "investing_cash_flow": -363821, "net_cash_flow": 18418479, "operating_cash_flow": 18885563, "quarter": 1 }, { "change_in_working_capital": 64480, "financing_cash_flow": -126959, "investing_cash_flow": -457789, "net_cash_flow": 19465627, "operating_cash_flow": 19810497, "quarter": 2 }, { "change_in_working_capital": -23488, "financing_cash_flow": -49325, "investing_cash_flow": -388299, "net_cash_flow": 19093409, "operating_cash_flow": 19269635, "quarter": 3 }, { "change_in_working_capital": -51687, "financing_cash_flow": 178029, "investing_cash_flow": -411994, "net_cash_flow": 21039699, "operating_cash_flow": 21413498, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7523883328226508, "current_ratio": 1.6196086977156934, "debt_to_equity_ratio": 0.5298563045192468, "profit_margin": 0.27405461182277036, "quarter": 1, "return_on_assets": 0.2061954924916929, "return_on_equity": 0.2615243350812306 }, { "asset_turnover_ratio": 0.7551150251231079, "current_ratio": 2.253988945687422, "debt_to_equity_ratio": 0.541501067605727, "profit_margin": 0.2557545033750521, "quarter": 2, "return_on_assets": 0.19312406824140047, "return_on_equity": 0.2495138312089161 }, { "asset_turnover_ratio": 0.7578515975219112, "current_ratio": 1.8163614759862412, "debt_to_equity_ratio": 0.5402826074827989, "profit_margin": 0.26228305823428644, "quarter": 3, "return_on_assets": 0.19877163468578643, "return_on_equity": 0.25539851203410496 }, { "asset_turnover_ratio": 0.7605980906542746, "current_ratio": 1.5727786242477366, "debt_to_equity_ratio": 0.5334501919020125, "profit_margin": 0.2796313919515943, "quarter": 4, "return_on_assets": 0.21268710280537975, "return_on_equity": 0.26894413064796535 } ], "income_statement": [ { "depreciation": 2212107, "expenses": 39094044, "income_tax": 5072403, "marketing_expense": 4487414, "net_income": 21745859, "net_profit": 16673456, "operational_expense": 24499187, "product_revenue": 20761565, "quarter": 1, "rd_expense": 4027617, "revenue": 60839903, "salaries_expense": 15762513, "service_revenue": 40078338 }, { "depreciation": 3949416, "expenses": 39573828, "income_tax": 6581911, "marketing_expense": 7495082, "net_income": 22442992, "net_profit": 15861081, "operational_expense": 22373581, "product_revenue": 14163239, "quarter": 2, "rd_expense": 5449461, "revenue": 62016820, "salaries_expense": 15363397, "service_revenue": 47853581 }, { "depreciation": 2689017, "expenses": 40059500, "income_tax": 6576386, "marketing_expense": 7418750, "net_income": 23157004, "net_profit": 16580618, "operational_expense": 25023425, "product_revenue": 22197458, "quarter": 3, "rd_expense": 5590021, "revenue": 63216504, "salaries_expense": 19981712, "service_revenue": 41019046 }, { "depreciation": 3394220, "expenses": 40551133, "income_tax": 5868985, "marketing_expense": 4197510, "net_income": 23888263, "net_profit": 18019278, "operational_expense": 24434077, "product_revenue": 22435788, "quarter": 4, "rd_expense": 5759328, "revenue": 64439396, "salaries_expense": 13041038, "service_revenue": 42003608 } ], "market_conditions": { "gdp_growth": [ 0.025965667231773553, 0.02625679425719992, 0.027340749308057827, 0.025450078237850934 ], "inflation_rate": [ 0.014540037963222969, 0.014106394199247488, 0.008512671341501648, 0.01427892512000684 ], "interest_rate": [ 0.016595246943808335, 0.01744968745253373, 0.0241964976876777, 0.017194540374181496 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 54067, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 104544899, "net_revenue": 86676958, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 149443 }, { "average_project_size": 163348, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 106408476, "net_revenue": 90473456, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 155989 }, { "average_project_size": 116505, "billable_hours_per_employee": 150, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 119573869, "net_revenue": 94436244, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 162821 }, { "average_project_size": 186316, "billable_hours_per_employee": 124, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 110066734, "net_revenue": 98572603, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 169953 } ], "balance_sheet": [ { "assets": 100228000, "current_assets": 36796906, "current_liabilities": 26248944, "equity": 62586509, "fixed_assets": 63431094, "liabilities": 60112313, "long_term_liabilities": 33863369, "quarter": 1 }, { "assets": 102029653, "current_assets": 44524082, "current_liabilities": 35984982, "equity": 62416263, "fixed_assets": 57505571, "liabilities": 61839294, "long_term_liabilities": 25854312, "quarter": 2 }, { "assets": 103863692, "current_assets": 48391798, "current_liabilities": 28087091, "equity": 62813919, "fixed_assets": 55471894, "liabilities": 63615889, "long_term_liabilities": 35528798, "quarter": 3 }, { "assets": 105730699, "current_assets": 39518933, "current_liabilities": 33304270, "equity": 65906880, "fixed_assets": 66211766, "liabilities": 65443525, "long_term_liabilities": 32139255, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10613, "financing_cash_flow": 166286, "investing_cash_flow": -360122, "net_cash_flow": 25340113, "operating_cash_flow": 25763019, "quarter": 1 }, { "change_in_working_capital": -42177, "financing_cash_flow": -27151, "investing_cash_flow": -108350, "net_cash_flow": 25641879, "operating_cash_flow": 25992453, "quarter": 2 }, { "change_in_working_capital": -67250, "financing_cash_flow": 127858, "investing_cash_flow": -117585, "net_cash_flow": 26748558, "operating_cash_flow": 26801515, "quarter": 3 }, { "change_in_working_capital": 48320, "financing_cash_flow": -126606, "investing_cash_flow": -258639, "net_cash_flow": 29455763, "operating_cash_flow": 29764285, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8647978409226963, "current_ratio": 1.4018432893909942, "debt_to_equity_ratio": 0.9604675825584073, "profit_margin": 0.2592479306899534, "quarter": 1, "return_on_assets": 0.22419705072434848, "return_on_equity": 0.3590361942060069 }, { "asset_turnover_ratio": 0.8867368783465333, "current_ratio": 1.2372962142929513, "debt_to_equity_ratio": 0.9907561111116184, "profit_margin": 0.24566215310709474, "quarter": 2, "return_on_assets": 0.2178376907740733, "return_on_equity": 0.3560915526134591 }, { "asset_turnover_ratio": 0.9092324967612359, "current_ratio": 1.7229195433589046, "debt_to_equity_ratio": 1.0127673931632892, "profit_margin": 0.23895609401830933, "quarter": 3, "return_on_assets": 0.21726664598058001, "return_on_equity": 0.3592534323483303 }, { "asset_turnover_ratio": 0.932298792425462, "current_ratio": 1.1866025887971723, "debt_to_equity_ratio": 0.9929695503716759, "profit_margin": 0.25990696420992354, "quarter": 4, "return_on_assets": 0.24231094887587945, "return_on_equity": 0.3887258204302798 } ], "income_statement": [ { "depreciation": 3292197, "expenses": 58270686, "income_tax": 5935450, "marketing_expense": 10274062, "net_income": 28406272, "net_profit": 22470822, "operational_expense": 32705056, "product_revenue": 31009244, "quarter": 1, "rd_expense": 8834304, "revenue": 86676958, "salaries_expense": 21457423, "service_revenue": 55667714 }, { "depreciation": 3766549, "expenses": 60759853, "income_tax": 7487699, "marketing_expense": 9102003, "net_income": 29713603, "net_profit": 22225904, "operational_expense": 31232120, "product_revenue": 30318115, "quarter": 2, "rd_expense": 8615415, "revenue": 90473456, "salaries_expense": 26997822, "service_revenue": 60155341 }, { "depreciation": 4235399, "expenses": 63355352, "income_tax": 8514776, "marketing_expense": 12094982, "net_income": 31080892, "net_profit": 22566116, "operational_expense": 36308423, "product_revenue": 32418813, "quarter": 3, "rd_expense": 7229400, "revenue": 94436244, "salaries_expense": 28905896, "service_revenue": 62017431 }, { "depreciation": 4144579, "expenses": 66061723, "income_tax": 6891174, "marketing_expense": 7561856, "net_income": 32510880, "net_profit": 25619706, "operational_expense": 44373931, "product_revenue": 34781659, "quarter": 4, "rd_expense": 8549241, "revenue": 98572603, "salaries_expense": 24498039, "service_revenue": 63790944 } ], "market_conditions": { "gdp_growth": [ 0.019077301648375254, 0.03350563346288106, 0.030347838303313425, 0.03300411299634142 ], "inflation_rate": [ 0.014620037760566935, 0.008488060253221696, 0.016958433754401356, 0.007508765713962224 ], "interest_rate": [ 0.03954559729189747, 0.03771669110294998, 0.0368474396168582, 0.03748840143902609 ], "year": 2012 }, "random_event": { "description": "Smith, Bolton and Sims Technology Adoption in 2012", "impact": 0.02, "type": "Technology Adoption" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 158191, "billable_hours_per_employee": 105, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 107087366, "net_revenue": 93069763, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 160465 }, { "average_project_size": 82397, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 123643205, "net_revenue": 97776117, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 168580 }, { "average_project_size": 155722, "billable_hours_per_employee": 160, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 124693784, "net_revenue": 102720462, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 177104 }, { "average_project_size": 192720, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 136602404, "net_revenue": 107914834, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 186060 } ], "balance_sheet": [ { "assets": 137109893, "current_assets": 51605310, "current_liabilities": 34588350, "equity": 94738498, "fixed_assets": 85504583, "liabilities": 66703023, "long_term_liabilities": 32114673, "quarter": 1 }, { "assets": 140675511, "current_assets": 48523210, "current_liabilities": 31452376, "equity": 99909456, "fixed_assets": 92152301, "liabilities": 68491911, "long_term_liabilities": 37039535, "quarter": 2 }, { "assets": 144333854, "current_assets": 47346244, "current_liabilities": 40905831, "equity": 101628360, "fixed_assets": 96987610, "liabilities": 70328774, "long_term_liabilities": 29422943, "quarter": 3 }, { "assets": 148087335, "current_assets": 48753215, "current_liabilities": 35016974, "equity": 105140828, "fixed_assets": 99334120, "liabilities": 72214899, "long_term_liabilities": 37197925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56568, "financing_cash_flow": -84031, "investing_cash_flow": -294502, "net_cash_flow": 27379429, "operating_cash_flow": 27604040, "quarter": 1 }, { "change_in_working_capital": -29493, "financing_cash_flow": 64601, "investing_cash_flow": -242252, "net_cash_flow": 32494745, "operating_cash_flow": 32465049, "quarter": 2 }, { "change_in_working_capital": 19838, "financing_cash_flow": 34613, "investing_cash_flow": -479231, "net_cash_flow": 33477337, "operating_cash_flow": 34089071, "quarter": 3 }, { "change_in_working_capital": -122, "financing_cash_flow": 39892, "investing_cash_flow": -167529, "net_cash_flow": 32729361, "operating_cash_flow": 32763588, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.678796846555777, "current_ratio": 1.4919853071915834, "debt_to_equity_ratio": 0.7040751585485343, "profit_margin": 0.26143429633532, "quarter": 1, "return_on_assets": 0.17746077593394374, "return_on_equity": 0.25682936201922896 }, { "asset_turnover_ratio": 0.6950471784673311, "current_ratio": 1.5427518099109587, "debt_to_equity_ratio": 0.6855398251793103, "profit_margin": 0.28356470732009126, "quarter": 2, "return_on_assets": 0.19709084973574398, "return_on_equity": 0.27750982849911626 }, { "asset_turnover_ratio": 0.7116865458328301, "current_ratio": 1.1574448640341763, "debt_to_equity_ratio": 0.692019176536943, "profit_margin": 0.2689170148008096, "quarter": 3, "return_on_assets": 0.1913846213792642, "return_on_equity": 0.2718068066827016 }, { "asset_turnover_ratio": 0.7287242626116541, "current_ratio": 1.3922737869925597, "debt_to_equity_ratio": 0.686839740314771, "profit_margin": 0.27121750472228867, "quarter": 4, "return_on_assets": 0.19764277613612263, "return_on_equity": 0.2783732309964308 } ], "income_statement": [ { "depreciation": 3272412, "expenses": 59470236, "income_tax": 9267899, "marketing_expense": 9014144, "net_income": 33599527, "net_profit": 24331628, "operational_expense": 34327461, "product_revenue": 28421670, "quarter": 1, "rd_expense": 9542845, "revenue": 93069763, "salaries_expense": 21318394, "service_revenue": 64648093 }, { "depreciation": 4739193, "expenses": 62299059, "income_tax": 7751202, "marketing_expense": 6353808, "net_income": 35477058, "net_profit": 27725856, "operational_expense": 42953640, "product_revenue": 27505872, "quarter": 2, "rd_expense": 8480606, "revenue": 97776117, "salaries_expense": 27825821, "service_revenue": 70270245 }, { "depreciation": 6465791, "expenses": 65262441, "income_tax": 9834741, "marketing_expense": 10976756, "net_income": 37458021, "net_profit": 27623280, "operational_expense": 42232945, "product_revenue": 39739794, "quarter": 3, "rd_expense": 12725818, "revenue": 102720462, "salaries_expense": 32292526, "service_revenue": 62980668 }, { "depreciation": 3495196, "expenses": 68366783, "income_tax": 10279659, "marketing_expense": 11357367, "net_income": 39548051, "net_profit": 29268392, "operational_expense": 39352442, "product_revenue": 38346172, "quarter": 4, "rd_expense": 9438868, "revenue": 107914834, "salaries_expense": 26008225, "service_revenue": 69568662 } ], "market_conditions": { "gdp_growth": [ 0.0033141360822813593, 0.017662147029134448, 0.012036939143334443, 0.017526767424403084 ], "inflation_rate": [ 0.021542131837100603, 0.023084262780278975, 0.018577134415370275, 0.018930299772119005 ], "interest_rate": [ 0.04239389539105116, 0.034357248903057476, 0.042577438369486145, 0.037947585215884864 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 131122, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 38716613, "net_revenue": 30282631, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 52211 }, { "average_project_size": 175726, "billable_hours_per_employee": 84, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 36881360, "net_revenue": 30890139, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 53259 }, { "average_project_size": 136462, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 37864457, "net_revenue": 31509834, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 54327 }, { "average_project_size": 166170, "billable_hours_per_employee": 108, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 37957392, "net_revenue": 32141962, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 55417 } ], "balance_sheet": [ { "assets": 31047665, "current_assets": 13228070, "current_liabilities": 8145613, "equity": 20562991, "fixed_assets": 17819595, "liabilities": 16797479, "long_term_liabilities": 8651866, "quarter": 1 }, { "assets": 31675580, "current_assets": 14063463, "current_liabilities": 9447574, "equity": 21134284, "fixed_assets": 17612117, "liabilities": 16996412, "long_term_liabilities": 7548838, "quarter": 2 }, { "assets": 32316195, "current_assets": 13218933, "current_liabilities": 7732989, "equity": 21311250, "fixed_assets": 19097262, "liabilities": 17197700, "long_term_liabilities": 9464711, "quarter": 3 }, { "assets": 32969765, "current_assets": 11752311, "current_liabilities": 8817211, "equity": 21860074, "fixed_assets": 21217454, "liabilities": 17401373, "long_term_liabilities": 8584162, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31288, "financing_cash_flow": 62597, "investing_cash_flow": -178107, "net_cash_flow": 7777998, "operating_cash_flow": 8102286, "quarter": 1 }, { "change_in_working_capital": 26100, "financing_cash_flow": -58954, "investing_cash_flow": -459114, "net_cash_flow": 7532945, "operating_cash_flow": 7649661, "quarter": 2 }, { "change_in_working_capital": -9589, "financing_cash_flow": 64183, "investing_cash_flow": -350021, "net_cash_flow": 7601472, "operating_cash_flow": 7979788, "quarter": 3 }, { "change_in_working_capital": -99686, "financing_cash_flow": 164916, "investing_cash_flow": -301536, "net_cash_flow": 7286905, "operating_cash_flow": 7509283, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9753593708254711, "current_ratio": 1.6239502171291467, "debt_to_equity_ratio": 0.816879168988597, "profit_margin": 0.20846289742790183, "quarter": 1, "return_on_assets": 0.20332624047573303, "return_on_equity": 0.30699838364953813 }, { "asset_turnover_ratio": 0.9752035795398222, "current_ratio": 1.4885792903024628, "debt_to_equity_ratio": 0.8042104478202337, "profit_margin": 0.20897011826330728, "quarter": 2, "return_on_assets": 0.20378840734723722, "return_on_equity": 0.30543338965256644 }, { "asset_turnover_ratio": 0.9750477740340409, "current_ratio": 1.7094208979218772, "debt_to_equity_ratio": 0.806977535339316, "profit_margin": 0.19653404076962133, "quarter": 3, "return_on_assets": 0.1916300789743347, "return_on_equity": 0.29058619273857705 }, { "asset_turnover_ratio": 0.9748920564037991, "current_ratio": 1.3328830397730076, "debt_to_equity_ratio": 0.7960344964980448, "profit_margin": 0.19574666910501606, "quarter": 4, "return_on_assets": 0.1908318727779831, "return_on_equity": 0.28781613456569266 } ], "income_statement": [ { "depreciation": 1789481, "expenses": 21914076, "income_tax": 2055750, "marketing_expense": 2973283, "net_income": 8368555, "net_profit": 6312805, "operational_expense": 12106412, "product_revenue": 6736498, "quarter": 1, "rd_expense": 3856476, "revenue": 30282631, "salaries_expense": 10932570, "service_revenue": 23546133 }, { "depreciation": 1194545, "expenses": 22345365, "income_tax": 2089658, "marketing_expense": 4129517, "net_income": 8544774, "net_profit": 6455116, "operational_expense": 13294021, "product_revenue": 11768803, "quarter": 2, "rd_expense": 3983096, "revenue": 30890139, "salaries_expense": 9253673, "service_revenue": 19121336 }, { "depreciation": 1787033, "expenses": 22785143, "income_tax": 2531936, "marketing_expense": 2686511, "net_income": 8724691, "net_profit": 6192755, "operational_expense": 11662534, "product_revenue": 11781111, "quarter": 3, "rd_expense": 2973851, "revenue": 31509834, "salaries_expense": 9249047, "service_revenue": 19728723 }, { "depreciation": 1217601, "expenses": 23233576, "income_tax": 2616704, "marketing_expense": 4196892, "net_income": 8908386, "net_profit": 6291682, "operational_expense": 16085331, "product_revenue": 9111449, "quarter": 4, "rd_expense": 2574969, "revenue": 32141962, "salaries_expense": 7049172, "service_revenue": 23030513 } ], "market_conditions": { "gdp_growth": [ 0.037138281566273926, 0.030648355212228764, 0.031222641535588506, 0.029083790779157362 ], "inflation_rate": [ 0.010388825146828085, 0.01384621021002953, 0.010108375101375749, 0.014867396150387575 ], "interest_rate": [ 0.023896690339485462, 0.02066708564515578, 0.025500333596732178, 0.02611265449636864 ], "year": 2014 }, "random_event": { "description": "Smith, Bolton and Sims Economic Slowdown Impact in 2014", "impact": 0.01, "type": "Economic Slowdown Impact" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 119623, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 110943458, "net_revenue": 94417970, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 162790 }, { "average_project_size": 165601, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 117353024, "net_revenue": 97072817, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 167367 }, { "average_project_size": 108430, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 125351947, "net_revenue": 99802314, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 172073 }, { "average_project_size": 106566, "billable_hours_per_employee": 98, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 130034551, "net_revenue": 102608560, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 176911 } ], "balance_sheet": [ { "assets": 135399542, "current_assets": 51601137, "current_liabilities": 35313852, "equity": 76950264, "fixed_assets": 83798405, "liabilities": 77580048, "long_term_liabilities": 42266196, "quarter": 1 }, { "assets": 139092669, "current_assets": 57282504, "current_liabilities": 40445686, "equity": 80672901, "fixed_assets": 81810165, "liabilities": 79682698, "long_term_liabilities": 39237012, "quarter": 2 }, { "assets": 142886528, "current_assets": 52859652, "current_liabilities": 43980950, "equity": 81224034, "fixed_assets": 90026876, "liabilities": 81842335, "long_term_liabilities": 37861385, "quarter": 3 }, { "assets": 146783869, "current_assets": 62802239, "current_liabilities": 49238954, "equity": 85024286, "fixed_assets": 83981630, "liabilities": 84060506, "long_term_liabilities": 34821552, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94146, "financing_cash_flow": -197721, "investing_cash_flow": -318175, "net_cash_flow": 23007802, "operating_cash_flow": 23336425, "quarter": 1 }, { "change_in_working_capital": 97350, "financing_cash_flow": 20561, "investing_cash_flow": -364983, "net_cash_flow": 27341434, "operating_cash_flow": 27637511, "quarter": 2 }, { "change_in_working_capital": 97980, "financing_cash_flow": 132664, "investing_cash_flow": -297712, "net_cash_flow": 23992272, "operating_cash_flow": 24128619, "quarter": 3 }, { "change_in_working_capital": 18153, "financing_cash_flow": 42947, "investing_cash_flow": -381239, "net_cash_flow": 26003546, "operating_cash_flow": 26490574, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6973285773743607, "current_ratio": 1.4612151911380271, "debt_to_equity_ratio": 1.008184299406692, "profit_margin": 0.20261789148824105, "quarter": 1, "return_on_assets": 0.14129124602208773, "return_on_equity": 0.24861214251324726 }, { "asset_turnover_ratio": 0.697900311338479, "current_ratio": 1.4162821716016882, "debt_to_equity_ratio": 0.9877257048187718, "profit_margin": 0.2190410318472575, "quarter": 2, "return_on_assets": 0.1528688043221027, "return_on_equity": 0.2635696713075931 }, { "asset_turnover_ratio": 0.6984725249954985, "current_ratio": 1.2018760849867953, "debt_to_equity_ratio": 1.0076122912092744, "profit_margin": 0.20219812739011242, "quarter": 3, "return_on_assets": 0.1412298365875333, "return_on_equity": 0.24844667281607805 }, { "asset_turnover_ratio": 0.6990452063911736, "current_ratio": 1.2754584307375822, "debt_to_equity_ratio": 0.988664650474101, "profit_margin": 0.21733979114413066, "quarter": 4, "return_on_assets": 0.1519303391573634, "return_on_equity": 0.26228885944422986 } ], "income_statement": [ { "depreciation": 4205655, "expenses": 67850691, "income_tax": 7436509, "marketing_expense": 12055854, "net_income": 26567279, "net_profit": 19130770, "operational_expense": 40439896, "product_revenue": 29165534, "quarter": 1, "rd_expense": 11486613, "revenue": 94417970, "salaries_expense": 20746071, "service_revenue": 65252436 }, { "depreciation": 6374581, "expenses": 69815699, "income_tax": 5994188, "marketing_expense": 8832244, "net_income": 27257118, "net_profit": 21262930, "operational_expense": 37894004, "product_revenue": 32063746, "quarter": 2, "rd_expense": 8287056, "revenue": 97072817, "salaries_expense": 21542164, "service_revenue": 65009071 }, { "depreciation": 3948778, "expenses": 71837616, "income_tax": 7784857, "marketing_expense": 12758529, "net_income": 27964698, "net_profit": 20179841, "operational_expense": 41722101, "product_revenue": 34940652, "quarter": 3, "rd_expense": 8743564, "revenue": 99802314, "salaries_expense": 34553333, "service_revenue": 64861662 }, { "depreciation": 4189651, "expenses": 73918089, "income_tax": 6389548, "marketing_expense": 8544230, "net_income": 28690471, "net_profit": 22300923, "operational_expense": 45814967, "product_revenue": 26417966, "quarter": 4, "rd_expense": 14218142, "revenue": 102608560, "salaries_expense": 26688928, "service_revenue": 76190594 } ], "market_conditions": { "gdp_growth": [ 0.01762323802089763, 0.0184096542218463, 0.020301645884641683, 0.019570920841802834 ], "inflation_rate": [ 0.01690445143283093, 0.023066616635057116, 0.02363603471494967, 0.016235298157467257 ], "interest_rate": [ 0.026828780368788583, 0.01790915406823364, 0.024956231424603657, 0.02652541730049423 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 177561, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 32767003, "net_revenue": 26296608, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 45339 }, { "average_project_size": 138598, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 29906447, "net_revenue": 26726847, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 46081 }, { "average_project_size": 177461, "billable_hours_per_employee": 98, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 31212401, "net_revenue": 27164126, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 46835 }, { "average_project_size": 198045, "billable_hours_per_employee": 123, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 33198186, "net_revenue": 27608560, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 47601 } ], "balance_sheet": [ { "assets": 36410555, "current_assets": 11474173, "current_liabilities": 9659866, "equity": 22497574, "fixed_assets": 24936382, "liabilities": 18970219, "long_term_liabilities": 9310353, "quarter": 1 }, { "assets": 37646715, "current_assets": 16863601, "current_liabilities": 11271482, "equity": 23526126, "fixed_assets": 20783114, "liabilities": 19241911, "long_term_liabilities": 7970429, "quarter": 2 }, { "assets": 38924844, "current_assets": 14223386, "current_liabilities": 11062340, "equity": 24168059, "fixed_assets": 24701458, "liabilities": 19517493, "long_term_liabilities": 8455153, "quarter": 3 }, { "assets": 40246365, "current_assets": 17434272, "current_liabilities": 11144085, "equity": 24991942, "fixed_assets": 22812093, "liabilities": 19797023, "long_term_liabilities": 8652938, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 79792, "financing_cash_flow": 480, "investing_cash_flow": -328682, "net_cash_flow": 5833369, "operating_cash_flow": 6251224, "quarter": 1 }, { "change_in_working_capital": -74208, "financing_cash_flow": -136673, "investing_cash_flow": -469738, "net_cash_flow": 6745780, "operating_cash_flow": 6959377, "quarter": 2 }, { "change_in_working_capital": -53017, "financing_cash_flow": 28780, "investing_cash_flow": -323590, "net_cash_flow": 6225262, "operating_cash_flow": 6281489, "quarter": 3 }, { "change_in_working_capital": -54004, "financing_cash_flow": 133011, "investing_cash_flow": -209836, "net_cash_flow": 5440941, "operating_cash_flow": 5727607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7222248603461277, "current_ratio": 1.1878190649849594, "debt_to_equity_ratio": 0.8432117614103636, "profit_margin": 0.19231522179590615, "quarter": 1, "return_on_assets": 0.13889483420398288, "return_on_equity": 0.22479037073063968 }, { "asset_turnover_ratio": 0.7099383571714026, "current_ratio": 1.496129878928077, "debt_to_equity_ratio": 0.8178954325076725, "profit_margin": 0.1916171406226855, "quarter": 2, "return_on_assets": 0.13603635801955097, "return_on_equity": 0.21768658384300077 }, { "asset_turnover_ratio": 0.697860882884977, "current_ratio": 1.2857484040447138, "debt_to_equity_ratio": 0.8075738726059879, "profit_margin": 0.17525717558518172, "quarter": 3, "return_on_assets": 0.12230512728580235, "return_on_equity": 0.19698346482851603 }, { "asset_turnover_ratio": 0.6859889085635436, "current_ratio": 1.5644417643978845, "debt_to_equity_ratio": 0.792136241353313, "profit_margin": 0.16453592653872567, "quarter": 4, "return_on_assets": 0.1128698206657918, "return_on_equity": 0.18176258571662818 } ], "income_statement": [ { "depreciation": 1193986, "expenses": 19891210, "income_tax": 1348160, "marketing_expense": 3429248, "net_income": 6405398, "net_profit": 5057238, "operational_expense": 12200039, "product_revenue": 6569971, "quarter": 1, "rd_expense": 2279938, "revenue": 26296608, "salaries_expense": 9824883, "service_revenue": 19726637 }, { "depreciation": 1838055, "expenses": 20313971, "income_tax": 1291554, "marketing_expense": 3456616, "net_income": 6412876, "net_profit": 5121322, "operational_expense": 10995459, "product_revenue": 7670524, "quarter": 2, "rd_expense": 2353438, "revenue": 26726847, "salaries_expense": 9972515, "service_revenue": 19056323 }, { "depreciation": 1520781, "expenses": 20745718, "income_tax": 1657700, "marketing_expense": 2192974, "net_income": 6418408, "net_profit": 4760708, "operational_expense": 11316884, "product_revenue": 7138342, "quarter": 3, "rd_expense": 3785298, "revenue": 27164126, "salaries_expense": 7993791, "service_revenue": 20025784 }, { "depreciation": 1185007, "expenses": 21186641, "income_tax": 1879319, "marketing_expense": 4173231, "net_income": 6421919, "net_profit": 4542600, "operational_expense": 12415438, "product_revenue": 8642423, "quarter": 4, "rd_expense": 4062586, "revenue": 27608560, "salaries_expense": 7043528, "service_revenue": 18966137 } ], "market_conditions": { "gdp_growth": [ 0.010997460195265657, 0.007990371119533875, 0.024353888001263292, 0.027673720199963524 ], "inflation_rate": [ 0.01389002622188757, 0.0076674749065373015, 0.009235730808506868, 0.014616492479049729 ], "interest_rate": [ 0.03707599457752911, 0.034028727863119376, 0.03809368221943078, 0.03838292828605748 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2006, "industry": "Advertising", "location": "New Leah", "name": "Parker and Sons", "num_employees": 394, "region": "Latin America", "revenue_size": "Large", "website": "www.parkerandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 199317, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 28957861, "net_revenue": 26120122, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 66295 }, { "average_project_size": 56506, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 33517162, "net_revenue": 25988918, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 65962 }, { "average_project_size": 80274, "billable_hours_per_employee": 120, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 31672772, "net_revenue": 25858373, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 65630 }, { "average_project_size": 128101, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 32080258, "net_revenue": 25728484, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 65301 } ], "balance_sheet": [ { "assets": 31853068, "current_assets": 11792624, "current_liabilities": 7009293, "equity": 21147456, "fixed_assets": 20060444, "liabilities": 16704841, "long_term_liabilities": 9695548, "quarter": 1 }, { "assets": 32253260, "current_assets": 10419128, "current_liabilities": 7514854, "equity": 21045223, "fixed_assets": 21834132, "liabilities": 16841849, "long_term_liabilities": 9326995, "quarter": 2 }, { "assets": 32658480, "current_assets": 15475158, "current_liabilities": 9145589, "equity": 20726208, "fixed_assets": 17183322, "liabilities": 16979979, "long_term_liabilities": 7834390, "quarter": 3 }, { "assets": 33068791, "current_assets": 10561406, "current_liabilities": 7909346, "equity": 21393501, "fixed_assets": 22507385, "liabilities": 17119243, "long_term_liabilities": 9209897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26908, "financing_cash_flow": 28584, "investing_cash_flow": -194930, "net_cash_flow": 7113871, "operating_cash_flow": 7204013, "quarter": 1 }, { "change_in_working_capital": -35163, "financing_cash_flow": -182352, "investing_cash_flow": -371519, "net_cash_flow": 6525624, "operating_cash_flow": 6624898, "quarter": 2 }, { "change_in_working_capital": -12019, "financing_cash_flow": -42244, "investing_cash_flow": -141261, "net_cash_flow": 5782527, "operating_cash_flow": 6175528, "quarter": 3 }, { "change_in_working_capital": 93762, "financing_cash_flow": -155289, "investing_cash_flow": -232184, "net_cash_flow": 6971322, "operating_cash_flow": 7221418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8200190323895958, "current_ratio": 1.6824270293737187, "debt_to_equity_ratio": 0.7899220123687691, "profit_margin": 0.22967844484034186, "quarter": 1, "return_on_assets": 0.1883406960987243, "return_on_equity": 0.2836856121133436 }, { "asset_turnover_ratio": 0.8057764703474936, "current_ratio": 1.3864711144088762, "debt_to_equity_ratio": 0.800269448320885, "profit_margin": 0.2167774741526369, "quarter": 2, "return_on_assets": 0.17467418797355677, "return_on_equity": 0.2677002757347831 }, { "asset_turnover_ratio": 0.7917812770220782, "current_ratio": 1.6920898151010284, "debt_to_equity_ratio": 0.8192515968188682, "profit_margin": 0.19520590100544996, "quarter": 3, "return_on_assets": 0.15456037758034055, "return_on_equity": 0.24354223406423403 }, { "asset_turnover_ratio": 0.778029169557484, "current_ratio": 1.335307116416452, "debt_to_equity_ratio": 0.8002076424985326, "profit_margin": 0.21159245138578706, "quarter": 4, "return_on_assets": 0.16462509923631619, "return_on_equity": 0.25446760677459945 } ], "income_statement": [ { "depreciation": 1204784, "expenses": 18481795, "income_tax": 1639098, "marketing_expense": 3146434, "net_income": 7638327, "net_profit": 5999229, "operational_expense": 9650703, "product_revenue": 7310855, "quarter": 1, "rd_expense": 3441620, "revenue": 26120122, "salaries_expense": 8093028, "service_revenue": 18809267 }, { "depreciation": 991086, "expenses": 18590009, "income_tax": 1765097, "marketing_expense": 3442540, "net_income": 7398909, "net_profit": 5633812, "operational_expense": 12799975, "product_revenue": 8038906, "quarter": 2, "rd_expense": 1936541, "revenue": 25988918, "salaries_expense": 6995991, "service_revenue": 17950012 }, { "depreciation": 1127821, "expenses": 18698857, "income_tax": 2111809, "marketing_expense": 2956915, "net_income": 7159516, "net_profit": 5047707, "operational_expense": 12613907, "product_revenue": 9815243, "quarter": 3, "rd_expense": 2216197, "revenue": 25858373, "salaries_expense": 7297497, "service_revenue": 16043130 }, { "depreciation": 1777465, "expenses": 18808343, "income_tax": 1476188, "marketing_expense": 3103175, "net_income": 6920141, "net_profit": 5443953, "operational_expense": 10543576, "product_revenue": 8745998, "quarter": 4, "rd_expense": 2854517, "revenue": 25728484, "salaries_expense": 5931327, "service_revenue": 16982486 } ], "market_conditions": { "gdp_growth": [ 0.048183279094615464, 0.04455644818145893, 0.05605154516063359, 0.05647429478939819 ], "inflation_rate": [ 0.002234201936769905, 0.0023218385513049753, 0.005009292199157728, 0.006331663364132354 ], "interest_rate": [ 0.015625294804950868, 0.014153487281270548, 0.018034154790873582, 0.021350164464244994 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 190579, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 77559314, "net_revenue": 60838536, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 154413 }, { "average_project_size": 64815, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 68590834, "net_revenue": 61241419, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 155435 }, { "average_project_size": 131059, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 70527925, "net_revenue": 61646971, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 156464 }, { "average_project_size": 70769, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 71802265, "net_revenue": 62055208, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 157501 } ], "balance_sheet": [ { "assets": 74694883, "current_assets": 35042240, "current_liabilities": 23752631, "equity": 49900736, "fixed_assets": 39652643, "liabilities": 39777702, "long_term_liabilities": 16025071, "quarter": 1 }, { "assets": 75769636, "current_assets": 29182157, "current_liabilities": 19929746, "equity": 50133774, "fixed_assets": 46587479, "liabilities": 40378248, "long_term_liabilities": 20448502, "quarter": 2 }, { "assets": 76859852, "current_assets": 23677519, "current_liabilities": 17746752, "equity": 52075556, "fixed_assets": 53182333, "liabilities": 40987860, "long_term_liabilities": 23241108, "quarter": 3 }, { "assets": 77965755, "current_assets": 28515527, "current_liabilities": 20031052, "equity": 52498258, "fixed_assets": 49450228, "liabilities": 41606677, "long_term_liabilities": 21575625, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20076, "financing_cash_flow": -58671, "investing_cash_flow": -118965, "net_cash_flow": 17672381, "operating_cash_flow": 17755297, "quarter": 1 }, { "change_in_working_capital": 15704, "financing_cash_flow": 126272, "investing_cash_flow": -489955, "net_cash_flow": 16952816, "operating_cash_flow": 16856925, "quarter": 2 }, { "change_in_working_capital": -48641, "financing_cash_flow": 152364, "investing_cash_flow": -363107, "net_cash_flow": 18349738, "operating_cash_flow": 18457504, "quarter": 3 }, { "change_in_working_capital": -70179, "financing_cash_flow": 46794, "investing_cash_flow": -352804, "net_cash_flow": 19197135, "operating_cash_flow": 19400471, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8144940263177064, "current_ratio": 1.475299304738073, "debt_to_equity_ratio": 0.797136579308169, "profit_margin": 0.24628395068546685, "quarter": 1, "return_on_assets": 0.20059680661123735, "return_on_equity": 0.3002672144955938 }, { "asset_turnover_ratio": 0.8082580599964873, "current_ratio": 1.464251325631546, "debt_to_equity_ratio": 0.8054101013819546, "profit_margin": 0.24072574151163936, "quarter": 2, "return_on_assets": 0.19456852082541348, "return_on_equity": 0.2940609657673089 }, { "asset_turnover_ratio": 0.802069863470463, "current_ratio": 1.3341888701662141, "debt_to_equity_ratio": 0.7870844432270679, "profit_margin": 0.2628444469720986, "quarter": 3, "return_on_assets": 0.2108196096968805, "return_on_equity": 0.31115489194200824 }, { "asset_turnover_ratio": 0.7959290332018205, "current_ratio": 1.4235661212401625, "debt_to_equity_ratio": 0.7925344303805281, "profit_margin": 0.26007776817056194, "quarter": 4, "return_on_assets": 0.20700344657728256, "return_on_equity": 0.307423152973952 } ], "income_statement": [ { "depreciation": 2771742, "expenses": 40825352, "income_tax": 5029629, "marketing_expense": 7334155, "net_income": 20013184, "net_profit": 14983555, "operational_expense": 25505222, "product_revenue": 19525126, "quarter": 1, "rd_expense": 7380158, "revenue": 60838536, "salaries_expense": 20149223, "service_revenue": 41313410 }, { "depreciation": 2114539, "expenses": 40905069, "income_tax": 5593964, "marketing_expense": 6627218, "net_income": 20336350, "net_profit": 14742386, "operational_expense": 25456576, "product_revenue": 23421049, "quarter": 2, "rd_expense": 4366087, "revenue": 61241419, "salaries_expense": 17703403, "service_revenue": 37820370 }, { "depreciation": 2253940, "expenses": 40984943, "income_tax": 4458464, "marketing_expense": 5669498, "net_income": 20662028, "net_profit": 16203564, "operational_expense": 23768136, "product_revenue": 14382355, "quarter": 3, "rd_expense": 5814046, "revenue": 61646971, "salaries_expense": 14310905, "service_revenue": 47264616 }, { "depreciation": 3261291, "expenses": 41064972, "income_tax": 4851056, "marketing_expense": 5082482, "net_income": 20990236, "net_profit": 16139180, "operational_expense": 27571767, "product_revenue": 21688173, "quarter": 4, "rd_expense": 4166388, "revenue": 62055208, "salaries_expense": 19296573, "service_revenue": 40367035 } ], "market_conditions": { "gdp_growth": [ 0.05920341203262092, 0.05629659094701245, 0.04553769875447928, 0.05836766797802453 ], "inflation_rate": [ 0.011331173861424557, 0.004978460913403479, 0.008088407775682649, 0.005834354620915956 ], "interest_rate": [ 0.0160025181110549, 0.016559379913071253, 0.011661531006458234, 0.012999365530914218 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 100036, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 97655753, "net_revenue": 83522334, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 211986 }, { "average_project_size": 103636, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 107839362, "net_revenue": 83145481, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 211029 }, { "average_project_size": 160894, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 104298890, "net_revenue": 82770330, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 210077 }, { "average_project_size": 60846, "billable_hours_per_employee": 132, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 100637916, "net_revenue": 82396871, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 209129 } ], "balance_sheet": [ { "assets": 125038221, "current_assets": 48170546, "current_liabilities": 39232958, "equity": 63796329, "fixed_assets": 76867675, "liabilities": 74915797, "long_term_liabilities": 35682839, "quarter": 1 }, { "assets": 128280847, "current_assets": 46581400, "current_liabilities": 32878460, "equity": 65192070, "fixed_assets": 81699447, "liabilities": 75841952, "long_term_liabilities": 42963492, "quarter": 2 }, { "assets": 131607565, "current_assets": 49830610, "current_liabilities": 45010806, "equity": 68644175, "fixed_assets": 81776955, "liabilities": 76779557, "long_term_liabilities": 31768751, "quarter": 3 }, { "assets": 135020555, "current_assets": 41300090, "current_liabilities": 38661086, "equity": 71493223, "fixed_assets": 93720465, "liabilities": 77728753, "long_term_liabilities": 39067667, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58246, "financing_cash_flow": -87513, "investing_cash_flow": -391927, "net_cash_flow": 17456028, "operating_cash_flow": 18032638, "quarter": 1 }, { "change_in_working_capital": 26761, "financing_cash_flow": -169952, "investing_cash_flow": -414777, "net_cash_flow": 18395755, "operating_cash_flow": 18879707, "quarter": 2 }, { "change_in_working_capital": -90937, "financing_cash_flow": -13567, "investing_cash_flow": -137414, "net_cash_flow": 19759990, "operating_cash_flow": 19679084, "quarter": 3 }, { "change_in_working_capital": -21716, "financing_cash_flow": -9268, "investing_cash_flow": -350241, "net_cash_flow": 18162224, "operating_cash_flow": 18764812, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6679744267954676, "current_ratio": 1.2278081606796, "debt_to_equity_ratio": 1.1742963611589625, "profit_margin": 0.16371555181875067, "quarter": 1, "return_on_assets": 0.10935780188363364, "return_on_equity": 0.21433686254894072 }, { "asset_turnover_ratio": 0.6481519489811289, "current_ratio": 1.4167756032368912, "debt_to_equity_ratio": 1.163361617448257, "profit_margin": 0.1533838621969124, "quarter": 2, "return_on_assets": 0.09941604922518169, "return_on_equity": 0.19562463655472206 }, { "asset_turnover_ratio": 0.6289177221689346, "current_ratio": 1.1070810418280446, "debt_to_equity_ratio": 1.1185152563928402, "profit_margin": 0.16692173391117324, "quarter": 3, "return_on_assets": 0.10498003667190409, "return_on_equity": 0.20127224196372087 }, { "asset_turnover_ratio": 0.6102542757286104, "current_ratio": 1.0682599552428507, "debt_to_equity_ratio": 1.0872184766379884, "profit_margin": 0.17235388707903726, "quarter": 4, "return_on_assets": 0.10517969652842858, "return_on_equity": 0.19864010047497788 } ], "income_statement": [ { "depreciation": 4358733, "expenses": 66250215, "income_tax": 3598214, "marketing_expense": 9749739, "net_income": 17272119, "net_profit": 13673905, "operational_expense": 34759420, "product_revenue": 33153633, "quarter": 1, "rd_expense": 9639611, "revenue": 83522334, "salaries_expense": 32732914, "service_revenue": 50368701 }, { "depreciation": 6126532, "expenses": 65680088, "income_tax": 4712218, "marketing_expense": 12733959, "net_income": 17465393, "net_profit": 12753175, "operational_expense": 41317336, "product_revenue": 22488858, "quarter": 2, "rd_expense": 10922819, "revenue": 83145481, "salaries_expense": 27298091, "service_revenue": 60656623 }, { "depreciation": 5862917, "expenses": 65114867, "income_tax": 3839296, "marketing_expense": 7095730, "net_income": 17655463, "net_profit": 13816167, "operational_expense": 35197063, "product_revenue": 18791151, "quarter": 3, "rd_expense": 10768204, "revenue": 82770330, "salaries_expense": 22457504, "service_revenue": 63979179 }, { "depreciation": 4563391, "expenses": 64554511, "income_tax": 3640939, "marketing_expense": 11729851, "net_income": 17842360, "net_profit": 14201421, "operational_expense": 42123136, "product_revenue": 25333517, "quarter": 4, "rd_expense": 9138363, "revenue": 82396871, "salaries_expense": 22230899, "service_revenue": 57063354 } ], "market_conditions": { "gdp_growth": [ 0.02535135985011403, 0.03703946085111684, 0.03816732389643471, 0.039646301684321185 ], "inflation_rate": [ 0.007961714643989232, 0.012389939346883996, 0.00981167707262963, 0.01060206536146253 ], "interest_rate": [ 0.01591307272699194, 0.009307814679506109, 0.01394567928890162, 0.011356480273250851 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 188297, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 113564770, "net_revenue": 92309427, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 234288 }, { "average_project_size": 160879, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 112115094, "net_revenue": 93641737, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 237669 }, { "average_project_size": 82096, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 111548417, "net_revenue": 94993276, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 241100 }, { "average_project_size": 119174, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 116268536, "net_revenue": 96364322, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 244579 } ], "balance_sheet": [ { "assets": 136292764, "current_assets": 59512398, "current_liabilities": 35422239, "equity": 94749822, "fixed_assets": 76780366, "liabilities": 62999083, "long_term_liabilities": 27576844, "quarter": 1 }, { "assets": 138754998, "current_assets": 59848570, "current_liabilities": 32711639, "equity": 95028516, "fixed_assets": 78906428, "liabilities": 64787252, "long_term_liabilities": 32075613, "quarter": 2 }, { "assets": 141261714, "current_assets": 67568128, "current_liabilities": 27107166, "equity": 95929512, "fixed_assets": 73693586, "liabilities": 66626177, "long_term_liabilities": 39519011, "quarter": 3 }, { "assets": 143813715, "current_assets": 67285467, "current_liabilities": 33439609, "equity": 95668760, "fixed_assets": 76528248, "liabilities": 68517298, "long_term_liabilities": 35077689, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36214, "financing_cash_flow": 96730, "investing_cash_flow": -414430, "net_cash_flow": 26257072, "operating_cash_flow": 26521970, "quarter": 1 }, { "change_in_working_capital": 47331, "financing_cash_flow": 88681, "investing_cash_flow": -118410, "net_cash_flow": 26408558, "operating_cash_flow": 26863139, "quarter": 2 }, { "change_in_working_capital": 20761, "financing_cash_flow": -156829, "investing_cash_flow": -399732, "net_cash_flow": 26546943, "operating_cash_flow": 26807695, "quarter": 3 }, { "change_in_working_capital": 23570, "financing_cash_flow": 27020, "investing_cash_flow": -250628, "net_cash_flow": 26084780, "operating_cash_flow": 26671858, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.677287805242544, "current_ratio": 1.6800857224186196, "debt_to_equity_ratio": 0.6648992227130517, "profit_margin": 0.23243715942468152, "quarter": 1, "return_on_assets": 0.15742685356355382, "return_on_equity": 0.22645046235548602 }, { "asset_turnover_ratio": 0.6748710918506878, "current_ratio": 1.8295802909783885, "debt_to_equity_ratio": 0.6817664289317114, "profit_margin": 0.22490793821989868, "quarter": 2, "return_on_assets": 0.15178386583235004, "return_on_equity": 0.221625790725807 }, { "asset_turnover_ratio": 0.6724630001303821, "current_ratio": 2.4926297348826507, "debt_to_equity_ratio": 0.6945326376725444, "profit_margin": 0.22416297128230422, "quarter": 3, "return_on_assets": 0.150741304186639, "return_on_equity": 0.22197522489221044 }, { "asset_turnover_ratio": 0.6700635054174076, "current_ratio": 2.012148736547727, "debt_to_equity_ratio": 0.7161930184942294, "profit_margin": 0.21140960240450818, "quarter": 4, "return_on_assets": 0.14165785926606514, "return_on_equity": 0.2129466609580808 } ], "income_statement": [ { "depreciation": 5065829, "expenses": 65198086, "income_tax": 5655200, "marketing_expense": 9570330, "net_income": 27111341, "net_profit": 21456141, "operational_expense": 38373693, "product_revenue": 29123108, "quarter": 1, "rd_expense": 8175482, "revenue": 92309427, "salaries_expense": 29644044, "service_revenue": 63186319 }, { "depreciation": 5802369, "expenses": 66032735, "income_tax": 6548232, "marketing_expense": 11351273, "net_income": 27609002, "net_profit": 21060770, "operational_expense": 45118110, "product_revenue": 28927733, "quarter": 2, "rd_expense": 8547252, "revenue": 93641737, "salaries_expense": 31081229, "service_revenue": 64714004 }, { "depreciation": 5513720, "expenses": 66878070, "income_tax": 6821231, "marketing_expense": 7891339, "net_income": 28115206, "net_profit": 21293975, "operational_expense": 33777507, "product_revenue": 19662965, "quarter": 3, "rd_expense": 8109895, "revenue": 94993276, "salaries_expense": 32669921, "service_revenue": 75330311 }, { "depreciation": 6299515, "expenses": 67734227, "income_tax": 8257752, "marketing_expense": 12812128, "net_income": 28630095, "net_profit": 20372343, "operational_expense": 41803082, "product_revenue": 37549874, "quarter": 4, "rd_expense": 12297779, "revenue": 96364322, "salaries_expense": 24192133, "service_revenue": 58814448 } ], "market_conditions": { "gdp_growth": [ 0.06673061961598029, 0.052741175180799155, 0.06288938830074074, 0.05223077869553317 ], "inflation_rate": [ 0.011245329688294135, 0.005825120879042216, 0.011588455710148372, 0.012804135249310334 ], "interest_rate": [ 0.016067043906059446, 0.01578678784050844, 0.01792027031083281, 0.013541968246405387 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 194436, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 80803191, "net_revenue": 63892618, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 162164 }, { "average_project_size": 197887, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 75926097, "net_revenue": 64519988, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 163756 }, { "average_project_size": 80479, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 80300883, "net_revenue": 65153519, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 165364 }, { "average_project_size": 191303, "billable_hours_per_employee": 84, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 77687795, "net_revenue": 65793270, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 166988 } ], "balance_sheet": [ { "assets": 85696895, "current_assets": 29952561, "current_liabilities": 27876286, "equity": 55916721, "fixed_assets": 55744334, "liabilities": 48868324, "long_term_liabilities": 20992038, "quarter": 1 }, { "assets": 88101566, "current_assets": 35216505, "current_liabilities": 26675795, "equity": 58401324, "fixed_assets": 52885061, "liabilities": 50154481, "long_term_liabilities": 23478686, "quarter": 2 }, { "assets": 90573712, "current_assets": 35685162, "current_liabilities": 22549164, "equity": 57909644, "fixed_assets": 54888550, "liabilities": 51474489, "long_term_liabilities": 28925325, "quarter": 3 }, { "assets": 93115227, "current_assets": 41402796, "current_liabilities": 28186252, "equity": 59225401, "fixed_assets": 51712431, "liabilities": 52829238, "long_term_liabilities": 24642986, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69139, "financing_cash_flow": 37541, "investing_cash_flow": -405276, "net_cash_flow": 22289313, "operating_cash_flow": 22727508, "quarter": 1 }, { "change_in_working_capital": -97635, "financing_cash_flow": 9744, "investing_cash_flow": -371548, "net_cash_flow": 23819654, "operating_cash_flow": 24227728, "quarter": 2 }, { "change_in_working_capital": 78517, "financing_cash_flow": -141086, "investing_cash_flow": -332297, "net_cash_flow": 20474171, "operating_cash_flow": 20894548, "quarter": 3 }, { "change_in_working_capital": 34831, "financing_cash_flow": 166845, "investing_cash_flow": -122434, "net_cash_flow": 21150511, "operating_cash_flow": 21330224, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7455651456216704, "current_ratio": 1.0744817656125354, "debt_to_equity_ratio": 0.8739483132424736, "profit_margin": 0.29875360561997943, "quarter": 1, "return_on_assets": 0.22274027547905909, "return_on_equity": 0.341367477538606 }, { "asset_turnover_ratio": 0.7323364490479091, "current_ratio": 1.3201670278242879, "debt_to_equity_ratio": 0.8587901363332106, "profit_margin": 0.31702174216151435, "quarter": 2, "return_on_assets": 0.23216657692554524, "return_on_equity": 0.35023587821399393 }, { "asset_turnover_ratio": 0.7193424842740243, "current_ratio": 1.5825492244413142, "debt_to_equity_ratio": 0.8888759357595084, "profit_margin": 0.28870921001212535, "quarter": 3, "return_on_assets": 0.20768080036291325, "return_on_equity": 0.32482363386658014 }, { "asset_turnover_ratio": 0.7065790646679088, "current_ratio": 1.468900370294, "debt_to_equity_ratio": 0.8920030444369638, "profit_margin": 0.2878624515850937, "quarter": 4, "return_on_assets": 0.2033975817940067, "return_on_equity": 0.31978528942336754 } ], "income_statement": [ { "depreciation": 3639358, "expenses": 38410222, "income_tax": 6394246, "marketing_expense": 7541931, "net_income": 25482396, "net_profit": 19088150, "operational_expense": 26275428, "product_revenue": 17979305, "quarter": 1, "rd_expense": 6289354, "revenue": 63892618, "salaries_expense": 13417702, "service_revenue": 45913313 }, { "depreciation": 3773489, "expenses": 38817747, "income_tax": 5248002, "marketing_expense": 4702816, "net_income": 25702241, "net_profit": 20454239, "operational_expense": 25791743, "product_revenue": 13657547, "quarter": 2, "rd_expense": 4138744, "revenue": 64519988, "salaries_expense": 18283194, "service_revenue": 50862441 }, { "depreciation": 2084127, "expenses": 39229597, "income_tax": 7113501, "marketing_expense": 4533385, "net_income": 25923922, "net_profit": 18810421, "operational_expense": 24390722, "product_revenue": 24391721, "quarter": 3, "rd_expense": 6527662, "revenue": 65153519, "salaries_expense": 13891016, "service_revenue": 40761798 }, { "depreciation": 2390812, "expenses": 39645816, "income_tax": 7208042, "marketing_expense": 6361750, "net_income": 26147454, "net_profit": 18939412, "operational_expense": 22468944, "product_revenue": 23550059, "quarter": 4, "rd_expense": 6858763, "revenue": 65793270, "salaries_expense": 16082454, "service_revenue": 42243211 } ], "market_conditions": { "gdp_growth": [ 0.051330044924497456, 0.04099890799484737, 0.04311766067901437, 0.056052325573744004 ], "inflation_rate": [ 0.009180090661321666, 0.013014133539248199, 0.007367287028133159, 0.0074005906804946705 ], "interest_rate": [ 0.022325193994107196, 0.017443295637293566, 0.014963992731288157, 0.01954339721437391 ], "year": 2010 }, "random_event": { "description": "Parker and Sons Technology Adoption in 2010", "impact": 0.01, "type": "Technology Adoption" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 165978, "billable_hours_per_employee": 130, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 89001326, "net_revenue": 69931024, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 177490 }, { "average_project_size": 138745, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 87901235, "net_revenue": 68802356, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 174625 }, { "average_project_size": 133107, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 83615511, "net_revenue": 67691906, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 171807 }, { "average_project_size": 185828, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 85950348, "net_revenue": 66599378, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 169034 } ], "balance_sheet": [ { "assets": 87705436, "current_assets": 30213062, "current_liabilities": 19130854, "equity": 54269602, "fixed_assets": 57492374, "liabilities": 46327750, "long_term_liabilities": 27196896, "quarter": 1 }, { "assets": 90732365, "current_assets": 45022126, "current_liabilities": 21194901, "equity": 57081418, "fixed_assets": 45710239, "liabilities": 47515168, "long_term_liabilities": 26320267, "quarter": 2 }, { "assets": 93863761, "current_assets": 36931517, "current_liabilities": 25489199, "equity": 58202501, "fixed_assets": 56932244, "liabilities": 48733020, "long_term_liabilities": 23243821, "quarter": 3 }, { "assets": 97103228, "current_assets": 41711368, "current_liabilities": 22046376, "equity": 61403405, "fixed_assets": 55391860, "liabilities": 49982087, "long_term_liabilities": 27935711, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53951, "financing_cash_flow": 181490, "investing_cash_flow": -238046, "net_cash_flow": 17245680, "operating_cash_flow": 17465588, "quarter": 1 }, { "change_in_working_capital": 38568, "financing_cash_flow": 73864, "investing_cash_flow": -357994, "net_cash_flow": 16826775, "operating_cash_flow": 17019095, "quarter": 2 }, { "change_in_working_capital": -92876, "financing_cash_flow": 192386, "investing_cash_flow": -256528, "net_cash_flow": 16470023, "operating_cash_flow": 16632706, "quarter": 3 }, { "change_in_working_capital": -15121, "financing_cash_flow": -5498, "investing_cash_flow": -209065, "net_cash_flow": 18299657, "operating_cash_flow": 18697130, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7973396768701999, "current_ratio": 1.579284542132829, "debt_to_equity_ratio": 0.853659291623329, "profit_margin": 0.184351883650381, "quarter": 1, "return_on_assets": 0.14699107134020747, "return_on_equity": 0.2375531701890867 }, { "asset_turnover_ratio": 0.7583000399030709, "current_ratio": 2.1241960979199668, "debt_to_equity_ratio": 0.8324104352137853, "profit_margin": 0.20150793964090416, "quarter": 2, "return_on_assets": 0.15280347867048324, "return_on_equity": 0.2428850138235879 }, { "asset_turnover_ratio": 0.7211718908216346, "current_ratio": 1.4489084964968888, "debt_to_equity_ratio": 0.8373011324719534, "profit_margin": 0.19310669136720718, "quarter": 3, "return_on_assets": 0.13926311774359862, "return_on_equity": 0.22459103604499744 }, { "asset_turnover_ratio": 0.6858616275866751, "current_ratio": 1.8919829726209876, "debt_to_equity_ratio": 0.8139953639378793, "profit_margin": 0.2144504112335704, "quarter": 4, "return_on_assets": 0.14708330808528838, "return_on_equity": 0.23259726394651892 } ], "income_statement": [ { "depreciation": 4573672, "expenses": 52072189, "income_tax": 4966919, "marketing_expense": 5300650, "net_income": 17858835, "net_profit": 12891916, "operational_expense": 30950074, "product_revenue": 25835980, "quarter": 1, "rd_expense": 9125642, "revenue": 69931024, "salaries_expense": 23353677, "service_revenue": 44095044 }, { "depreciation": 3154874, "expenses": 50782333, "income_tax": 4155802, "marketing_expense": 6059063, "net_income": 18020023, "net_profit": 13864221, "operational_expense": 27966921, "product_revenue": 24940563, "quarter": 2, "rd_expense": 7906947, "revenue": 68802356, "salaries_expense": 20652470, "service_revenue": 43861793 }, { "depreciation": 3560946, "expenses": 49524428, "income_tax": 5095718, "marketing_expense": 7486116, "net_income": 18167478, "net_profit": 13071760, "operational_expense": 26988014, "product_revenue": 18490103, "quarter": 3, "rd_expense": 9396995, "revenue": 67691906, "salaries_expense": 22704304, "service_revenue": 49201803 }, { "depreciation": 4414866, "expenses": 48297681, "income_tax": 4019433, "marketing_expense": 7779189, "net_income": 18301697, "net_profit": 14282264, "operational_expense": 25070038, "product_revenue": 23303614, "quarter": 4, "rd_expense": 5311678, "revenue": 66599378, "salaries_expense": 19211891, "service_revenue": 43295764 } ], "market_conditions": { "gdp_growth": [ 0.05283137627392645, 0.04578837009591844, 0.04461708240786895, 0.0571634293680711 ], "inflation_rate": [ 0.011929453860160592, 0.007662339948698174, 0.011917592782839631, 0.011719018866032363 ], "interest_rate": [ 0.013237245977699857, 0.0058799923039691785, 0.014291993446692575, 0.008884206034688659 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 116864, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 89189465, "net_revenue": 68925608, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 174938 }, { "average_project_size": 88055, "billable_hours_per_employee": 88, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 78565176, "net_revenue": 68131280, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 172922 }, { "average_project_size": 147773, "billable_hours_per_employee": 124, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 76185654, "net_revenue": 67346107, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 170929 }, { "average_project_size": 54363, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 80959887, "net_revenue": 66569983, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 168959 } ], "balance_sheet": [ { "assets": 90129245, "current_assets": 32166442, "current_liabilities": 20819200, "equity": 59113064, "fixed_assets": 57962803, "liabilities": 48796941, "long_term_liabilities": 27977741, "quarter": 1 }, { "assets": 91244116, "current_assets": 36367282, "current_liabilities": 27094098, "equity": 60671032, "fixed_assets": 54876834, "liabilities": 50079747, "long_term_liabilities": 22985649, "quarter": 2 }, { "assets": 92372777, "current_assets": 35650687, "current_liabilities": 29077379, "equity": 59829352, "fixed_assets": 56722090, "liabilities": 51396276, "long_term_liabilities": 22318897, "quarter": 3 }, { "assets": 93515400, "current_assets": 31022557, "current_liabilities": 23207854, "equity": 58959097, "fixed_assets": 62492843, "liabilities": 52747414, "long_term_liabilities": 29539560, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46114, "financing_cash_flow": -168412, "investing_cash_flow": -355842, "net_cash_flow": 21379339, "operating_cash_flow": 21767246, "quarter": 1 }, { "change_in_working_capital": -37573, "financing_cash_flow": 187859, "investing_cash_flow": -441624, "net_cash_flow": 21903612, "operating_cash_flow": 22293137, "quarter": 2 }, { "change_in_working_capital": 37256, "financing_cash_flow": 19698, "investing_cash_flow": -241364, "net_cash_flow": 21145652, "operating_cash_flow": 21691641, "quarter": 3 }, { "change_in_working_capital": 79791, "financing_cash_flow": 75514, "investing_cash_flow": -230670, "net_cash_flow": 21235584, "operating_cash_flow": 21538675, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7647418770677598, "current_ratio": 1.545037369351368, "debt_to_equity_ratio": 0.8254848877398743, "profit_margin": 0.25797030328698733, "quarter": 1, "return_on_assets": 0.19728069396342995, "return_on_equity": 0.3007923933701017 }, { "asset_turnover_ratio": 0.746692312740473, "current_ratio": 1.342258450530444, "debt_to_equity_ratio": 0.8254309404198037, "profit_margin": 0.2863099445658441, "quarter": 2, "return_on_assets": 0.21378543466846672, "return_on_equity": 0.32151526613227877 }, { "asset_turnover_ratio": 0.7290687709864996, "current_ratio": 1.2260626035104472, "debt_to_equity_ratio": 0.8590478466154873, "profit_margin": 0.2799397298495665, "quarter": 3, "return_on_assets": 0.20409531479171616, "return_on_equity": 0.3151103993237299 }, { "asset_turnover_ratio": 0.7118611800837081, "current_ratio": 1.3367266529684305, "debt_to_equity_ratio": 0.8946441971456924, "profit_margin": 0.2732629659827313, "quarter": 4, "return_on_assets": 0.1945252974376413, "return_on_equity": 0.3085378156317421 } ], "income_statement": [ { "depreciation": 3986486, "expenses": 43928294, "income_tax": 7216554, "marketing_expense": 6750955, "net_income": 24997314, "net_profit": 17780760, "operational_expense": 29238353, "product_revenue": 24000161, "quarter": 1, "rd_expense": 8562849, "revenue": 68925608, "salaries_expense": 21183785, "service_revenue": 44925447 }, { "depreciation": 2786474, "expenses": 43313459, "income_tax": 5311158, "marketing_expense": 5991977, "net_income": 24817821, "net_profit": 19506663, "operational_expense": 27429409, "product_revenue": 15642457, "quarter": 2, "rd_expense": 7080990, "revenue": 68131280, "salaries_expense": 21064414, "service_revenue": 52488823 }, { "depreciation": 2838790, "expenses": 42707230, "income_tax": 5786026, "marketing_expense": 7625836, "net_income": 24638877, "net_profit": 18852851, "operational_expense": 25156595, "product_revenue": 21926833, "quarter": 3, "rd_expense": 6242564, "revenue": 67346107, "salaries_expense": 18286247, "service_revenue": 45419274 }, { "depreciation": 3347564, "expenses": 42109487, "income_tax": 6269385, "marketing_expense": 6476343, "net_income": 24460496, "net_profit": 18191111, "operational_expense": 22687853, "product_revenue": 17849924, "quarter": 4, "rd_expense": 7991086, "revenue": 66569983, "salaries_expense": 20657285, "service_revenue": 48720059 } ], "market_conditions": { "gdp_growth": [ 0.059031224460159536, 0.06785992773156053, 0.05978647223559992, 0.059565657898600285 ], "inflation_rate": [ 0.01209161547960548, 0.014758243384436997, 0.008010191308281248, 0.014180376304250866 ], "interest_rate": [ 0.012043274083532956, 0.014159271467738925, 0.014531873373408095, 0.016122635636580306 ], "year": 2012 }, "random_event": { "description": "Parker and Sons Expansion to New Market in 2012", "impact": 0.03, "type": "Expansion to New Market" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 113157, "billable_hours_per_employee": 154, "client_concentration": 0.32, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 65639676, "net_revenue": 51901916, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 131731 }, { "average_project_size": 173714, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 58710948, "net_revenue": 50691285, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 128658 }, { "average_project_size": 195456, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 59292219, "net_revenue": 49508893, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 125657 }, { "average_project_size": 141824, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 54063067, "net_revenue": 48354080, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 122726 } ], "balance_sheet": [ { "assets": 55588349, "current_assets": 21248640, "current_liabilities": 12617429, "equity": 39904290, "fixed_assets": 34339709, "liabilities": 25135735, "long_term_liabilities": 12518306, "quarter": 1 }, { "assets": 57248681, "current_assets": 28236163, "current_liabilities": 11899145, "equity": 41004720, "fixed_assets": 29012518, "liabilities": 25451185, "long_term_liabilities": 13552040, "quarter": 2 }, { "assets": 58958603, "current_assets": 25570510, "current_liabilities": 12182012, "equity": 42158936, "fixed_assets": 33388093, "liabilities": 25770594, "long_term_liabilities": 13588582, "quarter": 3 }, { "assets": 60719599, "current_assets": 29133917, "current_liabilities": 13028461, "equity": 43723526, "fixed_assets": 31585682, "liabilities": 26094012, "long_term_liabilities": 13065551, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63956, "financing_cash_flow": 69309, "investing_cash_flow": -493962, "net_cash_flow": 11260251, "operating_cash_flow": 11841450, "quarter": 1 }, { "change_in_working_capital": -97062, "financing_cash_flow": -151578, "investing_cash_flow": -331307, "net_cash_flow": 11959266, "operating_cash_flow": 12135155, "quarter": 2 }, { "change_in_working_capital": -53779, "financing_cash_flow": 30627, "investing_cash_flow": -299178, "net_cash_flow": 11319507, "operating_cash_flow": 11621100, "quarter": 3 }, { "change_in_working_capital": 51730, "financing_cash_flow": 159077, "investing_cash_flow": -382421, "net_cash_flow": 11426078, "operating_cash_flow": 11802267, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9336833515238958, "current_ratio": 1.6840705027941905, "debt_to_equity_ratio": 0.6299005695878814, "profit_margin": 0.18210649487390793, "quarter": 1, "return_on_assets": 0.1700298024681395, "return_on_equity": 0.23685864351928076 }, { "asset_turnover_ratio": 0.8854576929030034, "current_ratio": 2.372957300713623, "debt_to_equity_ratio": 0.620689154809495, "profit_margin": 0.1816332728594274, "quarter": 2, "return_on_assets": 0.16082857874053028, "return_on_equity": 0.22454058947360206 }, { "asset_turnover_ratio": 0.8397229662989132, "current_ratio": 2.099038319778375, "debt_to_equity_ratio": 0.6112724002332507, "profit_margin": 0.1811982950214621, "quarter": 3, "return_on_assets": 0.15215636978372774, "return_on_equity": 0.21278826866029066 }, { "asset_turnover_ratio": 0.7963504502063659, "current_ratio": 2.2361748636312453, "debt_to_equity_ratio": 0.5967956930097541, "profit_margin": 0.1881524578691188, "quarter": 4, "return_on_assets": 0.14983529453150704, "return_on_equity": 0.20807880407449297 } ], "income_statement": [ { "depreciation": 2389774, "expenses": 39210936, "income_tax": 3239304, "marketing_expense": 4304410, "net_income": 12690980, "net_profit": 9451676, "operational_expense": 22747892, "product_revenue": 17842358, "quarter": 1, "rd_expense": 4594803, "revenue": 51901916, "salaries_expense": 15512330, "service_revenue": 34059558 }, { "depreciation": 2927931, "expenses": 38299448, "income_tax": 3184613, "marketing_expense": 4255728, "net_income": 12391837, "net_profit": 9207224, "operational_expense": 24823624, "product_revenue": 16459400, "quarter": 2, "rd_expense": 4527051, "revenue": 50691285, "salaries_expense": 14399947, "service_revenue": 34231885 }, { "depreciation": 2650173, "expenses": 37409148, "income_tax": 3128818, "marketing_expense": 4360629, "net_income": 12099745, "net_profit": 8970927, "operational_expense": 25760078, "product_revenue": 13483926, "quarter": 3, "rd_expense": 5195450, "revenue": 49508893, "salaries_expense": 12120412, "service_revenue": 36024967 }, { "depreciation": 2704328, "expenses": 36539544, "income_tax": 2716597, "marketing_expense": 7133930, "net_income": 11814536, "net_profit": 9097939, "operational_expense": 23461692, "product_revenue": 13405694, "quarter": 4, "rd_expense": 4929307, "revenue": 48354080, "salaries_expense": 13823118, "service_revenue": 34948386 } ], "market_conditions": { "gdp_growth": [ 0.04740933268434648, 0.049065151790805214, 0.057815927574062544, 0.05623788177592333 ], "inflation_rate": [ 0.0049774019409064615, 0.013357923351525927, 0.012017675586495576, 0.004318849168077957 ], "interest_rate": [ 0.014907341144684779, 0.016542958588129757, 0.013989950469618751, 0.01679898992321567 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 171704, "billable_hours_per_employee": 129, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 40218836, "net_revenue": 34632115, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 87899 }, { "average_project_size": 132837, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 41049412, "net_revenue": 33883789, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 85999 }, { "average_project_size": 139457, "billable_hours_per_employee": 160, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 39578029, "net_revenue": 33151633, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 84141 }, { "average_project_size": 116963, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 37059473, "net_revenue": 32435297, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 82323 } ], "balance_sheet": [ { "assets": 43349495, "current_assets": 17678401, "current_liabilities": 11605217, "equity": 27220592, "fixed_assets": 25671094, "liabilities": 21937713, "long_term_liabilities": 10332496, "quarter": 1 }, { "assets": 44190668, "current_assets": 17226987, "current_liabilities": 10086985, "equity": 27234779, "fixed_assets": 26963681, "liabilities": 22405705, "long_term_liabilities": 12318720, "quarter": 2 }, { "assets": 45048164, "current_assets": 20056457, "current_liabilities": 9244866, "equity": 27427011, "fixed_assets": 24991707, "liabilities": 22883681, "long_term_liabilities": 13638815, "quarter": 3 }, { "assets": 45922298, "current_assets": 13918778, "current_liabilities": 11618977, "equity": 28046466, "fixed_assets": 32003520, "liabilities": 23371853, "long_term_liabilities": 11752876, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28258, "financing_cash_flow": 161069, "investing_cash_flow": -151765, "net_cash_flow": 7424952, "operating_cash_flow": 7949180, "quarter": 1 }, { "change_in_working_capital": 32606, "financing_cash_flow": -165487, "investing_cash_flow": -258510, "net_cash_flow": 7676053, "operating_cash_flow": 7926506, "quarter": 2 }, { "change_in_working_capital": -87655, "financing_cash_flow": 71235, "investing_cash_flow": -153944, "net_cash_flow": 7290619, "operating_cash_flow": 7808764, "quarter": 3 }, { "change_in_working_capital": 61002, "financing_cash_flow": 32434, "investing_cash_flow": -167116, "net_cash_flow": 7545607, "operating_cash_flow": 7711256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7989046931227226, "current_ratio": 1.5233149884228792, "debt_to_equity_ratio": 0.8059234347291198, "profit_margin": 0.1677289995138905, "quarter": 1, "return_on_assets": 0.13399948488442598, "return_on_equity": 0.21339763661275257 }, { "asset_turnover_ratio": 0.7667634487896856, "current_ratio": 1.7078430274259355, "debt_to_equity_ratio": 0.8226872338490429, "profit_margin": 0.16083844696353172, "quarter": 2, "return_on_assets": 0.12332504229173454, "return_on_equity": 0.20010502012885803 }, { "asset_turnover_ratio": 0.7359152972360872, "current_ratio": 2.1694697359593964, "debt_to_equity_ratio": 0.8343483363899916, "profit_margin": 0.1587411395390387, "quarter": 3, "return_on_assets": 0.11682003288746684, "return_on_equity": 0.1918739158269926 }, { "asset_turnover_ratio": 0.7063082296099381, "current_ratio": 1.1979348956452878, "debt_to_equity_ratio": 0.8333261309998914, "profit_margin": 0.16944568135139937, "quarter": 4, "return_on_assets": 0.11968087921035658, "return_on_equity": 0.19596126656385157 } ], "income_statement": [ { "depreciation": 2140370, "expenses": 26784166, "income_tax": 2039139, "marketing_expense": 5233041, "net_income": 7847949, "net_profit": 5808810, "operational_expense": 18124255, "product_revenue": 13681857, "quarter": 1, "rd_expense": 3000656, "revenue": 34632115, "salaries_expense": 12135560, "service_revenue": 20950258 }, { "depreciation": 2476690, "expenses": 26321795, "income_tax": 2112178, "marketing_expense": 4433685, "net_income": 7561994, "net_profit": 5449816, "operational_expense": 13365551, "product_revenue": 7552102, "quarter": 2, "rd_expense": 3649727, "revenue": 33883789, "salaries_expense": 8830983, "service_revenue": 26331687 }, { "depreciation": 2546236, "expenses": 25867406, "income_tax": 2021699, "marketing_expense": 4466288, "net_income": 7284227, "net_profit": 5262528, "operational_expense": 16041494, "product_revenue": 12705961, "quarter": 3, "rd_expense": 3997890, "revenue": 33151633, "salaries_expense": 7832779, "service_revenue": 20445672 }, { "depreciation": 2215235, "expenses": 25420862, "income_tax": 1518414, "marketing_expense": 5033933, "net_income": 7014435, "net_profit": 5496021, "operational_expense": 14782550, "product_revenue": 10808019, "quarter": 4, "rd_expense": 3886589, "revenue": 32435297, "salaries_expense": 9856214, "service_revenue": 21627278 } ], "market_conditions": { "gdp_growth": [ 0.03669269272204032, 0.039928695303831516, 0.04615480181374539, 0.04368888393821255 ], "inflation_rate": [ 0.006369812675691814, 0.008830482777833965, 0.00936934425496774, 0.009501861728764962 ], "interest_rate": [ 0.008774666246952754, 0.00928635208218123, 0.01715984096175363, 0.012857297020221337 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1992, "industry": "Advertising", "location": "Phillipstown", "name": "Thomas, Garrett and Marshall", "num_employees": 809, "region": "North America", "revenue_size": "Large", "website": "www.thomas,garrettandmarshall.com" }

[ { "advertising_kpis": [ { "average_project_size": 176283, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 84532863, "net_revenue": 65512622, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 80980 }, { "average_project_size": 168010, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 81090434, "net_revenue": 67264116, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 83145 }, { "average_project_size": 161334, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 87526737, "net_revenue": 69062437, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 85368 }, { "average_project_size": 152605, "billable_hours_per_employee": 136, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 87840074, "net_revenue": 70908836, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 87650 } ], "balance_sheet": [ { "assets": 96732385, "current_assets": 40149537, "current_liabilities": 21086772, "equity": 60446499, "fixed_assets": 56582848, "liabilities": 46772336, "long_term_liabilities": 25685564, "quarter": 1 }, { "assets": 98005358, "current_assets": 47508888, "current_liabilities": 24056276, "equity": 60477192, "fixed_assets": 50496470, "liabilities": 47432093, "long_term_liabilities": 23375817, "quarter": 2 }, { "assets": 99295083, "current_assets": 40305157, "current_liabilities": 20031525, "equity": 62442283, "fixed_assets": 58989926, "liabilities": 48101155, "long_term_liabilities": 28069630, "quarter": 3 }, { "assets": 100601780, "current_assets": 42452240, "current_liabilities": 28038050, "equity": 62420952, "fixed_assets": 58149540, "liabilities": 48779656, "long_term_liabilities": 20741606, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67712, "financing_cash_flow": 78275, "investing_cash_flow": -385324, "net_cash_flow": 15073351, "operating_cash_flow": 15156054, "quarter": 1 }, { "change_in_working_capital": -26164, "financing_cash_flow": -137098, "investing_cash_flow": -210777, "net_cash_flow": 14652193, "operating_cash_flow": 14667606, "quarter": 2 }, { "change_in_working_capital": -2811, "financing_cash_flow": 21508, "investing_cash_flow": -194762, "net_cash_flow": 14020616, "operating_cash_flow": 14302102, "quarter": 3 }, { "change_in_working_capital": 96178, "financing_cash_flow": -104731, "investing_cash_flow": -350285, "net_cash_flow": 15728282, "operating_cash_flow": 15936627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6772563500837905, "current_ratio": 1.9040153229711974, "debt_to_equity_ratio": 0.7737807279789687, "profit_margin": 0.1600676278839824, "quarter": 1, "return_on_assets": 0.1084068174272763, "return_on_equity": 0.1734831656668817 }, { "asset_turnover_ratio": 0.6863310065149704, "current_ratio": 1.9749061741725944, "debt_to_equity_ratio": 0.7842972107567429, "profit_margin": 0.14723938392351726, "quarter": 2, "return_on_assets": 0.10105495456687175, "return_on_equity": 0.16376301002864022 }, { "asset_turnover_ratio": 0.6955272598946315, "current_ratio": 2.0120862989712465, "debt_to_equity_ratio": 0.7703298580546775, "profit_margin": 0.16287225717215859, "quarter": 3, "return_on_assets": 0.11328209474380518, "return_on_equity": 0.18014003427773453 }, { "asset_turnover_ratio": 0.7048467333281777, "current_ratio": 1.5140938831338129, "debt_to_equity_ratio": 0.7814628652251251, "profit_margin": 0.14947118861181136, "quarter": 4, "return_on_assets": 0.10535427901971516, "return_on_equity": 0.16979600054802113 } ], "income_statement": [ { "depreciation": 4669604, "expenses": 51783044, "income_tax": 3243128, "marketing_expense": 5785456, "net_income": 13729578, "net_profit": 10486450, "operational_expense": 27768769, "product_revenue": 22682077, "quarter": 1, "rd_expense": 6036293, "revenue": 65512622, "salaries_expense": 21688043, "service_revenue": 42830545 }, { "depreciation": 4763679, "expenses": 53238965, "income_tax": 4121224, "marketing_expense": 9981245, "net_income": 14025151, "net_profit": 9903927, "operational_expense": 35292822, "product_revenue": 15947829, "quarter": 2, "rd_expense": 9266191, "revenue": 67264116, "salaries_expense": 26603959, "service_revenue": 51316287 }, { "depreciation": 3053747, "expenses": 54735821, "income_tax": 3078261, "marketing_expense": 6766461, "net_income": 14326616, "net_profit": 11248355, "operational_expense": 34028381, "product_revenue": 18400235, "quarter": 3, "rd_expense": 6657949, "revenue": 69062437, "salaries_expense": 19327951, "service_revenue": 50662202 }, { "depreciation": 5337799, "expenses": 56274762, "income_tax": 4035246, "marketing_expense": 7778170, "net_income": 14634074, "net_profit": 10598828, "operational_expense": 28317451, "product_revenue": 17825244, "quarter": 4, "rd_expense": 8745935, "revenue": 70908836, "salaries_expense": 24289301, "service_revenue": 53083592 } ], "market_conditions": { "gdp_growth": [ 0.030977293558253717, 0.028122713431099185, 0.029773811292889113, 0.01780718180959648 ], "inflation_rate": [ 0.013947067287011186, 0.014704874863453319, 0.01607100698632074, 0.014188231312729026 ], "interest_rate": [ 0.03548666764909657, 0.033634172168062595, 0.04076173222291097, 0.036870164722103894 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 91940, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 41526272, "net_revenue": 34518570, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 42668 }, { "average_project_size": 192371, "billable_hours_per_employee": 134, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 43319367, "net_revenue": 34978462, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 43237 }, { "average_project_size": 71104, "billable_hours_per_employee": 127, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 40036329, "net_revenue": 35444481, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 43813 }, { "average_project_size": 154723, "billable_hours_per_employee": 104, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 44149671, "net_revenue": 35916709, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 44396 } ], "balance_sheet": [ { "assets": 38238828, "current_assets": 16802856, "current_liabilities": 6571212, "equity": 28722316, "fixed_assets": 21435972, "liabilities": 15540836, "long_term_liabilities": 8969624, "quarter": 1 }, { "assets": 39050414, "current_assets": 12223634, "current_liabilities": 7813107, "equity": 28698942, "fixed_assets": 26826780, "liabilities": 15716055, "long_term_liabilities": 7902948, "quarter": 2 }, { "assets": 39879226, "current_assets": 15904495, "current_liabilities": 8816066, "equity": 29447064, "fixed_assets": 23974731, "liabilities": 15893248, "long_term_liabilities": 7077182, "quarter": 3 }, { "assets": 40725628, "current_assets": 13387909, "current_liabilities": 8759015, "equity": 30263767, "fixed_assets": 27337719, "liabilities": 16072440, "long_term_liabilities": 7313425, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15087, "financing_cash_flow": 63764, "investing_cash_flow": -323210, "net_cash_flow": 7219896, "operating_cash_flow": 7444581, "quarter": 1 }, { "change_in_working_capital": 53525, "financing_cash_flow": 12838, "investing_cash_flow": -178344, "net_cash_flow": 8042537, "operating_cash_flow": 7897841, "quarter": 2 }, { "change_in_working_capital": -28267, "financing_cash_flow": 83907, "investing_cash_flow": -160858, "net_cash_flow": 7269759, "operating_cash_flow": 7678901, "quarter": 3 }, { "change_in_working_capital": 69171, "financing_cash_flow": 129087, "investing_cash_flow": -312679, "net_cash_flow": 8149163, "operating_cash_flow": 8364543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.902709936612074, "current_ratio": 2.5570406189908343, "debt_to_equity_ratio": 0.5410718272161619, "profit_margin": 0.17452414743716207, "quarter": 1, "return_on_assets": 0.15754468207027683, "return_on_equity": 0.2097436710883621 }, { "asset_turnover_ratio": 0.8957257661852189, "current_ratio": 1.5645035963285796, "debt_to_equity_ratio": 0.5476179226397963, "profit_margin": 0.15336817839503636, "quarter": 2, "return_on_assets": 0.1373758291013253, "return_on_equity": 0.18692615915945612 }, { "asset_turnover_ratio": 0.8887956100251294, "current_ratio": 1.8040353826752205, "debt_to_equity_ratio": 0.539722669805044, "profit_margin": 0.1540743677414828, "quarter": 3, "return_on_assets": 0.13694062166602733, "return_on_equity": 0.1854543461446615 }, { "asset_turnover_ratio": 0.8819190952684633, "current_ratio": 1.528471980011451, "debt_to_equity_ratio": 0.5310786327425796, "profit_margin": 0.1562108321227315, "quarter": 4, "return_on_assets": 0.1377653157368132, "return_on_equity": 0.18538931389473096 } ], "income_statement": [ { "depreciation": 1420257, "expenses": 26942916, "income_tax": 1551330, "marketing_expense": 3089329, "net_income": 7575654, "net_profit": 6024324, "operational_expense": 17354237, "product_revenue": 11846811, "quarter": 1, "rd_expense": 5017639, "revenue": 34518570, "salaries_expense": 10249081, "service_revenue": 22671759 }, { "depreciation": 2533258, "expenses": 27423639, "income_tax": 2190240, "marketing_expense": 3223110, "net_income": 7554823, "net_profit": 5364583, "operational_expense": 16037363, "product_revenue": 9696339, "quarter": 2, "rd_expense": 2790547, "revenue": 34978462, "salaries_expense": 12102574, "service_revenue": 25282123 }, { "depreciation": 2217815, "expenses": 27912939, "income_tax": 2070456, "marketing_expense": 4605657, "net_income": 7531542, "net_profit": 5461086, "operational_expense": 17747412, "product_revenue": 8104728, "quarter": 3, "rd_expense": 5082794, "revenue": 35444481, "salaries_expense": 9195523, "service_revenue": 27339753 }, { "depreciation": 2753964, "expenses": 28410970, "income_tax": 1895160, "marketing_expense": 3917762, "net_income": 7505739, "net_profit": 5610579, "operational_expense": 15245084, "product_revenue": 9302193, "quarter": 4, "rd_expense": 3622389, "revenue": 35916709, "salaries_expense": 11290458, "service_revenue": 26614516 } ], "market_conditions": { "gdp_growth": [ 0.016852653556517775, 0.021988401466235173, 0.015966176217053984, 0.023882753624429397 ], "inflation_rate": [ 0.019583510227385997, 0.018595255427465318, 0.021240128344764846, 0.01828227654308645 ], "interest_rate": [ 0.0321275621607757, 0.03026323983832544, 0.02559550645310793, 0.025614592001616955 ], "year": 1993 }, "random_event": { "description": "Thomas, Garrett and Marshall Technology Adoption in 1993", "impact": -0.08, "type": "Technology Adoption" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 152128, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 58416059, "net_revenue": 53101743, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 65639 }, { "average_project_size": 111280, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 69284014, "net_revenue": 54509599, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 67379 }, { "average_project_size": 193621, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 71376029, "net_revenue": 55954781, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 69165 }, { "average_project_size": 119106, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 66350351, "net_revenue": 57438278, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 70999 } ], "balance_sheet": [ { "assets": 65017113, "current_assets": 28209047, "current_liabilities": 18108676, "equity": 42391159, "fixed_assets": 36808066, "liabilities": 30983957, "long_term_liabilities": 12875281, "quarter": 1 }, { "assets": 66055033, "current_assets": 23133822, "current_liabilities": 15891094, "equity": 42823789, "fixed_assets": 42921211, "liabilities": 31745790, "long_term_liabilities": 15854696, "quarter": 2 }, { "assets": 67109522, "current_assets": 27247836, "current_liabilities": 17501215, "equity": 43185412, "fixed_assets": 39861686, "liabilities": 32526355, "long_term_liabilities": 15025140, "quarter": 3 }, { "assets": 68180844, "current_assets": 21741037, "current_liabilities": 16700140, "equity": 44795821, "fixed_assets": 46439807, "liabilities": 33326113, "long_term_liabilities": 16625973, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39509, "financing_cash_flow": 62932, "investing_cash_flow": -119161, "net_cash_flow": 11616056, "operating_cash_flow": 11820315, "quarter": 1 }, { "change_in_working_capital": -67965, "financing_cash_flow": 184391, "investing_cash_flow": -358666, "net_cash_flow": 11612676, "operating_cash_flow": 11930875, "quarter": 2 }, { "change_in_working_capital": 34983, "financing_cash_flow": -199018, "investing_cash_flow": -336211, "net_cash_flow": 11046483, "operating_cash_flow": 11305239, "quarter": 3 }, { "change_in_working_capital": -83405, "financing_cash_flow": -23554, "investing_cash_flow": -286137, "net_cash_flow": 12759368, "operating_cash_flow": 13291803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8167348648655008, "current_ratio": 1.5577641899385686, "debt_to_equity_ratio": 0.7309061070965293, "profit_margin": 0.15739601993855457, "quarter": 1, "return_on_assets": 0.12855081707488303, "return_on_equity": 0.1971638237114489 }, { "asset_turnover_ratio": 0.8252149234411857, "current_ratio": 1.45577277436028, "debt_to_equity_ratio": 0.7413120310302295, "profit_margin": 0.15620269009867419, "quarter": 2, "return_on_assets": 0.12890079095108467, "return_on_equity": 0.1988274788109011 }, { "asset_turnover_ratio": 0.8337830360347374, "current_ratio": 1.556911105886077, "debt_to_equity_ratio": 0.7531792217242248, "profit_margin": 0.15373565665461186, "quarter": 3, "return_on_assets": 0.12818218255227626, "return_on_equity": 0.1991933062951906 }, { "asset_turnover_ratio": 0.8424401141176838, "current_ratio": 1.3018475893016466, "debt_to_equity_ratio": 0.7439558480243057, "profit_margin": 0.17307430421225373, "quarter": 4, "return_on_assets": 0.14580473659140974, "return_on_equity": 0.22192003133506583 } ], "income_statement": [ { "depreciation": 3462312, "expenses": 41931808, "income_tax": 2811932, "marketing_expense": 5082727, "net_income": 11169935, "net_profit": 8358003, "operational_expense": 23130326, "product_revenue": 19682004, "quarter": 1, "rd_expense": 7516210, "revenue": 53101743, "salaries_expense": 15532756, "service_revenue": 33419739 }, { "depreciation": 3416329, "expenses": 42908546, "income_tax": 3086507, "marketing_expense": 7726507, "net_income": 11601053, "net_profit": 8514546, "operational_expense": 27424241, "product_revenue": 18344780, "quarter": 2, "rd_expense": 6493568, "revenue": 54509599, "salaries_expense": 18613321, "service_revenue": 36164819 }, { "depreciation": 2702994, "expenses": 43908037, "income_tax": 3444499, "marketing_expense": 4991240, "net_income": 12046744, "net_profit": 8602245, "operational_expense": 28339545, "product_revenue": 11651047, "quarter": 3, "rd_expense": 6902119, "revenue": 55954781, "salaries_expense": 18638022, "service_revenue": 44303734 }, { "depreciation": 3350713, "expenses": 44930809, "income_tax": 2566379, "marketing_expense": 8774954, "net_income": 12507469, "net_profit": 9941090, "operational_expense": 23691383, "product_revenue": 13068973, "quarter": 4, "rd_expense": 6953194, "revenue": 57438278, "salaries_expense": 20951933, "service_revenue": 44369305 } ], "market_conditions": { "gdp_growth": [ 0.012321997558255113, 0.015890772904544687, 0.0036079881695334493, 0.014431540528330965 ], "inflation_rate": [ 0.01334079076427006, 0.014206122626633202, 0.016870363901708756, 0.020279664185454238 ], "interest_rate": [ 0.024456383022454873, 0.019086400665320424, 0.025950641812727004, 0.022165646427936288 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 171780, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 91815102, "net_revenue": 76311576, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 94328 }, { "average_project_size": 166359, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 100778971, "net_revenue": 79170197, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 97862 }, { "average_project_size": 164081, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 104364923, "net_revenue": 82135902, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 101528 }, { "average_project_size": 131150, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 105433155, "net_revenue": 85212702, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 105331 } ], "balance_sheet": [ { "assets": 84250075, "current_assets": 40079551, "current_liabilities": 21701778, "equity": 59069534, "fixed_assets": 44170524, "liabilities": 40035589, "long_term_liabilities": 18333811, "quarter": 1 }, { "assets": 86875525, "current_assets": 37101369, "current_liabilities": 23829722, "equity": 60498054, "fixed_assets": 49774156, "liabilities": 41014861, "long_term_liabilities": 17185139, "quarter": 2 }, { "assets": 89582791, "current_assets": 37253559, "current_liabilities": 25132565, "equity": 62840642, "fixed_assets": 52329232, "liabilities": 42018086, "long_term_liabilities": 16885521, "quarter": 3 }, { "assets": 92374422, "current_assets": 30044298, "current_liabilities": 19964103, "equity": 65144713, "fixed_assets": 62330124, "liabilities": 43045850, "long_term_liabilities": 23081747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43181, "financing_cash_flow": -33713, "investing_cash_flow": -206019, "net_cash_flow": 19899708, "operating_cash_flow": 19994596, "quarter": 1 }, { "change_in_working_capital": 33916, "financing_cash_flow": -161274, "investing_cash_flow": -435046, "net_cash_flow": 18352222, "operating_cash_flow": 18761266, "quarter": 2 }, { "change_in_working_capital": -20232, "financing_cash_flow": 28512, "investing_cash_flow": -182035, "net_cash_flow": 19316892, "operating_cash_flow": 19775128, "quarter": 3 }, { "change_in_working_capital": 6165, "financing_cash_flow": -156728, "investing_cash_flow": -138450, "net_cash_flow": 19467218, "operating_cash_flow": 19546796, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9057745764618014, "current_ratio": 1.8468325959283152, "debt_to_equity_ratio": 0.6777705238033536, "profit_margin": 0.19466310065461104, "quarter": 1, "return_on_assets": 0.17632088754817132, "return_on_equity": 0.2514840899201947 }, { "asset_turnover_ratio": 0.9113061129702525, "current_ratio": 1.5569367112213899, "debt_to_equity_ratio": 0.6779533933438586, "profit_margin": 0.1848851026605378, "quarter": 2, "return_on_assets": 0.16848692425168077, "return_on_equity": 0.24194811290954912 }, { "asset_turnover_ratio": 0.9168714334877108, "current_ratio": 1.4822824092964646, "debt_to_equity_ratio": 0.6686450784509809, "profit_margin": 0.1859836761761014, "quarter": 3, "return_on_assets": 0.17052311978089632, "return_on_equity": 0.2430900849167009 }, { "asset_turnover_ratio": 0.9224707462851567, "current_ratio": 1.5049159984798717, "debt_to_equity_ratio": 0.6607727322399901, "profit_margin": 0.18560778650112514, "quarter": 4, "return_on_assets": 0.17121775333002895, "return_on_equity": 0.24278472145544644 } ], "income_statement": [ { "depreciation": 5139548, "expenses": 57633791, "income_tax": 3822737, "marketing_expense": 10158192, "net_income": 18677785, "net_profit": 14855048, "operational_expense": 33266562, "product_revenue": 24392717, "quarter": 1, "rd_expense": 8112017, "revenue": 76311576, "salaries_expense": 27486142, "service_revenue": 51918859 }, { "depreciation": 4123876, "expenses": 59742093, "income_tax": 4790714, "marketing_expense": 11236933, "net_income": 19428104, "net_profit": 14637390, "operational_expense": 37856151, "product_revenue": 28585406, "quarter": 2, "rd_expense": 7990705, "revenue": 79170197, "salaries_expense": 27414690, "service_revenue": 50584791 }, { "depreciation": 4499191, "expenses": 61927519, "income_tax": 4932446, "marketing_expense": 6957807, "net_income": 20208383, "net_profit": 15275937, "operational_expense": 39620233, "product_revenue": 21391983, "quarter": 3, "rd_expense": 6354860, "revenue": 82135902, "salaries_expense": 28294704, "service_revenue": 60743919 }, { "depreciation": 3730655, "expenses": 64192891, "income_tax": 5203670, "marketing_expense": 9463250, "net_income": 21019811, "net_profit": 15816141, "operational_expense": 37427150, "product_revenue": 26772114, "quarter": 4, "rd_expense": 6673987, "revenue": 85212702, "salaries_expense": 19609914, "service_revenue": 58440588 } ], "market_conditions": { "gdp_growth": [ 0.022560720666071253, 0.023356114344330742, 0.01568192115375762, 0.009291668540933126 ], "inflation_rate": [ 0.019243350841599494, 0.013271644702457546, 0.013634550470273739, 0.012680954213035757 ], "interest_rate": [ 0.022465166856904466, 0.027010138163971888, 0.03105711413677675, 0.02706981126563146 ], "year": 1995 }, "random_event": { "description": "Thomas, Garrett and Marshall Industry Recognition in 1995", "impact": -0.03, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 122166, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 37600635, "net_revenue": 31294220, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 38683 }, { "average_project_size": 88481, "billable_hours_per_employee": 119, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 41594229, "net_revenue": 32143682, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 39733 }, { "average_project_size": 193432, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 38663193, "net_revenue": 33016203, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 40811 }, { "average_project_size": 59888, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 39285627, "net_revenue": 33912408, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 41919 } ], "balance_sheet": [ { "assets": 31809139, "current_assets": 11651316, "current_liabilities": 8054047, "equity": 25951072, "fixed_assets": 20157823, "liabilities": 14936495, "long_term_liabilities": 6882448, "quarter": 1 }, { "assets": 32591615, "current_assets": 14055448, "current_liabilities": 8805375, "equity": 26734822, "fixed_assets": 18536167, "liabilities": 15084270, "long_term_liabilities": 6278895, "quarter": 2 }, { "assets": 33393340, "current_assets": 16551199, "current_liabilities": 6308611, "equity": 27511161, "fixed_assets": 16842141, "liabilities": 15233508, "long_term_liabilities": 8924897, "quarter": 3 }, { "assets": 34214786, "current_assets": 14845478, "current_liabilities": 8927798, "equity": 28517802, "fixed_assets": 19369308, "liabilities": 15384222, "long_term_liabilities": 6456424, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2775, "financing_cash_flow": -184200, "investing_cash_flow": -127039, "net_cash_flow": 9953903, "operating_cash_flow": 10216193, "quarter": 1 }, { "change_in_working_capital": -94574, "financing_cash_flow": 84769, "investing_cash_flow": -394575, "net_cash_flow": 10749111, "operating_cash_flow": 10878627, "quarter": 2 }, { "change_in_working_capital": -441, "financing_cash_flow": 134326, "investing_cash_flow": -152498, "net_cash_flow": 10440024, "operating_cash_flow": 10685460, "quarter": 3 }, { "change_in_working_capital": 32995, "financing_cash_flow": -120191, "investing_cash_flow": -271439, "net_cash_flow": 10588361, "operating_cash_flow": 10770434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9838122308183193, "current_ratio": 1.44664117306492, "debt_to_equity_ratio": 0.5755636992568168, "profit_margin": 0.2900991940364706, "quarter": 1, "return_on_assets": 0.2854031352436166, "return_on_equity": 0.34982863135673165 }, { "asset_turnover_ratio": 0.9862561889001205, "current_ratio": 1.5962350269011825, "debt_to_equity_ratio": 0.5642180823197551, "profit_margin": 0.2870696953759062, "quarter": 2, "return_on_assets": 0.2831242637101598, "return_on_equity": 0.3451482489765595 }, { "asset_turnover_ratio": 0.9887062210608463, "current_ratio": 2.623588457110448, "debt_to_equity_ratio": 0.553721015263587, "profit_margin": 0.2832345379024959, "quarter": 3, "return_on_assets": 0.28003574964349176, "return_on_equity": 0.33991037310275635 }, { "asset_turnover_ratio": 0.9911623588702264, "current_ratio": 1.6628375776423256, "debt_to_equity_ratio": 0.5394602992194139, "profit_margin": 0.28565467837022956, "quarter": 4, "return_on_assets": 0.2831301648357526, "return_on_equity": 0.33969090605229674 } ], "income_statement": [ { "depreciation": 1137765, "expenses": 19461963, "income_tax": 2753829, "marketing_expense": 3301717, "net_income": 11832257, "net_profit": 9078428, "operational_expense": 9955075, "product_revenue": 12369817, "quarter": 1, "rd_expense": 2182863, "revenue": 31294220, "salaries_expense": 6128368, "service_revenue": 18924403 }, { "depreciation": 1651150, "expenses": 19976888, "income_tax": 2939317, "marketing_expense": 3103802, "net_income": 12166794, "net_profit": 9227477, "operational_expense": 13402699, "product_revenue": 10399724, "quarter": 2, "rd_expense": 2075540, "revenue": 32143682, "salaries_expense": 8574905, "service_revenue": 21743958 }, { "depreciation": 1334131, "expenses": 20505438, "income_tax": 3159436, "marketing_expense": 2359414, "net_income": 12510765, "net_profit": 9351329, "operational_expense": 11929137, "product_revenue": 10578161, "quarter": 3, "rd_expense": 3208108, "revenue": 33016203, "salaries_expense": 8725656, "service_revenue": 22438042 }, { "depreciation": 1083196, "expenses": 21047972, "income_tax": 3177198, "marketing_expense": 3051234, "net_income": 12864436, "net_profit": 9687238, "operational_expense": 11651933, "product_revenue": 12018654, "quarter": 4, "rd_expense": 3860189, "revenue": 33912408, "salaries_expense": 8960874, "service_revenue": 21893754 } ], "market_conditions": { "gdp_growth": [ 0.009646120996135784, 0.014602795414708679, 0.027600197599427327, 0.017191144079218398 ], "inflation_rate": [ 0.016648441586884645, 0.016269981980960094, 0.012894292492175314, 0.011967829401717605 ], "interest_rate": [ 0.02530092689389723, 0.03426750304662242, 0.03278953582991739, 0.030371914583010327 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 81193, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 53762863, "net_revenue": 42737711, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 52828 }, { "average_project_size": 193620, "billable_hours_per_employee": 99, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 55559130, "net_revenue": 43535389, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 53814 }, { "average_project_size": 141279, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 57086530, "net_revenue": 44347957, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 54818 }, { "average_project_size": 100783, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 57394457, "net_revenue": 45175690, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 55841 } ], "balance_sheet": [ { "assets": 53566919, "current_assets": 18365623, "current_liabilities": 11910671, "equity": 38400535, "fixed_assets": 35201296, "liabilities": 23746129, "long_term_liabilities": 11835458, "quarter": 1 }, { "assets": 54788905, "current_assets": 24340535, "current_liabilities": 11631532, "equity": 39646859, "fixed_assets": 30448370, "liabilities": 24137334, "long_term_liabilities": 12505802, "quarter": 2 }, { "assets": 56038768, "current_assets": 20789010, "current_liabilities": 14180963, "equity": 40165911, "fixed_assets": 35249758, "liabilities": 24534984, "long_term_liabilities": 10354021, "quarter": 3 }, { "assets": 57317142, "current_assets": 27429339, "current_liabilities": 14028718, "equity": 41207735, "fixed_assets": 29887803, "liabilities": 24939185, "long_term_liabilities": 10910467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45127, "financing_cash_flow": 71807, "investing_cash_flow": -204878, "net_cash_flow": 9932098, "operating_cash_flow": 10372233, "quarter": 1 }, { "change_in_working_capital": 14025, "financing_cash_flow": -62627, "investing_cash_flow": -220866, "net_cash_flow": 11744589, "operating_cash_flow": 11793955, "quarter": 2 }, { "change_in_working_capital": -1759, "financing_cash_flow": -175592, "investing_cash_flow": -137580, "net_cash_flow": 10508674, "operating_cash_flow": 10956012, "quarter": 3 }, { "change_in_working_capital": 80902, "financing_cash_flow": 177718, "investing_cash_flow": -204561, "net_cash_flow": 11467354, "operating_cash_flow": 11634702, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7978377662527127, "current_ratio": 1.5419469650366466, "debt_to_equity_ratio": 0.6183801605889084, "profit_margin": 0.2007534984735144, "quarter": 1, "return_on_assets": 0.16016872278952612, "return_on_equity": 0.22342774651446914 }, { "asset_turnover_ratio": 0.7946022830717278, "current_ratio": 2.092633627281428, "debt_to_equity_ratio": 0.6088082286669922, "profit_margin": 0.20662013609204227, "quarter": 2, "return_on_assets": 0.16418083186732788, "return_on_equity": 0.22688526220954855 }, { "asset_turnover_ratio": 0.7913799425426341, "current_ratio": 1.4659801312506069, "debt_to_equity_ratio": 0.6108409690993938, "profit_margin": 0.19532189498605312, "quarter": 3, "return_on_assets": 0.15457383003138114, "return_on_equity": 0.2156586713544229 }, { "asset_turnover_ratio": 0.7881706662903744, "current_ratio": 1.955227769208847, "debt_to_equity_ratio": 0.6052064011768664, "profit_margin": 0.19545419228793184, "quarter": 4, "return_on_assets": 0.1540512609648262, "return_on_equity": 0.21427477147190935 } ], "income_statement": [ { "depreciation": 1792488, "expenses": 30792726, "income_tax": 3365240, "marketing_expense": 6074395, "net_income": 11944985, "net_profit": 8579745, "operational_expense": 18529359, "product_revenue": 16412464, "quarter": 1, "rd_expense": 5637830, "revenue": 42737711, "salaries_expense": 10938735, "service_revenue": 26325247 }, { "depreciation": 2798667, "expenses": 31497121, "income_tax": 3042980, "marketing_expense": 5645144, "net_income": 12038268, "net_profit": 8995288, "operational_expense": 15994368, "product_revenue": 13499008, "quarter": 2, "rd_expense": 5784744, "revenue": 43535389, "salaries_expense": 12910152, "service_revenue": 30036381 }, { "depreciation": 2293885, "expenses": 32217629, "income_tax": 3468201, "marketing_expense": 3900198, "net_income": 12130328, "net_profit": 8662127, "operational_expense": 20578748, "product_revenue": 16137889, "quarter": 3, "rd_expense": 3332256, "revenue": 44347957, "salaries_expense": 12956337, "service_revenue": 28210068 }, { "depreciation": 2804924, "expenses": 32954620, "income_tax": 3391292, "marketing_expense": 4457017, "net_income": 12221070, "net_profit": 8829778, "operational_expense": 17266661, "product_revenue": 16245372, "quarter": 4, "rd_expense": 4905059, "revenue": 45175690, "salaries_expense": 11123163, "service_revenue": 28930318 } ], "market_conditions": { "gdp_growth": [ 0.021971493536777978, 0.0165324127343145, 0.01784924058093766, 0.02704351078894309 ], "inflation_rate": [ 0.01308291259513985, 0.006453486312556708, 0.013263447478384937, 0.013262438594214455 ], "interest_rate": [ 0.016719138227852936, 0.024704430419372293, 0.019133636300491006, 0.02026881812526586 ], "year": 1997 }, "random_event": { "description": "Thomas, Garrett and Marshall Partnership with Major Brand in 1997", "impact": 0.05, "type": "Partnership with Major Brand" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 165011, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 37172632, "net_revenue": 28648581, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 35412 }, { "average_project_size": 88124, "billable_hours_per_employee": 121, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 33616546, "net_revenue": 29710999, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 36726 }, { "average_project_size": 88147, "billable_hours_per_employee": 119, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 35191555, "net_revenue": 30812816, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 38088 }, { "average_project_size": 125530, "billable_hours_per_employee": 122, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 37184055, "net_revenue": 31955494, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 39500 } ], "balance_sheet": [ { "assets": 32143094, "current_assets": 10793126, "current_liabilities": 7104608, "equity": 22225886, "fixed_assets": 21349968, "liabilities": 17255608, "long_term_liabilities": 10151000, "quarter": 1 }, { "assets": 32608317, "current_assets": 12513198, "current_liabilities": 8432938, "equity": 22728188, "fixed_assets": 20095119, "liabilities": 17615179, "long_term_liabilities": 9182241, "quarter": 2 }, { "assets": 33080273, "current_assets": 15354994, "current_liabilities": 8446153, "equity": 23034081, "fixed_assets": 17725279, "liabilities": 17982242, "long_term_liabilities": 9536089, "quarter": 3 }, { "assets": 33559060, "current_assets": 12262629, "current_liabilities": 8104138, "equity": 22924640, "fixed_assets": 21296431, "liabilities": 18356955, "long_term_liabilities": 10252817, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31909, "financing_cash_flow": -1893, "investing_cash_flow": -214419, "net_cash_flow": 8645850, "operating_cash_flow": 9151685, "quarter": 1 }, { "change_in_working_capital": -45832, "financing_cash_flow": 191171, "investing_cash_flow": -442368, "net_cash_flow": 9006641, "operating_cash_flow": 9568932, "quarter": 2 }, { "change_in_working_capital": 90020, "financing_cash_flow": -154636, "investing_cash_flow": -195962, "net_cash_flow": 9547814, "operating_cash_flow": 9589031, "quarter": 3 }, { "change_in_working_capital": -67159, "financing_cash_flow": 75995, "investing_cash_flow": -114240, "net_cash_flow": 9073619, "operating_cash_flow": 9336169, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8912826189040793, "current_ratio": 1.519172627117499, "debt_to_equity_ratio": 0.7763743591594053, "profit_margin": 0.2561523029709569, "quarter": 1, "return_on_assets": 0.22830409543026567, "return_on_equity": 0.33017356428445643 }, { "asset_turnover_ratio": 0.9111478829158831, "current_ratio": 1.4838479780119336, "debt_to_equity_ratio": 0.7750366637234786, "profit_margin": 0.2603429793794547, "quarter": 2, "return_on_assets": 0.23721095449360358, "return_on_equity": 0.3403284942908779 }, { "asset_turnover_ratio": 0.931455916340231, "current_ratio": 1.8179867212919303, "debt_to_equity_ratio": 0.780679810928858, "profit_margin": 0.2575567906549015, "quarter": 3, "return_on_assets": 0.23990279644911033, "return_on_equity": 0.34453512601609765 }, { "asset_turnover_ratio": 0.9522165996306213, "current_ratio": 1.513131809946968, "debt_to_equity_ratio": 0.8007521601211622, "profit_margin": 0.24166532991165776, "quarter": 4, "return_on_assets": 0.23011773869709104, "return_on_equity": 0.33686614053699426 } ], "income_statement": [ { "depreciation": 1813285, "expenses": 19085283, "income_tax": 2224898, "marketing_expense": 3666146, "net_income": 9563298, "net_profit": 7338400, "operational_expense": 10686015, "product_revenue": 10338272, "quarter": 1, "rd_expense": 1929699, "revenue": 28648581, "salaries_expense": 6923039, "service_revenue": 18310309 }, { "depreciation": 1833882, "expenses": 19786300, "income_tax": 2189649, "marketing_expense": 2033001, "net_income": 9924699, "net_profit": 7735050, "operational_expense": 13345166, "product_revenue": 10984068, "quarter": 2, "rd_expense": 2178602, "revenue": 29710999, "salaries_expense": 7890145, "service_revenue": 18726931 }, { "depreciation": 1652981, "expenses": 20513067, "income_tax": 2363699, "marketing_expense": 3471285, "net_income": 10299749, "net_profit": 7936050, "operational_expense": 13774630, "product_revenue": 11657030, "quarter": 3, "rd_expense": 2241967, "revenue": 30812816, "salaries_expense": 7454818, "service_revenue": 19155786 }, { "depreciation": 1613634, "expenses": 21266528, "income_tax": 2966431, "marketing_expense": 2413639, "net_income": 10688966, "net_profit": 7722535, "operational_expense": 11897336, "product_revenue": 11682318, "quarter": 4, "rd_expense": 3094663, "revenue": 31955494, "salaries_expense": 7981114, "service_revenue": 20273176 } ], "market_conditions": { "gdp_growth": [ 0.022524907463746528, 0.006759792865145867, 0.02244515834650249, 0.004979691100738436 ], "inflation_rate": [ 0.018947928779734974, 0.016858216499168643, 0.018403274147027603, 0.019462981712928717 ], "interest_rate": [ 0.026601297601803988, 0.02588161121212, 0.02834439888182874, 0.02878308833040508 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 100336, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 74607348, "net_revenue": 65555633, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 81033 }, { "average_project_size": 196307, "billable_hours_per_employee": 147, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 78382594, "net_revenue": 67752509, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 83748 }, { "average_project_size": 153566, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 88815007, "net_revenue": 70023007, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 86555 }, { "average_project_size": 169534, "billable_hours_per_employee": 143, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 81073892, "net_revenue": 72369593, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 89456 } ], "balance_sheet": [ { "assets": 67471165, "current_assets": 29963236, "current_liabilities": 18034349, "equity": 50876502, "fixed_assets": 37507929, "liabilities": 34212378, "long_term_liabilities": 16178029, "quarter": 1 }, { "assets": 68318641, "current_assets": 25890644, "current_liabilities": 16399567, "equity": 53970549, "fixed_assets": 42427997, "liabilities": 34487555, "long_term_liabilities": 18087988, "quarter": 2 }, { "assets": 69176761, "current_assets": 32449504, "current_liabilities": 17777732, "equity": 54670105, "fixed_assets": 36727257, "liabilities": 34764946, "long_term_liabilities": 16987214, "quarter": 3 }, { "assets": 70045660, "current_assets": 22917228, "current_liabilities": 20446125, "equity": 56906757, "fixed_assets": 47128432, "liabilities": 35044568, "long_term_liabilities": 14598443, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30575, "financing_cash_flow": -101857, "investing_cash_flow": -342856, "net_cash_flow": 20742019, "operating_cash_flow": 21044742, "quarter": 1 }, { "change_in_working_capital": -81288, "financing_cash_flow": -187707, "investing_cash_flow": -120361, "net_cash_flow": 22796022, "operating_cash_flow": 23186172, "quarter": 2 }, { "change_in_working_capital": 87897, "financing_cash_flow": 12454, "investing_cash_flow": -396527, "net_cash_flow": 24348049, "operating_cash_flow": 24479169, "quarter": 3 }, { "change_in_working_capital": 26921, "financing_cash_flow": 109001, "investing_cash_flow": -144969, "net_cash_flow": 25050152, "operating_cash_flow": 25414653, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9716096201984952, "current_ratio": 1.6614537070342823, "debt_to_equity_ratio": 0.6724593212009741, "profit_margin": 0.2687444876018511, "quarter": 1, "return_on_assets": 0.2611147295292737, "return_on_equity": 0.3462839288754561 }, { "asset_turnover_ratio": 0.9917133597549167, "current_ratio": 1.5787394874511016, "debt_to_equity_ratio": 0.6390069332072201, "profit_margin": 0.29725043835646, "quarter": 2, "return_on_assets": 0.2947872309111067, "return_on_equity": 0.37315653394594894 }, { "asset_turnover_ratio": 1.012233096603063, "current_ratio": 1.8252893001199477, "debt_to_equity_ratio": 0.6359041381025333, "profit_margin": 0.28930905523665956, "quarter": 3, "return_on_assets": 0.2928482008575105, "return_on_equity": 0.37055516904531277 }, { "asset_turnover_ratio": 1.033177401711969, "current_ratio": 1.1208592337178804, "debt_to_equity_ratio": 0.6158243738964074, "profit_margin": 0.30269155997602476, "quarter": 4, "return_on_assets": 0.3127340794561719, "return_on_equity": 0.3849396127071518 } ], "income_statement": [ { "depreciation": 3427027, "expenses": 41402816, "income_tax": 6535102, "marketing_expense": 7846224, "net_income": 24152817, "net_profit": 17617715, "operational_expense": 21006094, "product_revenue": 24950063, "quarter": 1, "rd_expense": 4462721, "revenue": 65555633, "salaries_expense": 14591075, "service_revenue": 40605570 }, { "depreciation": 3046709, "expenses": 42502929, "income_tax": 5110117, "marketing_expense": 4592904, "net_income": 25249580, "net_profit": 20139463, "operational_expense": 25290335, "product_revenue": 18738634, "quarter": 2, "rd_expense": 6346033, "revenue": 67752509, "salaries_expense": 20722718, "service_revenue": 49013875 }, { "depreciation": 4220879, "expenses": 43632273, "income_tax": 6132444, "marketing_expense": 4865672, "net_income": 26390734, "net_profit": 20258290, "operational_expense": 22376302, "product_revenue": 21650141, "quarter": 3, "rd_expense": 5953717, "revenue": 70023007, "salaries_expense": 21677291, "service_revenue": 48372866 }, { "depreciation": 3508988, "expenses": 44791625, "income_tax": 5672303, "marketing_expense": 8812834, "net_income": 27577968, "net_profit": 21905665, "operational_expense": 23325019, "product_revenue": 28947823, "quarter": 4, "rd_expense": 8180433, "revenue": 72369593, "salaries_expense": 21589591, "service_revenue": 43421770 } ], "market_conditions": { "gdp_growth": [ 0.01953310351398723, 0.023018075266977203, 0.021032483092281104, 0.024565366390722196 ], "inflation_rate": [ 0.013501049259598247, 0.017962442909335758, 0.015116840959015432, 0.01580534570496297 ], "interest_rate": [ 0.02262970513356906, 0.02606203406854157, 0.023123493890463358, 0.021393830796781234 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 86810, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 96673254, "net_revenue": 85661798, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 105886 }, { "average_project_size": 174891, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 113505031, "net_revenue": 88775815, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 109735 }, { "average_project_size": 54648, "billable_hours_per_employee": 149, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 105422737, "net_revenue": 92003035, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 113724 }, { "average_project_size": 194193, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 118364057, "net_revenue": 95347572, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 117859 } ], "balance_sheet": [ { "assets": 86304983, "current_assets": 39115932, "current_liabilities": 21176150, "equity": 69672694, "fixed_assets": 47189051, "liabilities": 40560038, "long_term_liabilities": 19383888, "quarter": 1 }, { "assets": 88498437, "current_assets": 33214137, "current_liabilities": 20681515, "equity": 70193765, "fixed_assets": 55284300, "liabilities": 41714268, "long_term_liabilities": 21032753, "quarter": 2 }, { "assets": 90747637, "current_assets": 31228084, "current_liabilities": 18808864, "equity": 71413724, "fixed_assets": 59519553, "liabilities": 42901344, "long_term_liabilities": 24092480, "quarter": 3 }, { "assets": 93054002, "current_assets": 29535917, "current_liabilities": 25892302, "equity": 72936790, "fixed_assets": 63518085, "liabilities": 44122201, "long_term_liabilities": 18229899, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18510, "financing_cash_flow": -10604, "investing_cash_flow": -122557, "net_cash_flow": 27827430, "operating_cash_flow": 28013104, "quarter": 1 }, { "change_in_working_capital": 51248, "financing_cash_flow": 4135, "investing_cash_flow": -218892, "net_cash_flow": 27106611, "operating_cash_flow": 27395767, "quarter": 2 }, { "change_in_working_capital": -66501, "financing_cash_flow": 108315, "investing_cash_flow": -341205, "net_cash_flow": 27433390, "operating_cash_flow": 27751930, "quarter": 3 }, { "change_in_working_capital": -33958, "financing_cash_flow": 69531, "investing_cash_flow": -463739, "net_cash_flow": 28737444, "operating_cash_flow": 29064022, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9925475334373219, "current_ratio": 1.8471691974225721, "debt_to_equity_ratio": 0.5821511365700887, "profit_margin": 0.27932812010319935, "quarter": 1, "return_on_assets": 0.2772464366281145, "return_on_equity": 0.3434307994463369 }, { "asset_turnover_ratio": 1.0031342700436618, "current_ratio": 1.6059818151619938, "debt_to_equity_ratio": 0.5942731238308702, "profit_margin": 0.2636933944227941, "quarter": 2, "return_on_assets": 0.264519880729645, "return_on_equity": 0.33349964914975 }, { "asset_turnover_ratio": 1.013833946993022, "current_ratio": 1.6602854909259803, "debt_to_equity_ratio": 0.6007436889861674, "profit_margin": 0.2561592777890425, "quarter": 3, "return_on_assets": 0.25970297165974693, "return_on_equity": 0.3300126317456852 }, { "asset_turnover_ratio": 1.024647730895013, "current_ratio": 1.1407219412163507, "debt_to_equity_ratio": 0.604937521928234, "profit_margin": 0.25176298144225423, "quarter": 4, "return_on_assets": 0.25796836765816905, "return_on_equity": 0.32912044799339263 } ], "income_statement": [ { "depreciation": 4085355, "expenses": 54318690, "income_tax": 7415359, "marketing_expense": 7290029, "net_income": 31343108, "net_profit": 23927749, "operational_expense": 30726401, "product_revenue": 25834937, "quarter": 1, "rd_expense": 6001782, "revenue": 85661798, "salaries_expense": 22408619, "service_revenue": 59826861 }, { "depreciation": 3986171, "expenses": 56490814, "income_tax": 8875405, "marketing_expense": 9468321, "net_income": 32285001, "net_profit": 23409596, "operational_expense": 31270945, "product_revenue": 28077362, "quarter": 2, "rd_expense": 9154349, "revenue": 88775815, "salaries_expense": 28071300, "service_revenue": 60698453 }, { "depreciation": 4184499, "expenses": 58749800, "income_tax": 9685804, "marketing_expense": 5885235, "net_income": 33253235, "net_profit": 23567431, "operational_expense": 31706164, "product_revenue": 19940786, "quarter": 3, "rd_expense": 7737708, "revenue": 92003035, "salaries_expense": 24920028, "service_revenue": 72062249 }, { "depreciation": 5059033, "expenses": 61099118, "income_tax": 10243465, "marketing_expense": 8920141, "net_income": 34248454, "net_profit": 24004989, "operational_expense": 33701675, "product_revenue": 22948136, "quarter": 4, "rd_expense": 10275863, "revenue": 95347572, "salaries_expense": 22523371, "service_revenue": 72399436 } ], "market_conditions": { "gdp_growth": [ 0.02094230467216408, 0.020904052512361517, 0.018146319846643014, 0.01845136555889956 ], "inflation_rate": [ 0.012224098529027012, 0.019294263437116835, 0.019251087194323214, 0.01350760252824261 ], "interest_rate": [ 0.03415226332903715, 0.03401135239860517, 0.0316121920439002, 0.03327448792199547 ], "year": 2000 }, "random_event": { "description": "Thomas, Garrett and Marshall Industry Recognition in 2000", "impact": 0.09, "type": "Industry Recognition" }, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1994, "industry": "Advertising", "location": "West Nicole", "name": "Knight-Haley", "num_employees": 805, "region": "Europe", "revenue_size": "Large", "website": "www.knight-haley.com" }

[ { "advertising_kpis": [ { "average_project_size": 128515, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 69988411, "net_revenue": 53991588, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 67070 }, { "average_project_size": 197138, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 67485754, "net_revenue": 55600344, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 69069 }, { "average_project_size": 108866, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 64950430, "net_revenue": 57257036, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 71127 }, { "average_project_size": 106120, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 66823232, "net_revenue": 58963091, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 73246 } ], "balance_sheet": [ { "assets": 58964879, "current_assets": 27972712, "current_liabilities": 13658287, "equity": 42948581, "fixed_assets": 30992167, "liabilities": 31442748, "long_term_liabilities": 17784461, "quarter": 1 }, { "assets": 60347187, "current_assets": 25925448, "current_liabilities": 15001131, "equity": 43146598, "fixed_assets": 34421739, "liabilities": 32296043, "long_term_liabilities": 17294912, "quarter": 2 }, { "assets": 61761899, "current_assets": 25059530, "current_liabilities": 19723918, "equity": 44864528, "fixed_assets": 36702369, "liabilities": 33172494, "long_term_liabilities": 13448576, "quarter": 3 }, { "assets": 63209777, "current_assets": 27001855, "current_liabilities": 20427200, "equity": 45855290, "fixed_assets": 36207922, "liabilities": 34072730, "long_term_liabilities": 13645530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -928, "financing_cash_flow": -125532, "investing_cash_flow": -484213, "net_cash_flow": 17192896, "operating_cash_flow": 17479181, "quarter": 1 }, { "change_in_working_capital": -36340, "financing_cash_flow": 185666, "investing_cash_flow": -144273, "net_cash_flow": 18452818, "operating_cash_flow": 18448327, "quarter": 2 }, { "change_in_working_capital": 52905, "financing_cash_flow": 85126, "investing_cash_flow": -377960, "net_cash_flow": 19500925, "operating_cash_flow": 19791709, "quarter": 3 }, { "change_in_working_capital": -71501, "financing_cash_flow": -129386, "investing_cash_flow": -279222, "net_cash_flow": 19085360, "operating_cash_flow": 19474528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9156567250820611, "current_ratio": 2.048039552837043, "debt_to_equity_ratio": 0.7321021386015059, "profit_margin": 0.28571950875014085, "quarter": 1, "return_on_assets": 0.26162098967420927, "return_on_equity": 0.3591841602403581 }, { "asset_turnover_ratio": 0.9213411057585833, "current_ratio": 1.7282328912400005, "debt_to_equity_ratio": 0.7485188751150207, "profit_margin": 0.2714992914432328, "quarter": 2, "return_on_assets": 0.25014345739098, "return_on_equity": 0.34986429289280235 }, { "asset_turnover_ratio": 0.9270608081529358, "current_ratio": 1.2705148135375537, "debt_to_equity_ratio": 0.7393924661371675, "profit_margin": 0.28424669065999153, "quarter": 3, "return_on_assets": 0.26351396675804933, "return_on_equity": 0.3627614894332556 }, { "asset_turnover_ratio": 0.9328159945889384, "current_ratio": 1.3218578659826115, "debt_to_equity_ratio": 0.7430490571534931, "profit_margin": 0.2835374251326139, "quarter": 4, "return_on_assets": 0.26448824522826586, "return_on_equity": 0.3645870083909621 } ], "income_statement": [ { "depreciation": 2052731, "expenses": 34411421, "income_tax": 4153717, "marketing_expense": 6749592, "net_income": 19580167, "net_profit": 15426450, "operational_expense": 19231001, "product_revenue": 17103087, "quarter": 1, "rd_expense": 4121533, "revenue": 53991588, "salaries_expense": 11366529, "service_revenue": 36888501 }, { "depreciation": 3352873, "expenses": 35401641, "income_tax": 5103249, "marketing_expense": 4469763, "net_income": 20198703, "net_profit": 15095454, "operational_expense": 21470558, "product_revenue": 22078797, "quarter": 2, "rd_expense": 6622347, "revenue": 55600344, "salaries_expense": 12610968, "service_revenue": 33521547 }, { "depreciation": 3516586, "expenses": 36420357, "income_tax": 4561556, "marketing_expense": 5497307, "net_income": 20836679, "net_profit": 16275123, "operational_expense": 18989746, "product_revenue": 13233479, "quarter": 3, "rd_expense": 6105645, "revenue": 57257036, "salaries_expense": 14650120, "service_revenue": 44023557 }, { "depreciation": 2756285, "expenses": 37468386, "income_tax": 4776462, "marketing_expense": 5303473, "net_income": 21494705, "net_profit": 16718243, "operational_expense": 24298903, "product_revenue": 13422119, "quarter": 4, "rd_expense": 4703465, "revenue": 58963091, "salaries_expense": 16344796, "service_revenue": 45540972 } ], "market_conditions": { "gdp_growth": [ 0.014932723262423862, 0.005849461617185034, 0.010353355206183268, 0.005809978554464126 ], "inflation_rate": [ 0.010250475673848666, 0.010396829091816813, 0.010147883287503148, 0.008316428186774286 ], "interest_rate": [ 0.0371641578662364, 0.03679562864673496, 0.03514693247694489, 0.032877707610879124 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 166261, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 57251937, "net_revenue": 48045099, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 59683 }, { "average_project_size": 129419, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 55252439, "net_revenue": 49729437, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 61776 }, { "average_project_size": 195361, "billable_hours_per_employee": 138, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 58266727, "net_revenue": 51472824, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 63941 }, { "average_project_size": 198524, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 65867596, "net_revenue": 53277330, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 66183 } ], "balance_sheet": [ { "assets": 70157797, "current_assets": 27945616, "current_liabilities": 17947524, "equity": 50973239, "fixed_assets": 42212181, "liabilities": 30800386, "long_term_liabilities": 12852862, "quarter": 1 }, { "assets": 71752664, "current_assets": 24050817, "current_liabilities": 14162491, "equity": 51534783, "fixed_assets": 47701847, "liabilities": 31567659, "long_term_liabilities": 17405168, "quarter": 2 }, { "assets": 73383786, "current_assets": 32880467, "current_liabilities": 14572956, "equity": 53056807, "fixed_assets": 40503319, "liabilities": 32354044, "long_term_liabilities": 17781088, "quarter": 3 }, { "assets": 75051989, "current_assets": 35019304, "current_liabilities": 17016566, "equity": 54977081, "fixed_assets": 40032685, "liabilities": 33160020, "long_term_liabilities": 16143454, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33180, "financing_cash_flow": 26288, "investing_cash_flow": -151943, "net_cash_flow": 14228027, "operating_cash_flow": 14732873, "quarter": 1 }, { "change_in_working_capital": -52305, "financing_cash_flow": -177643, "investing_cash_flow": -139838, "net_cash_flow": 12934590, "operating_cash_flow": 13403035, "quarter": 2 }, { "change_in_working_capital": 19063, "financing_cash_flow": -158825, "investing_cash_flow": -498120, "net_cash_flow": 14663191, "operating_cash_flow": 15152233, "quarter": 3 }, { "change_in_working_capital": 50269, "financing_cash_flow": 127571, "investing_cash_flow": -310099, "net_cash_flow": 15722689, "operating_cash_flow": 16292211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6848148182303957, "current_ratio": 1.5570736108223062, "debt_to_equity_ratio": 0.6042462006387312, "profit_margin": 0.2417692593369409, "quarter": 1, "return_on_assets": 0.16556717138652458, "return_on_equity": 0.22788090825462357 }, { "asset_turnover_ratio": 0.6930674657598775, "current_ratio": 1.6982052804128878, "debt_to_equity_ratio": 0.612550536983924, "profit_margin": 0.2282305749811726, "quarter": 2, "return_on_assets": 0.15817918621112104, "return_on_equity": 0.22023529234614223 }, { "asset_turnover_ratio": 0.7014195751633746, "current_ratio": 2.2562661274761275, "debt_to_equity_ratio": 0.6098000582658508, "profit_margin": 0.23365854183559076, "quarter": 3, "return_on_assets": 0.16389267514761366, "return_on_equity": 0.22668278926019803 }, { "asset_turnover_ratio": 0.709872325968603, "current_ratio": 2.0579536435259618, "debt_to_equity_ratio": 0.6031607971328998, "profit_margin": 0.24560374928698567, "quarter": 4, "return_on_assets": 0.17434730477296212, "return_on_equity": 0.23801030833193926 } ], "income_statement": [ { "depreciation": 3117045, "expenses": 32654451, "income_tax": 3774820, "marketing_expense": 6527094, "net_income": 15390648, "net_profit": 11615828, "operational_expense": 18144095, "product_revenue": 16929482, "quarter": 1, "rd_expense": 3454658, "revenue": 48045099, "salaries_expense": 15701540, "service_revenue": 31115617 }, { "depreciation": 2053257, "expenses": 33586327, "income_tax": 4793332, "marketing_expense": 3483842, "net_income": 16143110, "net_profit": 11349778, "operational_expense": 18149345, "product_revenue": 10175693, "quarter": 2, "rd_expense": 6122740, "revenue": 49729437, "salaries_expense": 15125378, "service_revenue": 39553744 }, { "depreciation": 3125168, "expenses": 34544797, "income_tax": 4900962, "marketing_expense": 3749516, "net_income": 16928027, "net_profit": 12027065, "operational_expense": 21368905, "product_revenue": 17571210, "quarter": 3, "rd_expense": 6728929, "revenue": 51472824, "salaries_expense": 16597921, "service_revenue": 33901614 }, { "depreciation": 3207099, "expenses": 35530620, "income_tax": 4661598, "marketing_expense": 5107897, "net_income": 17746710, "net_profit": 13085112, "operational_expense": 24814597, "product_revenue": 15033790, "quarter": 4, "rd_expense": 6697033, "revenue": 53277330, "salaries_expense": 14039631, "service_revenue": 38243540 } ], "market_conditions": { "gdp_growth": [ 0.01904017475763144, 0.03507765621707607, 0.03477886371026873, 0.032218890166619885 ], "inflation_rate": [ 0.014135881010404208, 0.009416645306316498, 0.010594168319502955, 0.0122961669736152 ], "interest_rate": [ 0.03294074092428169, 0.02936808321318993, 0.029832983899986752, 0.03190546822607587 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 177165, "billable_hours_per_employee": 82, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 60920264, "net_revenue": 50793263, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 63097 }, { "average_project_size": 54275, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 66063505, "net_revenue": 51567414, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 64059 }, { "average_project_size": 113606, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 63432354, "net_revenue": 52353364, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 65035 }, { "average_project_size": 88764, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 63048100, "net_revenue": 53151292, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 66026 } ], "balance_sheet": [ { "assets": 60893135, "current_assets": 26043482, "current_liabilities": 19669975, "equity": 37298097, "fixed_assets": 34849653, "liabilities": 35602245, "long_term_liabilities": 15932270, "quarter": 1 }, { "assets": 62136504, "current_assets": 22822507, "current_liabilities": 21079607, "equity": 37881955, "fixed_assets": 39313997, "liabilities": 36449146, "long_term_liabilities": 15369539, "quarter": 2 }, { "assets": 63405262, "current_assets": 23476178, "current_liabilities": 16408230, "equity": 38938883, "fixed_assets": 39929084, "liabilities": 37316193, "long_term_liabilities": 20907963, "quarter": 3 }, { "assets": 64699925, "current_assets": 31683524, "current_liabilities": 22456123, "equity": 39054501, "fixed_assets": 33016401, "liabilities": 38203865, "long_term_liabilities": 15747742, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29010, "financing_cash_flow": 149191, "investing_cash_flow": -391014, "net_cash_flow": 13978569, "operating_cash_flow": 14170161, "quarter": 1 }, { "change_in_working_capital": -30486, "financing_cash_flow": 104819, "investing_cash_flow": -473981, "net_cash_flow": 14267849, "operating_cash_flow": 14310391, "quarter": 2 }, { "change_in_working_capital": -35890, "financing_cash_flow": -54827, "investing_cash_flow": -415822, "net_cash_flow": 14352323, "operating_cash_flow": 14872961, "quarter": 3 }, { "change_in_working_capital": 85809, "financing_cash_flow": 20593, "investing_cash_flow": -422569, "net_cash_flow": 14689133, "operating_cash_flow": 15113324, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8341377562511768, "current_ratio": 1.3240221200077784, "debt_to_equity_ratio": 0.9545324792307769, "profit_margin": 0.23639369260447002, "quarter": 1, "return_on_assets": 0.197184904341023, "return_on_equity": 0.3219254590924572 }, { "asset_turnover_ratio": 0.8299053001115093, "current_ratio": 1.0826818071133868, "debt_to_equity_ratio": 0.96217700485627, "profit_margin": 0.23647873829779403, "quarter": 2, "return_on_assets": 0.19625495827702183, "return_on_equity": 0.3219104452238539 }, { "asset_turnover_ratio": 0.8256943090937784, "current_ratio": 1.4307562729191388, "debt_to_equity_ratio": 0.9583272586427299, "profit_margin": 0.2454439030890164, "quarter": 3, "return_on_assets": 0.2026616339823657, "return_on_equity": 0.3299995534027003 }, { "asset_turnover_ratio": 0.8215046926252233, "current_ratio": 1.4109080182718985, "debt_to_equity_ratio": 0.978219258261679, "profit_margin": 0.23627724797357702, "quarter": 4, "return_on_assets": 0.19410286797086704, "return_on_equity": 0.3215619372527638 } ], "income_statement": [ { "depreciation": 2162954, "expenses": 34457203, "income_tax": 4328853, "marketing_expense": 6367353, "net_income": 16336060, "net_profit": 12007207, "operational_expense": 18139907, "product_revenue": 18780938, "quarter": 1, "rd_expense": 6130642, "revenue": 50793263, "salaries_expense": 16272118, "service_revenue": 32012325 }, { "depreciation": 2115794, "expenses": 35246065, "income_tax": 4126752, "marketing_expense": 6993922, "net_income": 16321349, "net_profit": 12194597, "operational_expense": 20105793, "product_revenue": 14239484, "quarter": 2, "rd_expense": 6802689, "revenue": 51567414, "salaries_expense": 15966803, "service_revenue": 37327930 }, { "depreciation": 2023147, "expenses": 36052988, "income_tax": 3450562, "marketing_expense": 4806710, "net_income": 16300376, "net_profit": 12849814, "operational_expense": 24613909, "product_revenue": 18152354, "quarter": 3, "rd_expense": 3828561, "revenue": 52353364, "salaries_expense": 16846507, "service_revenue": 34201010 }, { "depreciation": 2554883, "expenses": 36878384, "income_tax": 3714467, "marketing_expense": 4914545, "net_income": 16272908, "net_profit": 12558441, "operational_expense": 22665314, "product_revenue": 18608425, "quarter": 4, "rd_expense": 6728394, "revenue": 53151292, "salaries_expense": 14134238, "service_revenue": 34542867 } ], "market_conditions": { "gdp_growth": [ 0.021984566432899255, 0.012513254314501133, 0.02451807178567892, 0.025947449580944006 ], "inflation_rate": [ 0.011773948090392297, 0.015824332609321427, 0.015411402153817462, 0.010227682755429547 ], "interest_rate": [ 0.03792720503122307, 0.036289790749733083, 0.032783490935369704, 0.03641583037561523 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 158046, "billable_hours_per_employee": 114, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 73790650, "net_revenue": 62136955, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 77189 }, { "average_project_size": 184947, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 79348075, "net_revenue": 63700515, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 79131 }, { "average_project_size": 180737, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 73939656, "net_revenue": 65303421, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 81122 }, { "average_project_size": 103967, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 77501658, "net_revenue": 66946660, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 83164 } ], "balance_sheet": [ { "assets": 87556604, "current_assets": 30027688, "current_liabilities": 23522366, "equity": 55325726, "fixed_assets": 57528916, "liabilities": 45941056, "long_term_liabilities": 22418690, "quarter": 1 }, { "assets": 89446434, "current_assets": 37539328, "current_liabilities": 20263117, "equity": 55153056, "fixed_assets": 51907106, "liabilities": 47237032, "long_term_liabilities": 26973915, "quarter": 2 }, { "assets": 91377055, "current_assets": 38328928, "current_liabilities": 20849219, "equity": 57125383, "fixed_assets": 53048127, "liabilities": 48569566, "long_term_liabilities": 27720347, "quarter": 3 }, { "assets": 93349347, "current_assets": 28576569, "current_liabilities": 26312364, "equity": 57990950, "fixed_assets": 64772778, "liabilities": 49939691, "long_term_liabilities": 23627327, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12130, "financing_cash_flow": -186123, "investing_cash_flow": -438140, "net_cash_flow": 17159988, "operating_cash_flow": 17509837, "quarter": 1 }, { "change_in_working_capital": -41122, "financing_cash_flow": 186961, "investing_cash_flow": -374237, "net_cash_flow": 16792105, "operating_cash_flow": 16943975, "quarter": 2 }, { "change_in_working_capital": -16326, "financing_cash_flow": -14899, "investing_cash_flow": -316392, "net_cash_flow": 17833026, "operating_cash_flow": 18146221, "quarter": 3 }, { "change_in_working_capital": 12051, "financing_cash_flow": -176089, "investing_cash_flow": -330160, "net_cash_flow": 17395891, "operating_cash_flow": 17890952, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7096775361456459, "current_ratio": 1.2765589992095183, "debt_to_equity_ratio": 0.8303742096398338, "profit_margin": 0.22064451017916795, "quarter": 1, "return_on_assets": 0.15658645234801477, "return_on_equity": 0.24780837037728162 }, { "asset_turnover_ratio": 0.7121638298067869, "current_ratio": 1.852593951858443, "debt_to_equity_ratio": 0.8564717066629998, "profit_margin": 0.20319543727393727, "quarter": 2, "return_on_assets": 0.14470844080827192, "return_on_equity": 0.23468607070476746 }, { "asset_turnover_ratio": 0.7146588495328504, "current_ratio": 1.8383867520409278, "debt_to_equity_ratio": 0.8502274024140897, "profit_margin": 0.2192518214321421, "quarter": 3, "return_on_assets": 0.15669025446267665, "return_on_equity": 0.250639790021189 }, { "asset_turnover_ratio": 0.7171625956847882, "current_ratio": 1.0860509910854077, "debt_to_equity_ratio": 0.8611635263778228, "profit_margin": 0.2178046522410528, "quarter": 4, "return_on_assets": 0.15620134975341607, "return_on_equity": 0.2514408541332742 } ], "income_statement": [ { "depreciation": 3799659, "expenses": 44201975, "income_tax": 4224802, "marketing_expense": 7564333, "net_income": 17934980, "net_profit": 13710178, "operational_expense": 23284689, "product_revenue": 21858122, "quarter": 1, "rd_expense": 5058817, "revenue": 62136955, "salaries_expense": 13920091, "service_revenue": 40278833 }, { "depreciation": 4000321, "expenses": 45322655, "income_tax": 5434206, "marketing_expense": 8049642, "net_income": 18377860, "net_profit": 12943654, "operational_expense": 31033668, "product_revenue": 19613737, "quarter": 2, "rd_expense": 6494180, "revenue": 63700515, "salaries_expense": 22211509, "service_revenue": 44086778 }, { "depreciation": 3828327, "expenses": 46471749, "income_tax": 4513778, "marketing_expense": 5660603, "net_income": 18831672, "net_profit": 14317894, "operational_expense": 26816638, "product_revenue": 25119014, "quarter": 3, "rd_expense": 9017837, "revenue": 65303421, "salaries_expense": 23114870, "service_revenue": 40184407 }, { "depreciation": 3309658, "expenses": 47649976, "income_tax": 4715390, "marketing_expense": 6061267, "net_income": 19296684, "net_profit": 14581294, "operational_expense": 28469929, "product_revenue": 14937462, "quarter": 4, "rd_expense": 4993685, "revenue": 66946660, "salaries_expense": 19311060, "service_revenue": 52009198 } ], "market_conditions": { "gdp_growth": [ 0.030047391063196503, 0.01727175708486717, 0.011456106367051943, 0.024079415185855345 ], "inflation_rate": [ 0.017295824869454024, 0.017955778154974407, 0.01589610674485549, 0.016089962025646467 ], "interest_rate": [ 0.032792981632473454, 0.03436617300594789, 0.027680140182479638, 0.03157429052156678 ], "year": 1997 }, "random_event": { "description": "Knight-Haley Technology Adoption in 1997", "impact": -0.09, "type": "Technology Adoption" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 143284, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 40208523, "net_revenue": 36364298, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 45173 }, { "average_project_size": 129437, "billable_hours_per_employee": 92, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 44105077, "net_revenue": 37167916, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 46171 }, { "average_project_size": 136894, "billable_hours_per_employee": 85, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 48859240, "net_revenue": 37989294, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 47192 }, { "average_project_size": 77679, "billable_hours_per_employee": 134, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 49005081, "net_revenue": 38828823, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 48235 } ], "balance_sheet": [ { "assets": 42539844, "current_assets": 20829844, "current_liabilities": 12785142, "equity": 28201938, "fixed_assets": 21710000, "liabilities": 24914459, "long_term_liabilities": 12129317, "quarter": 1 }, { "assets": 44004148, "current_assets": 14576295, "current_liabilities": 10611353, "equity": 30045210, "fixed_assets": 29427853, "liabilities": 25107673, "long_term_liabilities": 14496320, "quarter": 2 }, { "assets": 45518857, "current_assets": 21739658, "current_liabilities": 13991402, "equity": 30869668, "fixed_assets": 23779199, "liabilities": 25302385, "long_term_liabilities": 11310983, "quarter": 3 }, { "assets": 47085706, "current_assets": 17437116, "current_liabilities": 11269088, "equity": 32301039, "fixed_assets": 29648590, "liabilities": 25498607, "long_term_liabilities": 14229519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15467, "financing_cash_flow": -76802, "investing_cash_flow": -219077, "net_cash_flow": 12170982, "operating_cash_flow": 12260046, "quarter": 1 }, { "change_in_working_capital": -23116, "financing_cash_flow": -151588, "investing_cash_flow": -262733, "net_cash_flow": 12435865, "operating_cash_flow": 12662072, "quarter": 2 }, { "change_in_working_capital": 82010, "financing_cash_flow": -58653, "investing_cash_flow": -189775, "net_cash_flow": 12422196, "operating_cash_flow": 12810119, "quarter": 3 }, { "change_in_working_capital": 77271, "financing_cash_flow": -199306, "investing_cash_flow": -294969, "net_cash_flow": 12462930, "operating_cash_flow": 12822237, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8548291338350935, "current_ratio": 1.6292227337013543, "debt_to_equity_ratio": 0.8834307415327273, "profit_margin": 0.29084991548578776, "quarter": 1, "return_on_assets": 0.24862698133072608, "return_on_equity": 0.3750292976319571 }, { "asset_turnover_ratio": 0.8446457365791971, "current_ratio": 1.37365093782103, "debt_to_equity_ratio": 0.8356630890581227, "profit_margin": 0.2999558813036491, "quarter": 2, "return_on_assets": 0.2533564563049829, "return_on_equity": 0.3710653045859889 }, { "asset_turnover_ratio": 0.8345836539788334, "current_ratio": 1.5537869614496103, "debt_to_equity_ratio": 0.819651996257297, "profit_margin": 0.2804262695695266, "quarter": 3, "return_on_assets": 0.23403918072898885, "return_on_equity": 0.34510238334924753 }, { "asset_turnover_ratio": 0.8246414102827725, "current_ratio": 1.5473404768868608, "debt_to_equity_ratio": 0.7894051643354258, "profit_margin": 0.27592749849770104, "quarter": 4, "return_on_assets": 0.22754124149694177, "return_on_equity": 0.33169025925141293 } ], "income_statement": [ { "depreciation": 1683493, "expenses": 22380626, "income_tax": 3407119, "marketing_expense": 3494065, "net_income": 13983672, "net_profit": 10576553, "operational_expense": 15317810, "product_revenue": 13427449, "quarter": 1, "rd_expense": 2628466, "revenue": 36364298, "salaries_expense": 8576776, "service_revenue": 22936849 }, { "depreciation": 1513337, "expenses": 22786791, "income_tax": 3232390, "marketing_expense": 3910027, "net_income": 14381125, "net_profit": 11148735, "operational_expense": 13573638, "product_revenue": 8984345, "quarter": 2, "rd_expense": 2674540, "revenue": 37167916, "salaries_expense": 9475220, "service_revenue": 28183571 }, { "depreciation": 2156923, "expenses": 23200328, "income_tax": 4135770, "marketing_expense": 4424243, "net_income": 14788966, "net_profit": 10653196, "operational_expense": 15451298, "product_revenue": 8498930, "quarter": 3, "rd_expense": 2914478, "revenue": 37989294, "salaries_expense": 10316709, "service_revenue": 29490364 }, { "depreciation": 2108297, "expenses": 23621369, "income_tax": 4493514, "marketing_expense": 4549042, "net_income": 15207454, "net_profit": 10713940, "operational_expense": 14684815, "product_revenue": 12601889, "quarter": 4, "rd_expense": 3011493, "revenue": 38828823, "salaries_expense": 11069887, "service_revenue": 26226934 } ], "market_conditions": { "gdp_growth": [ 0.009436474339304652, 0.004900565899024689, 0.010372245300936691, 0.003451445987655415 ], "inflation_rate": [ 0.01337607323909834, 0.020070578433627282, 0.02081227974838433, 0.013751003773802551 ], "interest_rate": [ 0.028322841125183903, 0.02238978561134382, 0.025792067756081546, 0.02945047642525325 ], "year": 1998 }, "random_event": { "description": "Knight-Haley Award Nomination in 1998", "impact": -0.01, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 78560, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 63331075, "net_revenue": 55645386, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 69125 }, { "average_project_size": 141342, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 73162807, "net_revenue": 57080682, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 70908 }, { "average_project_size": 193327, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 66897103, "net_revenue": 58553000, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 72737 }, { "average_project_size": 54379, "billable_hours_per_employee": 108, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 75331094, "net_revenue": 60063294, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 74613 } ], "balance_sheet": [ { "assets": 61088829, "current_assets": 28724611, "current_liabilities": 11969841, "equity": 47718004, "fixed_assets": 32364218, "liabilities": 28267688, "long_term_liabilities": 16297847, "quarter": 1 }, { "assets": 62510876, "current_assets": 20779153, "current_liabilities": 15263125, "equity": 47556258, "fixed_assets": 41731723, "liabilities": 28612377, "long_term_liabilities": 13349252, "quarter": 2 }, { "assets": 63966026, "current_assets": 20453400, "current_liabilities": 12634323, "equity": 48574451, "fixed_assets": 43512626, "liabilities": 28961270, "long_term_liabilities": 16326947, "quarter": 3 }, { "assets": 65455050, "current_assets": 27742460, "current_liabilities": 12080206, "equity": 49841915, "fixed_assets": 37712590, "liabilities": 29314416, "long_term_liabilities": 17234210, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8477, "financing_cash_flow": -136199, "investing_cash_flow": -295037, "net_cash_flow": 17060873, "operating_cash_flow": 17490172, "quarter": 1 }, { "change_in_working_capital": 62583, "financing_cash_flow": -66074, "investing_cash_flow": -227104, "net_cash_flow": 16600863, "operating_cash_flow": 17216931, "quarter": 2 }, { "change_in_working_capital": -78287, "financing_cash_flow": 33606, "investing_cash_flow": -467474, "net_cash_flow": 16109367, "operating_cash_flow": 16509663, "quarter": 3 }, { "change_in_working_capital": -97606, "financing_cash_flow": 42634, "investing_cash_flow": -366396, "net_cash_flow": 17063920, "operating_cash_flow": 17163838, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9108929883072403, "current_ratio": 2.399748751884006, "debt_to_equity_ratio": 0.5923904109652197, "profit_margin": 0.2677106597840834, "quarter": 1, "return_on_assets": 0.2438557628924267, "return_on_equity": 0.3121853755660023 }, { "asset_turnover_ratio": 0.9131320124197267, "current_ratio": 1.3613957168011137, "debt_to_equity_ratio": 0.6016532461406026, "profit_margin": 0.239271125036663, "quarter": 2, "return_on_assets": 0.21848612391866018, "return_on_equity": 0.28719162470688925 }, { "asset_turnover_ratio": 0.9153765469188284, "current_ratio": 1.6188758194641693, "debt_to_equity_ratio": 0.5962243402400986, "profit_margin": 0.23175063617577238, "quarter": 3, "return_on_assets": 0.21213909708882026, "return_on_equity": 0.2793586900241034 }, { "asset_turnover_ratio": 0.9176265849617409, "current_ratio": 2.2965220957324735, "debt_to_equity_ratio": 0.5881478671114463, "profit_margin": 0.22811404582639108, "quarter": 4, "return_on_assets": 0.2093235128534773, "return_on_equity": 0.27489475474608066 } ], "income_statement": [ { "depreciation": 2593309, "expenses": 36548450, "income_tax": 4200073, "marketing_expense": 5813814, "net_income": 19096936, "net_profit": 14896863, "operational_expense": 22278720, "product_revenue": 15718041, "quarter": 1, "rd_expense": 6537317, "revenue": 55645386, "salaries_expense": 11584001, "service_revenue": 39927345 }, { "depreciation": 3559172, "expenses": 37885432, "income_tax": 5537491, "marketing_expense": 6478625, "net_income": 19195250, "net_profit": 13657759, "operational_expense": 20387835, "product_revenue": 13496010, "quarter": 2, "rd_expense": 6064194, "revenue": 57080682, "salaries_expense": 14297998, "service_revenue": 43584672 }, { "depreciation": 2939968, "expenses": 39271322, "income_tax": 5711983, "marketing_expense": 6669319, "net_income": 19281678, "net_profit": 13569695, "operational_expense": 22784617, "product_revenue": 13678703, "quarter": 3, "rd_expense": 7178924, "revenue": 58553000, "salaries_expense": 14931660, "service_revenue": 44874297 }, { "depreciation": 3462557, "expenses": 40707910, "income_tax": 5654103, "marketing_expense": 5326190, "net_income": 19355384, "net_profit": 13701281, "operational_expense": 20637686, "product_revenue": 19651112, "quarter": 4, "rd_expense": 7362965, "revenue": 60063294, "salaries_expense": 17903123, "service_revenue": 40412182 } ], "market_conditions": { "gdp_growth": [ 0.03499819154139409, 0.02149775984576533, 0.024143587416960457, 0.03903618126802359 ], "inflation_rate": [ 0.008680160162561745, 0.016413460665126573, 0.012841124378415742, 0.008799051686912189 ], "interest_rate": [ 0.03440135181591919, 0.03943130006145705, 0.03638192707716682, 0.04033230835138637 ], "year": 1999 }, "random_event": { "description": "Knight-Haley Data Privacy Regulation Impact in 1999", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 151808, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 111559191, "net_revenue": 96595386, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 119994 }, { "average_project_size": 124259, "billable_hours_per_employee": 150, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 116344928, "net_revenue": 97383991, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 120974 }, { "average_project_size": 145300, "billable_hours_per_employee": 133, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 108776003, "net_revenue": 98179035, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 121962 }, { "average_project_size": 194702, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 116699168, "net_revenue": 98980570, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 122957 } ], "balance_sheet": [ { "assets": 131975965, "current_assets": 50240430, "current_liabilities": 35269256, "equity": 76359485, "fixed_assets": 81735535, "liabilities": 71824568, "long_term_liabilities": 36555312, "quarter": 1 }, { "assets": 133856361, "current_assets": 58813566, "current_liabilities": 42746104, "equity": 77511079, "fixed_assets": 75042795, "liabilities": 72869362, "long_term_liabilities": 30123258, "quarter": 2 }, { "assets": 135763549, "current_assets": 65727376, "current_liabilities": 40334234, "equity": 77651430, "fixed_assets": 70036173, "liabilities": 73929353, "long_term_liabilities": 33595119, "quarter": 3 }, { "assets": 137697911, "current_assets": 43943263, "current_liabilities": 32228937, "equity": 79272947, "fixed_assets": 93754648, "liabilities": 75004764, "long_term_liabilities": 42775827, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60040, "financing_cash_flow": -61489, "investing_cash_flow": -409154, "net_cash_flow": 22194853, "operating_cash_flow": 22608622, "quarter": 1 }, { "change_in_working_capital": 5626, "financing_cash_flow": -19040, "investing_cash_flow": -281512, "net_cash_flow": 21358119, "operating_cash_flow": 21660625, "quarter": 2 }, { "change_in_working_capital": 14424, "financing_cash_flow": -155621, "investing_cash_flow": -183161, "net_cash_flow": 20949231, "operating_cash_flow": 21184618, "quarter": 3 }, { "change_in_working_capital": 53168, "financing_cash_flow": -122374, "investing_cash_flow": -230729, "net_cash_flow": 20257606, "operating_cash_flow": 20482562, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7319164970682351, "current_ratio": 1.4244822743071188, "debt_to_equity_ratio": 0.94061095357047, "profit_margin": 0.16779360455167083, "quarter": 1, "return_on_assets": 0.12281090727391158, "return_on_equity": 0.21226031055604946 }, { "asset_turnover_ratio": 0.7275260605657732, "current_ratio": 1.3758813200847497, "debt_to_equity_ratio": 0.9401154382072271, "profit_margin": 0.16967963450994733, "quarter": 2, "return_on_assets": 0.1234463560532622, "return_on_equity": 0.21318345987674872 }, { "asset_turnover_ratio": 0.7231619659559725, "current_ratio": 1.6295679744407692, "debt_to_equity_ratio": 0.9520668582664865, "profit_margin": 0.16110602431568002, "quarter": 3, "return_on_assets": 0.11650574927147787, "return_on_equity": 0.20369533439371304 }, { "asset_turnover_ratio": 0.7188240495529377, "current_ratio": 1.3634723044076817, "debt_to_equity_ratio": 0.9461583912100555, "profit_margin": 0.16750560236216058, "quarter": 4, "return_on_assets": 0.12040705541277238, "return_on_equity": 0.20914827349612725 } ], "income_statement": [ { "depreciation": 6400534, "expenses": 74281266, "income_tax": 6106032, "marketing_expense": 10798502, "net_income": 22314120, "net_profit": 16208088, "operational_expense": 47235248, "product_revenue": 27474333, "quarter": 1, "rd_expense": 13493111, "revenue": 96595386, "salaries_expense": 28406788, "service_revenue": 69121053 }, { "depreciation": 5136545, "expenses": 75470035, "income_tax": 5389876, "marketing_expense": 11576111, "net_income": 21913956, "net_profit": 16524080, "operational_expense": 50443329, "product_revenue": 19482172, "quarter": 2, "rd_expense": 13651043, "revenue": 97383991, "salaries_expense": 28373861, "service_revenue": 77901819 }, { "depreciation": 5367384, "expenses": 76677829, "income_tax": 5683972, "marketing_expense": 14505038, "net_income": 21501206, "net_profit": 15817234, "operational_expense": 49705096, "product_revenue": 28897657, "quarter": 3, "rd_expense": 13203597, "revenue": 98179035, "salaries_expense": 29014900, "service_revenue": 69281378 }, { "depreciation": 3902762, "expenses": 77904952, "income_tax": 4495818, "marketing_expense": 10917937, "net_income": 21075618, "net_profit": 16579800, "operational_expense": 44044475, "product_revenue": 31247911, "quarter": 4, "rd_expense": 8295763, "revenue": 98980570, "salaries_expense": 30936528, "service_revenue": 67732659 } ], "market_conditions": { "gdp_growth": [ 0.024998670190147447, 0.016516651963353442, 0.021822092192057406, 0.011929038914098376 ], "inflation_rate": [ 0.019407065249531334, 0.02258503726351314, 0.02014460019815177, 0.017172024556149447 ], "interest_rate": [ 0.026773572493889838, 0.026102455442016295, 0.032317704310619276, 0.027245429605747218 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 129722, "billable_hours_per_employee": 104, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 52686539, "net_revenue": 47399920, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 58882 }, { "average_project_size": 64026, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 55627382, "net_revenue": 48222577, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 59904 }, { "average_project_size": 185322, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 60297615, "net_revenue": 49059513, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 60943 }, { "average_project_size": 65326, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 56893466, "net_revenue": 49910974, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 62001 } ], "balance_sheet": [ { "assets": 56537605, "current_assets": 17537989, "current_liabilities": 13011814, "equity": 39470940, "fixed_assets": 38999616, "liabilities": 24203055, "long_term_liabilities": 11191241, "quarter": 1 }, { "assets": 58198952, "current_assets": 23062220, "current_liabilities": 12523846, "equity": 40350527, "fixed_assets": 35136732, "liabilities": 24868416, "long_term_liabilities": 12344570, "quarter": 2 }, { "assets": 59909118, "current_assets": 24383674, "current_liabilities": 12600519, "equity": 41325786, "fixed_assets": 35525444, "liabilities": 25552068, "long_term_liabilities": 12951549, "quarter": 3 }, { "assets": 61669536, "current_assets": 26793508, "current_liabilities": 12065343, "equity": 43102862, "fixed_assets": 34876028, "liabilities": 26254515, "long_term_liabilities": 14189172, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42583, "financing_cash_flow": 129031, "investing_cash_flow": -471098, "net_cash_flow": 8962981, "operating_cash_flow": 9507137, "quarter": 1 }, { "change_in_working_capital": 88975, "financing_cash_flow": 3062, "investing_cash_flow": -463707, "net_cash_flow": 10300765, "operating_cash_flow": 10821163, "quarter": 2 }, { "change_in_working_capital": 77052, "financing_cash_flow": -44986, "investing_cash_flow": -168972, "net_cash_flow": 10336502, "operating_cash_flow": 10652515, "quarter": 3 }, { "change_in_working_capital": -24697, "financing_cash_flow": 113563, "investing_cash_flow": -307997, "net_cash_flow": 11069654, "operating_cash_flow": 11341047, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8383786331239181, "current_ratio": 1.3478511912328288, "debt_to_equity_ratio": 0.6131866887386012, "profit_margin": 0.15055700515950238, "quarter": 1, "return_on_assets": 0.1262237761928543, "return_on_equity": 0.18080111596024823 }, { "asset_turnover_ratio": 0.8285815352826285, "current_ratio": 1.8414646746694265, "debt_to_equity_ratio": 0.6163095713718931, "profit_margin": 0.14557477921596765, "quarter": 2, "return_on_assets": 0.12062057406119615, "return_on_equity": 0.17397519987781077 }, { "asset_turnover_ratio": 0.8188989362186905, "current_ratio": 1.9351325131925121, "debt_to_equity_ratio": 0.618308094611921, "profit_margin": 0.14204657922307545, "quarter": 3, "return_on_assets": 0.11632179261928043, "return_on_equity": 0.16862924276866748 }, { "asset_turnover_ratio": 0.809329488063604, "current_ratio": 2.220700066297328, "debt_to_equity_ratio": 0.6091130329118285, "profit_margin": 0.1540310754103897, "quarter": 4, "return_on_assets": 0.12466189140777709, "return_on_equity": 0.17836033718596228 } ], "income_statement": [ { "depreciation": 2370747, "expenses": 37473360, "income_tax": 2790170, "marketing_expense": 4887231, "net_income": 9926560, "net_profit": 7136390, "operational_expense": 18915465, "product_revenue": 11758493, "quarter": 1, "rd_expense": 6058672, "revenue": 47399920, "salaries_expense": 11498498, "service_revenue": 35641427 }, { "depreciation": 3801172, "expenses": 38294063, "income_tax": 2908523, "marketing_expense": 7127255, "net_income": 9928514, "net_profit": 7019991, "operational_expense": 19323631, "product_revenue": 16399841, "quarter": 2, "rd_expense": 7425430, "revenue": 48222577, "salaries_expense": 12811885, "service_revenue": 31822736 }, { "depreciation": 3683779, "expenses": 39132742, "income_tax": 2958035, "marketing_expense": 5808863, "net_income": 9926771, "net_profit": 6968736, "operational_expense": 22144919, "product_revenue": 16781633, "quarter": 3, "rd_expense": 7773025, "revenue": 49059513, "salaries_expense": 19245227, "service_revenue": 32277880 }, { "depreciation": 3653206, "expenses": 39989788, "income_tax": 2233345, "marketing_expense": 4296411, "net_income": 9921186, "net_profit": 7687841, "operational_expense": 24828890, "product_revenue": 16097242, "quarter": 4, "rd_expense": 6357300, "revenue": 49910974, "salaries_expense": 15053388, "service_revenue": 33813732 } ], "market_conditions": { "gdp_growth": [ 0.011487586390278644, 0.010020695284580479, 0.011639848206440881, 0.022917092213012465 ], "inflation_rate": [ 0.009435845269869536, 0.008967150215774988, 0.01238206821990009, 0.014505160590867698 ], "interest_rate": [ 0.03235241307865877, 0.03171087098844913, 0.02960122301134868, 0.031745670132519214 ], "year": 2001 }, "random_event": { "description": "Knight-Haley Senior Leadership Change in 2001", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 103540, "billable_hours_per_employee": 81, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 126772129, "net_revenue": 99623870, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 123756 }, { "average_project_size": 196447, "billable_hours_per_employee": 118, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 129078502, "net_revenue": 101215750, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 125734 }, { "average_project_size": 130786, "billable_hours_per_employee": 82, "client_concentration": 0.1, "client_retention_rate": 0.6, "employee_utilization_rate": 0.71, "gross_billings": 126754159, "net_revenue": 102833067, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 127743 }, { "average_project_size": 71687, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 121288468, "net_revenue": 104476227, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 129784 } ], "balance_sheet": [ { "assets": 149163219, "current_assets": 51857686, "current_liabilities": 34613519, "equity": 119217850, "fixed_assets": 97305533, "liabilities": 60905693, "long_term_liabilities": 26292174, "quarter": 1 }, { "assets": 153908097, "current_assets": 76171222, "current_liabilities": 24701513, "equity": 121768476, "fixed_assets": 77736875, "liabilities": 61388913, "long_term_liabilities": 36687400, "quarter": 2 }, { "assets": 158803911, "current_assets": 65203817, "current_liabilities": 28214161, "equity": 126694815, "fixed_assets": 93600094, "liabilities": 61875967, "long_term_liabilities": 33661806, "quarter": 3 }, { "assets": 163855459, "current_assets": 76162881, "current_liabilities": 32564064, "equity": 132337856, "fixed_assets": 87692578, "liabilities": 62366884, "long_term_liabilities": 29802820, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46042, "financing_cash_flow": -187188, "investing_cash_flow": -315567, "net_cash_flow": 33807760, "operating_cash_flow": 34161647, "quarter": 1 }, { "change_in_working_capital": 59638, "financing_cash_flow": -101647, "investing_cash_flow": -257663, "net_cash_flow": 33997986, "operating_cash_flow": 34303073, "quarter": 2 }, { "change_in_working_capital": 36322, "financing_cash_flow": 154517, "investing_cash_flow": -309424, "net_cash_flow": 33844952, "operating_cash_flow": 33718785, "quarter": 3 }, { "change_in_working_capital": 85088, "financing_cash_flow": 31198, "investing_cash_flow": -313924, "net_cash_flow": 36155674, "operating_cash_flow": 36183600, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6678849562773247, "current_ratio": 1.498191674761529, "debt_to_equity_ratio": 0.5108772973174739, "profit_margin": 0.3107721472775551, "quarter": 1, "return_on_assets": 0.20756004199668016, "return_on_equity": 0.2596953727986203 }, { "asset_turnover_ratio": 0.6576375900483, "current_ratio": 3.0836662515368998, "debt_to_equity_ratio": 0.5041445455883016, "profit_margin": 0.28897964990626457, "quarter": 2, "return_on_assets": 0.1900438805373573, "return_on_equity": 0.24020413953443912 }, { "asset_turnover_ratio": 0.6475474461079236, "current_ratio": 2.3110315773699597, "debt_to_equity_ratio": 0.4883859453916879, "profit_margin": 0.2894678907126246, "quarter": 3, "return_on_assets": 0.18744419336120757, "return_on_equity": 0.23494940183621563 }, { "asset_turnover_ratio": 0.6376121225231807, "current_ratio": 2.338862894999838, "debt_to_equity_ratio": 0.47127017079678246, "profit_margin": 0.29527560370264905, "quarter": 4, "return_on_assets": 0.18827130440615958, "return_on_equity": 0.23311002559993113 } ], "income_statement": [ { "depreciation": 3201323, "expenses": 60528056, "income_tax": 8135490, "marketing_expense": 10313427, "net_income": 39095814, "net_profit": 30960324, "operational_expense": 38248089, "product_revenue": 38492761, "quarter": 1, "rd_expense": 11093181, "revenue": 99623870, "salaries_expense": 27118508, "service_revenue": 61131109 }, { "depreciation": 5053781, "expenses": 61860215, "income_tax": 10106243, "marketing_expense": 9059469, "net_income": 39355535, "net_profit": 29249292, "operational_expense": 31239572, "product_revenue": 30692518, "quarter": 2, "rd_expense": 10089913, "revenue": 101215750, "salaries_expense": 23420086, "service_revenue": 70523232 }, { "depreciation": 3951914, "expenses": 63221693, "income_tax": 9844503, "marketing_expense": 12230414, "net_income": 39611374, "net_profit": 29766871, "operational_expense": 32644309, "product_revenue": 32043940, "quarter": 3, "rd_expense": 10671922, "revenue": 102833067, "salaries_expense": 21459804, "service_revenue": 70789127 }, { "depreciation": 5334319, "expenses": 64613137, "income_tax": 9013809, "marketing_expense": 8276966, "net_income": 39863090, "net_profit": 30849281, "operational_expense": 41103801, "product_revenue": 23304387, "quarter": 4, "rd_expense": 8771028, "revenue": 104476227, "salaries_expense": 25169474, "service_revenue": 81171840 } ], "market_conditions": { "gdp_growth": [ 0.004928700006496721, 0.018983673959456833, 0.023015545286641147, 0.018078276114578094 ], "inflation_rate": [ 0.0163609089863206, 0.017766131116669723, 0.02370692931105066, 0.021113314849108715 ], "interest_rate": [ 0.02687995727450974, 0.029618200627420672, 0.022005540125970658, 0.026300573391764386 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1992, "industry": "Advertising", "location": "Port Christina", "name": "Reynolds and Sons", "num_employees": 656, "region": "Europe", "revenue_size": "Large", "website": "www.reynoldsandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 141714, "billable_hours_per_employee": 81, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 81004592, "net_revenue": 68553916, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 104503 }, { "average_project_size": 153352, "billable_hours_per_employee": 112, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 84389775, "net_revenue": 68297531, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 104112 }, { "average_project_size": 74953, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 85144424, "net_revenue": 68042105, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 103723 }, { "average_project_size": 149281, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 83035234, "net_revenue": 67787634, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 103335 } ], "balance_sheet": [ { "assets": 82002111, "current_assets": 36689362, "current_liabilities": 21332956, "equity": 48022268, "fixed_assets": 45312749, "liabilities": 45979885, "long_term_liabilities": 24646929, "quarter": 1 }, { "assets": 84094251, "current_assets": 37993355, "current_liabilities": 27740599, "equity": 49677953, "fixed_assets": 46100896, "liabilities": 46655139, "long_term_liabilities": 18914540, "quarter": 2 }, { "assets": 86239767, "current_assets": 31700709, "current_liabilities": 26393245, "equity": 51536013, "fixed_assets": 54539058, "liabilities": 47340311, "long_term_liabilities": 20947066, "quarter": 3 }, { "assets": 88440023, "current_assets": 37842184, "current_liabilities": 20402821, "equity": 52981620, "fixed_assets": 50597839, "liabilities": 48035544, "long_term_liabilities": 27632723, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28778, "financing_cash_flow": 1221, "investing_cash_flow": -399659, "net_cash_flow": 15194143, "operating_cash_flow": 15520202, "quarter": 1 }, { "change_in_working_capital": -86586, "financing_cash_flow": -192507, "investing_cash_flow": -442567, "net_cash_flow": 14859166, "operating_cash_flow": 15027411, "quarter": 2 }, { "change_in_working_capital": 27107, "financing_cash_flow": 56799, "investing_cash_flow": -439049, "net_cash_flow": 15340021, "operating_cash_flow": 15899764, "quarter": 3 }, { "change_in_working_capital": -25890, "financing_cash_flow": 121457, "investing_cash_flow": -341223, "net_cash_flow": 16772491, "operating_cash_flow": 16999240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8360018439037502, "current_ratio": 1.7198442634954105, "debt_to_equity_ratio": 0.9574700845032975, "profit_margin": 0.175045317615408, "quarter": 1, "return_on_assets": 0.14633820829319868, "return_on_equity": 0.24988494920731358 }, { "asset_turnover_ratio": 0.8121545787951664, "current_ratio": 1.3695938937728056, "debt_to_equity_ratio": 0.9391518003972507, "profit_margin": 0.17919887909271567, "quarter": 2, "return_on_assets": 0.14553719017011044, "return_on_equity": 0.24636363338078765 }, { "asset_turnover_ratio": 0.788987579245199, "current_ratio": 1.2010917566218173, "debt_to_equity_ratio": 0.9185869888693174, "profit_margin": 0.1857167264299069, "quarter": 3, "return_on_assets": 0.14652819041127513, "return_on_equity": 0.24519857599383948 }, { "asset_turnover_ratio": 0.7664814153203013, "current_ratio": 1.8547525364262127, "debt_to_equity_ratio": 0.9066454366627521, "profit_margin": 0.18553739462274196, "quarter": 4, "return_on_assets": 0.1422109648252805, "return_on_equity": 0.2373868711451254 } ], "income_statement": [ { "depreciation": 3520160, "expenses": 51421206, "income_tax": 5132668, "marketing_expense": 6651771, "net_income": 17132710, "net_profit": 12000042, "operational_expense": 26584493, "product_revenue": 23336305, "quarter": 1, "rd_expense": 5438003, "revenue": 68553916, "salaries_expense": 21283197, "service_revenue": 45217611 }, { "depreciation": 2788570, "expenses": 51633283, "income_tax": 4425407, "marketing_expense": 9385935, "net_income": 16664248, "net_profit": 12238841, "operational_expense": 32219683, "product_revenue": 15299797, "quarter": 2, "rd_expense": 10012942, "revenue": 68297531, "salaries_expense": 19856337, "service_revenue": 52997734 }, { "depreciation": 3263207, "expenses": 51846235, "income_tax": 3559313, "marketing_expense": 7284056, "net_income": 16195870, "net_profit": 12636557, "operational_expense": 35321473, "product_revenue": 20204559, "quarter": 3, "rd_expense": 7894916, "revenue": 68042105, "salaries_expense": 24214025, "service_revenue": 47837546 }, { "depreciation": 4422099, "expenses": 52060065, "income_tax": 3150428, "marketing_expense": 6093044, "net_income": 15727569, "net_profit": 12577141, "operational_expense": 26314308, "product_revenue": 17091328, "quarter": 4, "rd_expense": 9457981, "revenue": 67787634, "salaries_expense": 21538100, "service_revenue": 50696306 } ], "market_conditions": { "gdp_growth": [ -0.0012135595851683455, -0.008063383342905083, -0.0074682729663587966, -0.006288535918866921 ], "inflation_rate": [ 0.03383295359004439, 0.030075462177937263, 0.03052197817319599, 0.034039833487375076 ], "interest_rate": [ 0.043321529310762094, 0.03800004252805551, 0.041519512479263096, 0.044447985124989216 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 121849, "billable_hours_per_employee": 153, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 109347264, "net_revenue": 90103571, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 137353 }, { "average_project_size": 185852, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 108530794, "net_revenue": 89361438, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 136222 }, { "average_project_size": 138775, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 109747418, "net_revenue": 88625418, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 135100 }, { "average_project_size": 146633, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 97126622, "net_revenue": 87895460, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 133987 } ], "balance_sheet": [ { "assets": 128794449, "current_assets": 59903216, "current_liabilities": 33098736, "equity": 84399881, "fixed_assets": 68891233, "liabilities": 70066010, "long_term_liabilities": 36967274, "quarter": 1 }, { "assets": 133010484, "current_assets": 56003974, "current_liabilities": 31518939, "equity": 88100072, "fixed_assets": 77006510, "liabilities": 71909027, "long_term_liabilities": 40390088, "quarter": 2 }, { "assets": 137364529, "current_assets": 50877984, "current_liabilities": 35072476, "equity": 90017738, "fixed_assets": 86486545, "liabilities": 73800522, "long_term_liabilities": 38728046, "quarter": 3 }, { "assets": 141861103, "current_assets": 67525440, "current_liabilities": 40520830, "equity": 92935590, "fixed_assets": 74335663, "liabilities": 75741772, "long_term_liabilities": 35220942, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41915, "financing_cash_flow": -147669, "investing_cash_flow": -380806, "net_cash_flow": 30427083, "operating_cash_flow": 30540744, "quarter": 1 }, { "change_in_working_capital": 86182, "financing_cash_flow": -182952, "investing_cash_flow": -279865, "net_cash_flow": 29538101, "operating_cash_flow": 30077514, "quarter": 2 }, { "change_in_working_capital": -1929, "financing_cash_flow": -83404, "investing_cash_flow": -126579, "net_cash_flow": 30261123, "operating_cash_flow": 30580336, "quarter": 3 }, { "change_in_working_capital": -93943, "financing_cash_flow": -171812, "investing_cash_flow": -441993, "net_cash_flow": 30753539, "operating_cash_flow": 30818435, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6995920375419286, "current_ratio": 1.809833946528955, "debt_to_equity_ratio": 0.8301671657570228, "profit_margin": 0.28491037275315095, "quarter": 1, "return_on_assets": 0.19932102819120723, "return_on_equity": 0.3041644335967725 }, { "asset_turnover_ratio": 0.6718375522939981, "current_ratio": 1.7768356352350567, "debt_to_equity_ratio": 0.8162198437249858, "profit_margin": 0.30212825133812193, "quarter": 2, "return_on_assets": 0.2029811048578697, "return_on_equity": 0.30645394932253855 }, { "asset_turnover_ratio": 0.6451841581315363, "current_ratio": 1.4506527568797822, "debt_to_equity_ratio": 0.819844217814049, "profit_margin": 0.29848920994651895, "quarter": 3, "return_on_assets": 0.1925805096306922, "return_on_equity": 0.2938724254546365 }, { "asset_turnover_ratio": 0.6195881615272651, "current_ratio": 1.666437730915186, "debt_to_equity_ratio": 0.8149921036709403, "profit_margin": 0.3050926521119521, "quarter": 4, "return_on_assets": 0.18903179541752188, "return_on_equity": 0.28854671283627725 } ], "income_statement": [ { "depreciation": 4869302, "expenses": 55268239, "income_tax": 9163890, "marketing_expense": 5591477, "net_income": 34835332, "net_profit": 25671442, "operational_expense": 31354128, "product_revenue": 35164974, "quarter": 1, "rd_expense": 8296120, "revenue": 90103571, "salaries_expense": 24891484, "service_revenue": 54938597 }, { "depreciation": 3078899, "expenses": 54888545, "income_tax": 7474278, "marketing_expense": 10974267, "net_income": 34472893, "net_profit": 26998615, "operational_expense": 27447851, "product_revenue": 35655197, "quarter": 2, "rd_expense": 7414863, "revenue": 89361438, "salaries_expense": 26423832, "service_revenue": 53706241 }, { "depreciation": 4126605, "expenses": 54511460, "income_tax": 7660227, "marketing_expense": 5718135, "net_income": 34113958, "net_profit": 26453731, "operational_expense": 29225143, "product_revenue": 23710469, "quarter": 3, "rd_expense": 10179971, "revenue": 88625418, "salaries_expense": 21602426, "service_revenue": 64914949 }, { "depreciation": 4002176, "expenses": 54136965, "income_tax": 6942236, "marketing_expense": 8761465, "net_income": 33758495, "net_profit": 26816259, "operational_expense": 35555141, "product_revenue": 26424352, "quarter": 4, "rd_expense": 7925895, "revenue": 87895460, "salaries_expense": 20295770, "service_revenue": 61471108 } ], "market_conditions": { "gdp_growth": [ -0.02229786663348641, -0.009557208400567545, -0.0032349076932915635, -0.0175060237325515 ], "inflation_rate": [ 0.031558606155411006, 0.025129468837855152, 0.029393478738498978, 0.02499809003888081 ], "interest_rate": [ 0.04533469948019372, 0.04702459074090587, 0.05192749974595196, 0.044919463789912524 ], "year": 1993 }, "random_event": { "description": "Reynolds and Sons Award Nomination in 1993", "impact": -0.08, "type": "Award Nomination" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 188921, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 122278022, "net_revenue": 94574705, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 144169 }, { "average_project_size": 80348, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 118496804, "net_revenue": 94960033, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 144756 }, { "average_project_size": 195273, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 123458632, "net_revenue": 95346932, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 145346 }, { "average_project_size": 60218, "billable_hours_per_employee": 110, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 115291132, "net_revenue": 95735406, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 145938 } ], "balance_sheet": [ { "assets": 125598888, "current_assets": 59290947, "current_liabilities": 25638113, "equity": 88186890, "fixed_assets": 66307941, "liabilities": 53336325, "long_term_liabilities": 27698212, "quarter": 1 }, { "assets": 129713348, "current_assets": 62672725, "current_liabilities": 32699663, "equity": 90695422, "fixed_assets": 67040623, "liabilities": 54508135, "long_term_liabilities": 21808472, "quarter": 2 }, { "assets": 133962593, "current_assets": 42795670, "current_liabilities": 26527583, "equity": 94706968, "fixed_assets": 91166923, "liabilities": 55705691, "long_term_liabilities": 29178108, "quarter": 3 }, { "assets": 138351037, "current_assets": 66571992, "current_liabilities": 28206871, "equity": 98413448, "fixed_assets": 71779045, "liabilities": 56929557, "long_term_liabilities": 28722686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14138, "financing_cash_flow": 115667, "investing_cash_flow": -180455, "net_cash_flow": 22202744, "operating_cash_flow": 22415328, "quarter": 1 }, { "change_in_working_capital": 93914, "financing_cash_flow": 143447, "investing_cash_flow": -266786, "net_cash_flow": 19628201, "operating_cash_flow": 19827299, "quarter": 2 }, { "change_in_working_capital": 33339, "financing_cash_flow": 184075, "investing_cash_flow": -458553, "net_cash_flow": 22290501, "operating_cash_flow": 22641590, "quarter": 3 }, { "change_in_working_capital": -32830, "financing_cash_flow": -155881, "investing_cash_flow": -412699, "net_cash_flow": 21533769, "operating_cash_flow": 21705988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7529899866629393, "current_ratio": 2.312609629265617, "debt_to_equity_ratio": 0.6048101367448154, "profit_margin": 0.16837828888813347, "quarter": 1, "return_on_assets": 0.12678716550420416, "return_on_equity": 0.18057476570497044 }, { "asset_turnover_ratio": 0.7320760312192389, "current_ratio": 1.916616847091054, "debt_to_equity_ratio": 0.6010020549879573, "profit_margin": 0.16312345847647294, "quarter": 2, "return_on_assets": 0.11941877408021262, "return_on_equity": 0.17079372539884097 }, { "asset_turnover_ratio": 0.7117429564833819, "current_ratio": 1.6132517613836135, "debt_to_equity_ratio": 0.588189994636931, "profit_margin": 0.1725285298115308, "quarter": 3, "return_on_assets": 0.12279596588579023, "return_on_equity": 0.17369435794840354 }, { "asset_turnover_ratio": 0.6919746181591685, "current_ratio": 2.360133883690963, "debt_to_equity_ratio": 0.5784733505120154, "profit_margin": 0.17748885924189844, "quarter": 4, "return_on_assets": 0.1228177856014191, "return_on_equity": 0.17265900489534722 } ], "income_statement": [ { "depreciation": 6491001, "expenses": 72612133, "income_tax": 6038245, "marketing_expense": 10449729, "net_income": 21962572, "net_profit": 15924327, "operational_expense": 44543547, "product_revenue": 33896383, "quarter": 1, "rd_expense": 12572730, "revenue": 94574705, "salaries_expense": 33675816, "service_revenue": 60678322 }, { "depreciation": 4337090, "expenses": 73148377, "income_tax": 6321447, "marketing_expense": 10588533, "net_income": 21811656, "net_profit": 15490209, "operational_expense": 43760456, "product_revenue": 34030415, "quarter": 2, "rd_expense": 13900084, "revenue": 94960033, "salaries_expense": 34346079, "service_revenue": 60929618 }, { "depreciation": 6191524, "expenses": 73688583, "income_tax": 5208283, "marketing_expense": 11670543, "net_income": 21658349, "net_profit": 16450066, "operational_expense": 43335637, "product_revenue": 36396871, "quarter": 3, "rd_expense": 9227528, "revenue": 95346932, "salaries_expense": 29696599, "service_revenue": 58950061 }, { "depreciation": 4714020, "expenses": 74232777, "income_tax": 4510661, "marketing_expense": 12672725, "net_income": 21502629, "net_profit": 16991968, "operational_expense": 40153723, "product_revenue": 32148066, "quarter": 4, "rd_expense": 10489593, "revenue": 95735406, "salaries_expense": 24492552, "service_revenue": 63587340 } ], "market_conditions": { "gdp_growth": [ 0.005625142715007903, 0.0067931935521722085, 0.010089704029896956, 0.008994106740134204 ], "inflation_rate": [ 0.03055242028066973, 0.025263964914891506, 0.02706841865894356, 0.021117524761390238 ], "interest_rate": [ 0.0443462964690415, 0.04435091551791193, 0.04892377463019097, 0.05095237930886901 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 124696, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 27933038, "net_revenue": 22163754, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 33786 }, { "average_project_size": 56842, "billable_hours_per_employee": 149, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 25885278, "net_revenue": 22010866, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 33553 }, { "average_project_size": 109807, "billable_hours_per_employee": 91, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 24370225, "net_revenue": 21859033, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 33322 }, { "average_project_size": 59416, "billable_hours_per_employee": 134, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 25967417, "net_revenue": 21708248, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 33092 } ], "balance_sheet": [ { "assets": 31912339, "current_assets": 10235252, "current_liabilities": 6908644, "equity": 22478358, "fixed_assets": 21677087, "liabilities": 13600734, "long_term_liabilities": 6692090, "quarter": 1 }, { "assets": 32638923, "current_assets": 14756788, "current_liabilities": 6214044, "equity": 22843583, "fixed_assets": 17882135, "liabilities": 13950244, "long_term_liabilities": 7736200, "quarter": 2 }, { "assets": 33382050, "current_assets": 16401132, "current_liabilities": 6144406, "equity": 23136501, "fixed_assets": 16980918, "liabilities": 14308735, "long_term_liabilities": 8164329, "quarter": 3 }, { "assets": 34142097, "current_assets": 12763167, "current_liabilities": 7545399, "equity": 23885986, "fixed_assets": 21378930, "liabilities": 14676439, "long_term_liabilities": 7131040, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16123, "financing_cash_flow": 42745, "investing_cash_flow": -321055, "net_cash_flow": 5139859, "operating_cash_flow": 5286582, "quarter": 1 }, { "change_in_working_capital": 34097, "financing_cash_flow": -106152, "investing_cash_flow": -149393, "net_cash_flow": 5392469, "operating_cash_flow": 5588743, "quarter": 2 }, { "change_in_working_capital": -29850, "financing_cash_flow": -143136, "investing_cash_flow": -244901, "net_cash_flow": 4854094, "operating_cash_flow": 5269327, "quarter": 3 }, { "change_in_working_capital": -97055, "financing_cash_flow": -149960, "investing_cash_flow": -428462, "net_cash_flow": 4618205, "operating_cash_flow": 5230627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6945198846126572, "current_ratio": 1.4815138831874968, "debt_to_equity_ratio": 0.6050590528009208, "profit_margin": 0.18799852227199418, "quarter": 1, "return_on_assets": 0.13056871199569545, "return_on_equity": 0.18536732086925567 }, { "asset_turnover_ratio": 0.6743747641427997, "current_ratio": 2.3747479097347877, "debt_to_equity_ratio": 0.6106854603325582, "profit_margin": 0.18876603946432638, "quarter": 2, "return_on_assets": 0.12729905334192554, "return_on_equity": 0.18188495211105893 }, { "asset_turnover_ratio": 0.654813979369152, "current_ratio": 2.6692786902427996, "debt_to_equity_ratio": 0.6184485285826063, "profit_margin": 0.18588132421045342, "quarter": 3, "return_on_assets": 0.1217176895966545, "return_on_equity": 0.17561799859019306 }, { "asset_turnover_ratio": 0.6358205824322976, "current_ratio": 1.69151651224806, "debt_to_equity_ratio": 0.6144372269162345, "profit_margin": 0.2036243551299027, "quarter": 4, "return_on_assets": 0.12946855607609573, "return_on_equity": 0.18505947378517262 } ], "income_statement": [ { "depreciation": 1119829, "expenses": 16892990, "income_tax": 1104011, "marketing_expense": 2467591, "net_income": 5270764, "net_profit": 4166753, "operational_expense": 9813759, "product_revenue": 7779928, "quarter": 1, "rd_expense": 3159703, "revenue": 22163754, "salaries_expense": 6991377, "service_revenue": 14383826 }, { "depreciation": 1433839, "expenses": 16587788, "income_tax": 1268174, "marketing_expense": 2032340, "net_income": 5423078, "net_profit": 4154904, "operational_expense": 9736511, "product_revenue": 5471833, "quarter": 2, "rd_expense": 2285620, "revenue": 22010866, "salaries_expense": 7052414, "service_revenue": 16539033 }, { "depreciation": 1206141, "expenses": 16288101, "income_tax": 1507746, "marketing_expense": 3253789, "net_income": 5570932, "net_profit": 4063186, "operational_expense": 10340427, "product_revenue": 6646730, "quarter": 3, "rd_expense": 2605914, "revenue": 21859033, "salaries_expense": 5204769, "service_revenue": 15212303 }, { "depreciation": 810299, "expenses": 15993829, "income_tax": 1294091, "marketing_expense": 1869332, "net_income": 5714419, "net_profit": 4420328, "operational_expense": 9887583, "product_revenue": 5779414, "quarter": 4, "rd_expense": 2584303, "revenue": 21708248, "salaries_expense": 5511763, "service_revenue": 15928834 } ], "market_conditions": { "gdp_growth": [ 0.010681476384667769, -0.0024457260665082005, -0.0024135628544991582, 0.01126301004434129 ], "inflation_rate": [ 0.021059262932147885, 0.029305830972350056, 0.028401671500816055, 0.019486750381127193 ], "interest_rate": [ 0.03984150262514914, 0.039113577983511026, 0.03902205619580618, 0.042009178087221884 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 117719, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 34528946, "net_revenue": 29758748, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 45364 }, { "average_project_size": 78807, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 33301528, "net_revenue": 29232900, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 44562 }, { "average_project_size": 146076, "billable_hours_per_employee": 148, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 32414418, "net_revenue": 28716345, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 43775 }, { "average_project_size": 131727, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 31221615, "net_revenue": 28208917, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 43001 } ], "balance_sheet": [ { "assets": 42945933, "current_assets": 14816283, "current_liabilities": 8997594, "equity": 27828316, "fixed_assets": 28129650, "liabilities": 19819926, "long_term_liabilities": 10822332, "quarter": 1 }, { "assets": 44093807, "current_assets": 17808390, "current_liabilities": 11187234, "equity": 28366374, "fixed_assets": 26285417, "liabilities": 20252370, "long_term_liabilities": 9065136, "quarter": 2 }, { "assets": 45272363, "current_assets": 14292500, "current_liabilities": 10086076, "equity": 28895402, "fixed_assets": 30979863, "liabilities": 20694249, "long_term_liabilities": 10608173, "quarter": 3 }, { "assets": 46482419, "current_assets": 18185876, "current_liabilities": 12182303, "equity": 30081546, "fixed_assets": 28296543, "liabilities": 21145769, "long_term_liabilities": 8963466, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68074, "financing_cash_flow": -5209, "investing_cash_flow": -491055, "net_cash_flow": 5919794, "operating_cash_flow": 6283193, "quarter": 1 }, { "change_in_working_capital": -87624, "financing_cash_flow": 123880, "investing_cash_flow": -178742, "net_cash_flow": 6056824, "operating_cash_flow": 6146225, "quarter": 2 }, { "change_in_working_capital": 78472, "financing_cash_flow": 194386, "investing_cash_flow": -164885, "net_cash_flow": 5535744, "operating_cash_flow": 5927935, "quarter": 3 }, { "change_in_working_capital": -8955, "financing_cash_flow": -25567, "investing_cash_flow": -254909, "net_cash_flow": 6393902, "operating_cash_flow": 6705767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6929351843398069, "current_ratio": 1.6466938828313435, "debt_to_equity_ratio": 0.7122215372284834, "profit_margin": 0.15801434253887295, "quarter": 1, "return_on_assets": 0.10949369757550732, "return_on_equity": 0.16897569367833828 }, { "asset_turnover_ratio": 0.662970652545379, "current_ratio": 1.5918492453094304, "debt_to_equity_ratio": 0.7139569548085349, "profit_margin": 0.15478919299829985, "quarter": 2, "return_on_assets": 0.10262069228905547, "return_on_equity": 0.15951763873662528 }, { "asset_turnover_ratio": 0.6343018808185471, "current_ratio": 1.4170525782276477, "debt_to_equity_ratio": 0.7161779233941787, "profit_margin": 0.15034253140502388, "quarter": 3, "return_on_assets": 0.09536255043722812, "return_on_equity": 0.14941089935346807 }, { "asset_turnover_ratio": 0.6068728264766083, "current_ratio": 1.4928110062604747, "debt_to_equity_ratio": 0.7029482128345398, "profit_margin": 0.1682055358594589, "quarter": 4, "return_on_assets": 0.10207936897604232, "return_on_equity": 0.15773444622826233 } ], "income_statement": [ { "depreciation": 1580884, "expenses": 23346802, "income_tax": 1709637, "marketing_expense": 4137686, "net_income": 6411946, "net_profit": 4702309, "operational_expense": 14751802, "product_revenue": 11628350, "quarter": 1, "rd_expense": 2529629, "revenue": 29758748, "salaries_expense": 11494617, "service_revenue": 18130398 }, { "depreciation": 1621288, "expenses": 22967386, "income_tax": 1740577, "marketing_expense": 2329574, "net_income": 6265514, "net_profit": 4524937, "operational_expense": 12717828, "product_revenue": 6077072, "quarter": 2, "rd_expense": 2798768, "revenue": 29232900, "salaries_expense": 9418971, "service_revenue": 23155828 }, { "depreciation": 1610647, "expenses": 22594137, "income_tax": 1804920, "marketing_expense": 3547123, "net_income": 6122208, "net_profit": 4317288, "operational_expense": 13404807, "product_revenue": 10110781, "quarter": 3, "rd_expense": 4376954, "revenue": 28716345, "salaries_expense": 7699612, "service_revenue": 18605564 }, { "depreciation": 1960871, "expenses": 22226953, "income_tax": 1237068, "marketing_expense": 3348619, "net_income": 5981964, "net_profit": 4744896, "operational_expense": 13108537, "product_revenue": 7722754, "quarter": 4, "rd_expense": 2758490, "revenue": 28208917, "salaries_expense": 8415874, "service_revenue": 20486163 } ], "market_conditions": { "gdp_growth": [ 0.0045978393282511895, 0.001134636036029292, 0.0073945657004797685, 0.0039666676275966276 ], "inflation_rate": [ 0.03252530599745585, 0.034355166665129964, 0.03172383474338667, 0.0358699282047715 ], "interest_rate": [ 0.0547434257227725, 0.05749741499479933, 0.05866083721517017, 0.05145068798583542 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 80830, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 44878855, "net_revenue": 34617286, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 52770 }, { "average_project_size": 178740, "billable_hours_per_employee": 102, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 39945653, "net_revenue": 34384303, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 52415 }, { "average_project_size": 134383, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 38763802, "net_revenue": 34152888, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 52062 }, { "average_project_size": 140188, "billable_hours_per_employee": 111, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 43743275, "net_revenue": 33923031, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 51712 } ], "balance_sheet": [ { "assets": 46126632, "current_assets": 15731194, "current_liabilities": 11982286, "equity": 31309179, "fixed_assets": 30395438, "liabilities": 21457510, "long_term_liabilities": 9475224, "quarter": 1 }, { "assets": 46786065, "current_assets": 17133624, "current_liabilities": 11804478, "equity": 31840524, "fixed_assets": 29652441, "liabilities": 21841833, "long_term_liabilities": 10037355, "quarter": 2 }, { "assets": 47454926, "current_assets": 22174704, "current_liabilities": 13104323, "equity": 32160528, "fixed_assets": 25280222, "liabilities": 22233039, "long_term_liabilities": 9128716, "quarter": 3 }, { "assets": 48133348, "current_assets": 19000082, "current_liabilities": 13073864, "equity": 31689510, "fixed_assets": 29133266, "liabilities": 22631252, "long_term_liabilities": 9557388, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8429, "financing_cash_flow": 112255, "investing_cash_flow": -160611, "net_cash_flow": 8416888, "operating_cash_flow": 8662820, "quarter": 1 }, { "change_in_working_capital": -70635, "financing_cash_flow": 2907, "investing_cash_flow": -393904, "net_cash_flow": 9035815, "operating_cash_flow": 9285091, "quarter": 2 }, { "change_in_working_capital": -24454, "financing_cash_flow": -141100, "investing_cash_flow": -159201, "net_cash_flow": 8423159, "operating_cash_flow": 8702207, "quarter": 3 }, { "change_in_working_capital": -9172, "financing_cash_flow": 162190, "investing_cash_flow": -332853, "net_cash_flow": 7609441, "operating_cash_flow": 7791531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.750483711882541, "current_ratio": 1.3128708495190318, "debt_to_equity_ratio": 0.6853424677791775, "profit_margin": 0.19181333279564436, "quarter": 1, "return_on_assets": 0.14395278198503633, "return_on_equity": 0.21208020178363668 }, { "asset_turnover_ratio": 0.7349261580344489, "current_ratio": 1.4514512204605743, "debt_to_equity_ratio": 0.6859759280343501, "profit_margin": 0.20056512414981917, "quarter": 2, "return_on_assets": 0.14740055612712888, "return_on_equity": 0.2165885209678082 }, { "asset_turnover_ratio": 0.7196911022472146, "current_ratio": 1.6921670810464609, "debt_to_equity_ratio": 0.6913144896128571, "profit_margin": 0.20316410723450387, "quarter": 3, "return_on_assets": 0.14621540027267138, "return_on_equity": 0.21575022027001547 }, { "asset_turnover_ratio": 0.704771897437926, "current_ratio": 1.4532874137286422, "debt_to_equity_ratio": 0.7141559462421476, "profit_margin": 0.18239567095286974, "quarter": 4, "return_on_assets": 0.12854734310191762, "return_on_equity": 0.19525117302223985 } ], "income_statement": [ { "depreciation": 2022763, "expenses": 25475831, "income_tax": 2501398, "marketing_expense": 2777235, "net_income": 9141455, "net_profit": 6640057, "operational_expense": 14708451, "product_revenue": 13672344, "quarter": 1, "rd_expense": 5033675, "revenue": 34617286, "salaries_expense": 8996701, "service_revenue": 20944942 }, { "depreciation": 2388799, "expenses": 25391346, "income_tax": 2096665, "marketing_expense": 4679265, "net_income": 8992957, "net_profit": 6896292, "operational_expense": 15783672, "product_revenue": 8793018, "quarter": 2, "rd_expense": 3035451, "revenue": 34384303, "salaries_expense": 12538203, "service_revenue": 25591285 }, { "depreciation": 1763566, "expenses": 25307142, "income_tax": 1907105, "marketing_expense": 3654303, "net_income": 8845746, "net_profit": 6938641, "operational_expense": 13878716, "product_revenue": 9690243, "quarter": 3, "rd_expense": 4814954, "revenue": 34152888, "salaries_expense": 7608810, "service_revenue": 24462645 }, { "depreciation": 1604117, "expenses": 25223217, "income_tax": 2512400, "marketing_expense": 3168202, "net_income": 8699814, "net_profit": 6187414, "operational_expense": 15012931, "product_revenue": 7974806, "quarter": 4, "rd_expense": 3760770, "revenue": 33923031, "salaries_expense": 12489089, "service_revenue": 25948225 } ], "market_conditions": { "gdp_growth": [ -0.007523683052201585, -0.0060164877483872645, -0.012904231558848064, -0.01046995962654013 ], "inflation_rate": [ 0.023753547861451, 0.027403114082449526, 0.026287246172580152, 0.030835876100601775 ], "interest_rate": [ 0.04508900726395834, 0.03860722027450644, 0.04392323822838949, 0.042033661717945224 ], "year": 1997 }, "random_event": { "description": "Reynolds and Sons Senior Leadership Change in 1997", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 144353, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 38404524, "net_revenue": 31966405, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 48729 }, { "average_project_size": 194085, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 34807113, "net_revenue": 31627114, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 48212 }, { "average_project_size": 180974, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 35855448, "net_revenue": 31291424, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 47700 }, { "average_project_size": 53306, "billable_hours_per_employee": 137, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 39375674, "net_revenue": 30959297, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 47194 } ], "balance_sheet": [ { "assets": 35672592, "current_assets": 16261668, "current_liabilities": 9422942, "equity": 28910496, "fixed_assets": 19410924, "liabilities": 15789222, "long_term_liabilities": 6366280, "quarter": 1 }, { "assets": 36267586, "current_assets": 14457274, "current_liabilities": 8377675, "equity": 29946217, "fixed_assets": 21810312, "liabilities": 16140830, "long_term_liabilities": 7763155, "quarter": 2 }, { "assets": 36872505, "current_assets": 13790497, "current_liabilities": 9472609, "equity": 29051978, "fixed_assets": 23082008, "liabilities": 16500269, "long_term_liabilities": 7027660, "quarter": 3 }, { "assets": 37487513, "current_assets": 11753777, "current_liabilities": 8968722, "equity": 29633839, "fixed_assets": 25733736, "liabilities": 16867712, "long_term_liabilities": 7898990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61077, "financing_cash_flow": 134381, "investing_cash_flow": -453112, "net_cash_flow": 10054112, "operating_cash_flow": 10377421, "quarter": 1 }, { "change_in_working_capital": -34583, "financing_cash_flow": 24946, "investing_cash_flow": -403471, "net_cash_flow": 11186631, "operating_cash_flow": 11342181, "quarter": 2 }, { "change_in_working_capital": 18869, "financing_cash_flow": -16633, "investing_cash_flow": -144265, "net_cash_flow": 9894027, "operating_cash_flow": 10427329, "quarter": 3 }, { "change_in_working_capital": -65342, "financing_cash_flow": 95933, "investing_cash_flow": -327151, "net_cash_flow": 10439041, "operating_cash_flow": 10787229, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8961054750380909, "current_ratio": 1.72575274261478, "debt_to_equity_ratio": 0.5461415120653759, "profit_margin": 0.282394157241016, "quarter": 1, "return_on_assets": 0.25305495042244197, "return_on_equity": 0.3122438992399162 }, { "asset_turnover_ratio": 0.8720490522859724, "current_ratio": 1.7256904809508604, "debt_to_equity_ratio": 0.5389939570664302, "profit_margin": 0.31047603647933225, "quarter": 2, "return_on_assets": 0.2707503333693067, "return_on_equity": 0.3279032206305057 }, { "asset_turnover_ratio": 0.8486384095683219, "current_ratio": 1.4558288007031643, "debt_to_equity_ratio": 0.5679568186372714, "profit_margin": 0.2773840525761947, "quarter": 3, "return_on_assets": 0.23539876121787764, "return_on_equity": 0.29876595665878586 }, { "asset_turnover_ratio": 0.8258562524539839, "current_ratio": 1.3105297499465365, "debt_to_equity_ratio": 0.5692044152632401, "profit_margin": 0.2911577094273168, "quarter": 4, "return_on_assets": 0.2404544147807298, "return_on_equity": 0.3041805687072809 } ], "income_statement": [ { "depreciation": 1350295, "expenses": 19521580, "income_tax": 3417699, "marketing_expense": 3817696, "net_income": 12444825, "net_profit": 9027126, "operational_expense": 11528011, "product_revenue": 6862453, "quarter": 1, "rd_expense": 2740284, "revenue": 31966405, "salaries_expense": 8563495, "service_revenue": 25103952 }, { "depreciation": 1522720, "expenses": 19350113, "income_tax": 2457540, "marketing_expense": 2389976, "net_income": 12277001, "net_profit": 9819461, "operational_expense": 9915433, "product_revenue": 8941230, "quarter": 2, "rd_expense": 2009274, "revenue": 31627114, "salaries_expense": 6408979, "service_revenue": 22685884 }, { "depreciation": 1747587, "expenses": 19180153, "income_tax": 3431529, "marketing_expense": 2350819, "net_income": 12111271, "net_profit": 8679742, "operational_expense": 11792807, "product_revenue": 6869967, "quarter": 3, "rd_expense": 1953256, "revenue": 31291424, "salaries_expense": 7137130, "service_revenue": 24421457 }, { "depreciation": 1773191, "expenses": 19011686, "income_tax": 2933573, "marketing_expense": 3777330, "net_income": 11947611, "net_profit": 9014038, "operational_expense": 12104996, "product_revenue": 10801572, "quarter": 4, "rd_expense": 3241493, "revenue": 30959297, "salaries_expense": 7313116, "service_revenue": 20157725 } ], "market_conditions": { "gdp_growth": [ -0.01124955627959369, 0.004531567812617978, -0.002705354827916555, -0.00011066774305016312 ], "inflation_rate": [ 0.030639581407835865, 0.024508602623219414, 0.029101248234114252, 0.025265719486157575 ], "interest_rate": [ 0.04471933316835216, 0.039188355283313395, 0.03891428022982304, 0.04083417402170947 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 121120, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 67181355, "net_revenue": 51682945, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 78785 }, { "average_project_size": 54980, "billable_hours_per_employee": 144, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 63522539, "net_revenue": 52165705, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 79521 }, { "average_project_size": 131391, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 66727958, "net_revenue": 52652975, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 80264 }, { "average_project_size": 108364, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 60420265, "net_revenue": 53144797, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 81013 } ], "balance_sheet": [ { "assets": 57775265, "current_assets": 18192104, "current_liabilities": 14132748, "equity": 41585226, "fixed_assets": 39583161, "liabilities": 29479408, "long_term_liabilities": 15346660, "quarter": 1 }, { "assets": 59377425, "current_assets": 25618430, "current_liabilities": 13145616, "equity": 42504156, "fixed_assets": 33758995, "liabilities": 29971191, "long_term_liabilities": 16825575, "quarter": 2 }, { "assets": 61024014, "current_assets": 21328051, "current_liabilities": 14094716, "equity": 43065394, "fixed_assets": 39695963, "liabilities": 30471179, "long_term_liabilities": 16376463, "quarter": 3 }, { "assets": 62716264, "current_assets": 26282529, "current_liabilities": 12947275, "equity": 43628602, "fixed_assets": 36433735, "liabilities": 30979507, "long_term_liabilities": 18032232, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43117, "financing_cash_flow": -184592, "investing_cash_flow": -129098, "net_cash_flow": 15832182, "operating_cash_flow": 15914638, "quarter": 1 }, { "change_in_working_capital": -45802, "financing_cash_flow": -115381, "investing_cash_flow": -111841, "net_cash_flow": 16562549, "operating_cash_flow": 16423466, "quarter": 2 }, { "change_in_working_capital": 83802, "financing_cash_flow": 30703, "investing_cash_flow": -240965, "net_cash_flow": 13873347, "operating_cash_flow": 14340425, "quarter": 3 }, { "change_in_working_capital": -65226, "financing_cash_flow": -122901, "investing_cash_flow": -131543, "net_cash_flow": 14549199, "operating_cash_flow": 14972958, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8945514140004377, "current_ratio": 1.287230480583111, "debt_to_equity_ratio": 0.7088913740663572, "profit_margin": 0.2571325801964265, "quarter": 1, "return_on_assets": 0.23001831320029428, "return_on_equity": 0.31956947883366077 }, { "asset_turnover_ratio": 0.8785444131334426, "current_ratio": 1.9488192869774987, "debt_to_equity_ratio": 0.7051355401575319, "profit_margin": 0.2510830055876749, "quarter": 2, "return_on_assets": 0.22058757179180472, "return_on_equity": 0.3081562659425586 }, { "asset_turnover_ratio": 0.8628238548844066, "current_ratio": 1.513194802931822, "debt_to_equity_ratio": 0.7075560251463159, "profit_margin": 0.23764201358042922, "quarter": 3, "return_on_assets": 0.20504319823995845, "return_on_equity": 0.2905478816703732 }, { "asset_turnover_ratio": 0.8473846114302982, "current_ratio": 2.0299660739422003, "debt_to_equity_ratio": 0.7100733367528027, "profit_margin": 0.22376310892673087, "quarter": 4, "return_on_assets": 0.18961341511031332, "return_on_equity": 0.27256993015728537 } ], "income_statement": [ { "depreciation": 2625269, "expenses": 35042505, "income_tax": 3351071, "marketing_expense": 3972549, "net_income": 16640440, "net_profit": 13289369, "operational_expense": 21829723, "product_revenue": 17743476, "quarter": 1, "rd_expense": 6948045, "revenue": 51682945, "salaries_expense": 14633267, "service_revenue": 33939469 }, { "depreciation": 3325544, "expenses": 35511363, "income_tax": 3556420, "marketing_expense": 5178159, "net_income": 16654342, "net_profit": 13097922, "operational_expense": 23940322, "product_revenue": 11268427, "quarter": 2, "rd_expense": 5100230, "revenue": 52165705, "salaries_expense": 12312626, "service_revenue": 40897278 }, { "depreciation": 1827866, "expenses": 35986495, "income_tax": 4153921, "marketing_expense": 6170440, "net_income": 16666480, "net_profit": 12512559, "operational_expense": 22548469, "product_revenue": 15688620, "quarter": 3, "rd_expense": 5771976, "revenue": 52652975, "salaries_expense": 15197180, "service_revenue": 36964355 }, { "depreciation": 3081113, "expenses": 36467984, "income_tax": 4784968, "marketing_expense": 4996819, "net_income": 16676813, "net_profit": 11891845, "operational_expense": 20407454, "product_revenue": 16978704, "quarter": 4, "rd_expense": 5907110, "revenue": 53144797, "salaries_expense": 13649028, "service_revenue": 36166093 } ], "market_conditions": { "gdp_growth": [ -0.01570608446199665, -0.025978399131423264, -0.020998105604494752, -0.011571638123980722 ], "inflation_rate": [ 0.021465400717789716, 0.027430942985054916, 0.023525348774544038, 0.0251775096701539 ], "interest_rate": [ 0.04769888628332005, 0.05416517559720496, 0.04643418790682776, 0.04802641943006418 ], "year": 1999 }, "random_event": { "description": "Reynolds and Sons Introduction of New Service in 1999", "impact": -0.01, "type": "Introduction of New Service" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 193747, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 114981874, "net_revenue": 96518620, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 147132 }, { "average_project_size": 110322, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 112441114, "net_revenue": 96132820, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 146544 }, { "average_project_size": 102830, "billable_hours_per_employee": 146, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 107924241, "net_revenue": 95748563, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 145958 }, { "average_project_size": 148254, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 110421244, "net_revenue": 95365842, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 145375 } ], "balance_sheet": [ { "assets": 105869214, "current_assets": 39022805, "current_liabilities": 26005758, "equity": 77384733, "fixed_assets": 66846409, "liabilities": 53338773, "long_term_liabilities": 27333015, "quarter": 1 }, { "assets": 108699602, "current_assets": 43791881, "current_liabilities": 32203446, "equity": 77704079, "fixed_assets": 64907721, "liabilities": 54856188, "long_term_liabilities": 22652742, "quarter": 2 }, { "assets": 111605660, "current_assets": 35964266, "current_liabilities": 22590827, "equity": 80191852, "fixed_assets": 75641394, "liabilities": 56416772, "long_term_liabilities": 33825945, "quarter": 3 }, { "assets": 114589410, "current_assets": 46719550, "current_liabilities": 30846075, "equity": 81154804, "fixed_assets": 67869860, "liabilities": 58021752, "long_term_liabilities": 27175677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41264, "financing_cash_flow": -21524, "investing_cash_flow": -336888, "net_cash_flow": 29231379, "operating_cash_flow": 29694426, "quarter": 1 }, { "change_in_working_capital": 78226, "financing_cash_flow": 91967, "investing_cash_flow": -421831, "net_cash_flow": 29649171, "operating_cash_flow": 30222915, "quarter": 2 }, { "change_in_working_capital": -48839, "financing_cash_flow": -2295, "investing_cash_flow": -255629, "net_cash_flow": 28741713, "operating_cash_flow": 28795370, "quarter": 3 }, { "change_in_working_capital": 64102, "financing_cash_flow": 37071, "investing_cash_flow": -144757, "net_cash_flow": 28721257, "operating_cash_flow": 28777513, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9116778745518976, "current_ratio": 1.5005448024241401, "debt_to_equity_ratio": 0.6892673907655661, "profit_margin": 0.2575077430655349, "quarter": 1, "return_on_assets": 0.23476411187864302, "return_on_equity": 0.3211782355054452 }, { "asset_turnover_ratio": 0.8843898066894486, "current_ratio": 1.3598507749760693, "debt_to_equity_ratio": 0.7059627847850819, "profit_margin": 0.2482051915256413, "quarter": 2, "return_on_assets": 0.21951014135267946, "return_on_equity": 0.3070709454004339 }, { "asset_turnover_ratio": 0.8579185231286657, "current_ratio": 1.5919853664498427, "debt_to_equity_ratio": 0.7035224975225662, "profit_margin": 0.2611314803753243, "quarter": 3, "return_on_assets": 0.22402953398600034, "return_on_equity": 0.31178933241247503 }, { "asset_turnover_ratio": 0.832239576065537, "current_ratio": 1.5146027492963043, "debt_to_equity_ratio": 0.7149515387899895, "profit_margin": 0.2578192095236783, "quarter": 4, "return_on_assets": 0.21456734963553786, "return_on_equity": 0.3029659957037171 } ], "income_statement": [ { "depreciation": 4840134, "expenses": 64589092, "income_tax": 7075236, "marketing_expense": 8108941, "net_income": 31929528, "net_profit": 24854292, "operational_expense": 41560865, "product_revenue": 36223901, "quarter": 1, "rd_expense": 11322932, "revenue": 96518620, "salaries_expense": 25417230, "service_revenue": 60294719 }, { "depreciation": 6362250, "expenses": 63914908, "income_tax": 8357247, "marketing_expense": 11251335, "net_income": 32217912, "net_profit": 23860665, "operational_expense": 43196205, "product_revenue": 20329449, "quarter": 2, "rd_expense": 7780934, "revenue": 96132820, "salaries_expense": 27765096, "service_revenue": 75803371 }, { "depreciation": 3792406, "expenses": 63247761, "income_tax": 7497838, "marketing_expense": 8607580, "net_income": 32500802, "net_profit": 25002964, "operational_expense": 37052881, "product_revenue": 21072414, "quarter": 3, "rd_expense": 8624493, "revenue": 95748563, "salaries_expense": 22469946, "service_revenue": 74676149 }, { "depreciation": 4190367, "expenses": 62587578, "income_tax": 8191118, "marketing_expense": 11557232, "net_income": 32778264, "net_profit": 24587146, "operational_expense": 33290425, "product_revenue": 23263027, "quarter": 4, "rd_expense": 6639276, "revenue": 95365842, "salaries_expense": 20252139, "service_revenue": 72102815 } ], "market_conditions": { "gdp_growth": [ -0.0051083896164413, -0.001130321576559911, 0.009371765150736955, -0.005021814913959076 ], "inflation_rate": [ 0.025389245568434048, 0.0313345619447629, 0.03380156776145706, 0.03303621822971767 ], "interest_rate": [ 0.04498631330461644, 0.04320614601394021, 0.04787195621980207, 0.04172816524357661 ], "year": 2000 }, "random_event": { "description": "Reynolds and Sons Technology Adoption in 2000", "impact": 0.04, "type": "Technology Adoption" }, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Susanburgh", "name": "Garcia-Reyes", "num_employees": 544, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.garcia-reyes.com" }

[ { "advertising_kpis": [ { "average_project_size": 155615, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 6226989, "net_revenue": 4798850, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 8821 }, { "average_project_size": 183878, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 5651579, "net_revenue": 4711660, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 8661 }, { "average_project_size": 116144, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 5445874, "net_revenue": 4626055, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8504 }, { "average_project_size": 58213, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 5862849, "net_revenue": 4542005, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 8349 } ], "balance_sheet": [ { "assets": 5523642, "current_assets": 2017741, "current_liabilities": 970207, "equity": 4584900, "fixed_assets": 3505901, "liabilities": 2222728, "long_term_liabilities": 1252521, "quarter": 1 }, { "assets": 5692007, "current_assets": 1737796, "current_liabilities": 1317111, "equity": 4681809, "fixed_assets": 3954211, "liabilities": 2251054, "long_term_liabilities": 933943, "quarter": 2 }, { "assets": 5865505, "current_assets": 2133047, "current_liabilities": 1054391, "equity": 4764347, "fixed_assets": 3732458, "liabilities": 2279741, "long_term_liabilities": 1225350, "quarter": 3 }, { "assets": 6044290, "current_assets": 2649368, "current_liabilities": 1106161, "equity": 4881133, "fixed_assets": 3394922, "liabilities": 2308793, "long_term_liabilities": 1202632, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87962, "financing_cash_flow": -65061, "investing_cash_flow": -132459, "net_cash_flow": 1682840, "operating_cash_flow": 1587538, "quarter": 1 }, { "change_in_working_capital": 47205, "financing_cash_flow": -110731, "investing_cash_flow": -331813, "net_cash_flow": 1018453, "operating_cash_flow": 1467563, "quarter": 2 }, { "change_in_working_capital": 88964, "financing_cash_flow": 180595, "investing_cash_flow": -116374, "net_cash_flow": 1094055, "operating_cash_flow": 1389979, "quarter": 3 }, { "change_in_working_capital": -63421, "financing_cash_flow": 137243, "investing_cash_flow": -400469, "net_cash_flow": 1191106, "operating_cash_flow": 1390495, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8687836756980267, "current_ratio": 2.079701548226306, "debt_to_equity_ratio": 0.48479312525900237, "profit_margin": 0.26756118653427385, "quarter": 1, "return_on_assets": 0.23245279111137182, "return_on_equity": 0.2800466749547427 }, { "asset_turnover_ratio": 0.8277677803277473, "current_ratio": 1.3193998076092297, "debt_to_equity_ratio": 0.48080859343044535, "profit_margin": 0.26335856152608633, "quarter": 2, "return_on_assets": 0.21799973190475697, "return_on_equity": 0.26503772366621536 }, { "asset_turnover_ratio": 0.7886882715128536, "current_ratio": 2.0230132844457134, "debt_to_equity_ratio": 0.47850020160160456, "profit_margin": 0.25477064150772094, "quarter": 3, "return_on_assets": 0.20093461688294528, "return_on_equity": 0.2473755584973135 }, { "asset_turnover_ratio": 0.7514538514862787, "current_ratio": 2.395101617214854, "debt_to_equity_ratio": 0.4730035014411613, "profit_margin": 0.25223133836268347, "quarter": 4, "return_on_assets": 0.18954021067817725, "return_on_equity": 0.2347069829894002 } ], "income_statement": [ { "depreciation": 303552, "expenses": 3142744, "income_tax": 372120, "marketing_expense": 578814, "net_income": 1656106, "net_profit": 1283986, "operational_expense": 1854873, "product_revenue": 1865634, "quarter": 1, "rd_expense": 410263, "revenue": 4798850, "salaries_expense": 1549735, "service_revenue": 2933216 }, { "depreciation": 226707, "expenses": 3093299, "income_tax": 377505, "marketing_expense": 455722, "net_income": 1618361, "net_profit": 1240856, "operational_expense": 2050439, "product_revenue": 1644459, "quarter": 2, "rd_expense": 334710, "revenue": 4711660, "salaries_expense": 1071516, "service_revenue": 3067201 }, { "depreciation": 211396, "expenses": 3044632, "income_tax": 402840, "marketing_expense": 584717, "net_income": 1581423, "net_profit": 1178583, "operational_expense": 1984930, "product_revenue": 1196630, "quarter": 3, "rd_expense": 442041, "revenue": 4626055, "salaries_expense": 1334406, "service_revenue": 3429425 }, { "depreciation": 244859, "expenses": 2996731, "income_tax": 399638, "marketing_expense": 563347, "net_income": 1545274, "net_profit": 1145636, "operational_expense": 1700052, "product_revenue": 1127904, "quarter": 4, "rd_expense": 372411, "revenue": 4542005, "salaries_expense": 1273502, "service_revenue": 3414101 } ], "market_conditions": { "gdp_growth": [ 0.049694412870873304, 0.03379834763943579, 0.041662211203061475, 0.03395642279417229 ], "inflation_rate": [ 0.009605020469094314, 0.012212758177400224, 0.008291167658320333, 0.011760711360949496 ], "interest_rate": [ 0.016520866468962635, 0.015596979053137804, 0.01837896995095897, 0.017031034825585368 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 129706, "billable_hours_per_employee": 150, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 3450588, "net_revenue": 3076511, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 5655 }, { "average_project_size": 151013, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 3741628, "net_revenue": 3040529, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 5589 }, { "average_project_size": 68422, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 3673302, "net_revenue": 3004968, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5524 }, { "average_project_size": 165281, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 3677368, "net_revenue": 2969823, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 5459 } ], "balance_sheet": [ { "assets": 3747348, "current_assets": 1513749, "current_liabilities": 940526, "equity": 2786045, "fixed_assets": 2233599, "liabilities": 1694233, "long_term_liabilities": 753707, "quarter": 1 }, { "assets": 3855727, "current_assets": 1859991, "current_liabilities": 713492, "equity": 2915311, "fixed_assets": 1995736, "liabilities": 1727567, "long_term_liabilities": 1014075, "quarter": 2 }, { "assets": 3967240, "current_assets": 1275840, "current_liabilities": 778286, "equity": 3007737, "fixed_assets": 2691400, "liabilities": 1761557, "long_term_liabilities": 983271, "quarter": 3 }, { "assets": 4081979, "current_assets": 1574436, "current_liabilities": 835058, "equity": 3006845, "fixed_assets": 2507543, "liabilities": 1796216, "long_term_liabilities": 961158, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75408, "financing_cash_flow": -84039, "investing_cash_flow": -111558, "net_cash_flow": 349497, "operating_cash_flow": 900715, "quarter": 1 }, { "change_in_working_capital": -73098, "financing_cash_flow": -62360, "investing_cash_flow": -491092, "net_cash_flow": 742646, "operating_cash_flow": 909725, "quarter": 2 }, { "change_in_working_capital": 73557, "financing_cash_flow": 36961, "investing_cash_flow": -464494, "net_cash_flow": 899179, "operating_cash_flow": 984777, "quarter": 3 }, { "change_in_working_capital": -70303, "financing_cash_flow": -120743, "investing_cash_flow": -465714, "net_cash_flow": 541475, "operating_cash_flow": 860678, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8209835328877916, "current_ratio": 1.609470657908447, "debt_to_equity_ratio": 0.608114011080223, "profit_margin": 0.23823415550927657, "quarter": 1, "return_on_assets": 0.19558631864454543, "return_on_equity": 0.263071845573205 }, { "asset_turnover_ratio": 0.788574761646766, "current_ratio": 2.606884169689359, "debt_to_equity_ratio": 0.5925841188127099, "profit_margin": 0.2588862003947339, "quarter": 2, "return_on_assets": 0.2041511237699142, "return_on_equity": 0.27000584157230567 }, { "asset_turnover_ratio": 0.7574454784686583, "current_ratio": 1.6392945523881965, "debt_to_equity_ratio": 0.5856752102993048, "profit_margin": 0.2669093314804018, "quarter": 3, "return_on_assets": 0.20216926629092266, "return_on_equity": 0.26666360788858867 }, { "asset_turnover_ratio": 0.7275448991775803, "current_ratio": 1.8854211324243346, "debt_to_equity_ratio": 0.5973756545482058, "profit_margin": 0.24280302226765701, "quarter": 4, "return_on_assets": 0.1766501003557343, "return_on_equity": 0.2398134922152622 } ], "income_statement": [ { "depreciation": 167785, "expenses": 2035328, "income_tax": 308253, "marketing_expense": 311624, "net_income": 1041183, "net_profit": 732930, "operational_expense": 1289643, "product_revenue": 810830, "quarter": 1, "rd_expense": 391657, "revenue": 3076511, "salaries_expense": 757849, "service_revenue": 2265681 }, { "depreciation": 122574, "expenses": 2016753, "income_tax": 236625, "marketing_expense": 348743, "net_income": 1023776, "net_profit": 787151, "operational_expense": 1088199, "product_revenue": 719096, "quarter": 2, "rd_expense": 209507, "revenue": 3040529, "salaries_expense": 969173, "service_revenue": 2321433 }, { "depreciation": 182723, "expenses": 1998349, "income_tax": 204565, "marketing_expense": 211173, "net_income": 1006619, "net_profit": 802054, "operational_expense": 1094686, "product_revenue": 894950, "quarter": 3, "rd_expense": 370589, "revenue": 3004968, "salaries_expense": 795979, "service_revenue": 2110018 }, { "depreciation": 139596, "expenses": 1980112, "income_tax": 268629, "marketing_expense": 304037, "net_income": 989711, "net_profit": 721082, "operational_expense": 1046940, "product_revenue": 733779, "quarter": 4, "rd_expense": 261586, "revenue": 2969823, "salaries_expense": 637071, "service_revenue": 2236044 } ], "market_conditions": { "gdp_growth": [ 0.03035551997746757, 0.031465692920304884, 0.041587567316886974, 0.027357607540285378 ], "inflation_rate": [ 0.008465581727161246, 0.01314889233902275, 0.011205961428233172, 0.01185689098824148 ], "interest_rate": [ 0.008309898471385897, 0.01070200847094253, 0.014334500764721803, 0.009234162133336847 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 188717, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 5560818, "net_revenue": 4316102, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 7934 }, { "average_project_size": 106132, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 5271915, "net_revenue": 4197941, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7717 }, { "average_project_size": 149813, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 4693262, "net_revenue": 4083016, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 7506 }, { "average_project_size": 99960, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 4620764, "net_revenue": 3971237, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 7300 } ], "balance_sheet": [ { "assets": 4357708, "current_assets": 1525631, "current_liabilities": 1293841, "equity": 3039732, "fixed_assets": 2832077, "liabilities": 2557008, "long_term_liabilities": 1263167, "quarter": 1 }, { "assets": 4469048, "current_assets": 1929603, "current_liabilities": 1115049, "equity": 3071332, "fixed_assets": 2539445, "liabilities": 2584319, "long_term_liabilities": 1469270, "quarter": 2 }, { "assets": 4583233, "current_assets": 1782580, "current_liabilities": 1411069, "equity": 3101993, "fixed_assets": 2800653, "liabilities": 2611922, "long_term_liabilities": 1200853, "quarter": 3 }, { "assets": 4700335, "current_assets": 1596415, "current_liabilities": 1455389, "equity": 3079348, "fixed_assets": 3103920, "liabilities": 2639819, "long_term_liabilities": 1184430, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34430, "financing_cash_flow": -135499, "investing_cash_flow": -289258, "net_cash_flow": 1060342, "operating_cash_flow": 1411371, "quarter": 1 }, { "change_in_working_capital": -90328, "financing_cash_flow": 198920, "investing_cash_flow": -462070, "net_cash_flow": 882067, "operating_cash_flow": 1359525, "quarter": 2 }, { "change_in_working_capital": -12218, "financing_cash_flow": -30093, "investing_cash_flow": -490156, "net_cash_flow": 1229123, "operating_cash_flow": 1269091, "quarter": 3 }, { "change_in_working_capital": -81205, "financing_cash_flow": 161188, "investing_cash_flow": -106059, "net_cash_flow": 903634, "operating_cash_flow": 1230509, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9904523203482197, "current_ratio": 1.179148751662685, "debt_to_equity_ratio": 0.8411952106304108, "profit_margin": 0.28707199227451063, "quarter": 1, "return_on_assets": 0.2843311208552753, "return_on_equity": 0.40761225002730506 }, { "asset_turnover_ratio": 0.9393367446489722, "current_ratio": 1.7305096009233676, "debt_to_equity_ratio": 0.8414326422542402, "profit_margin": 0.2826630960273143, "quarter": 2, "return_on_assets": 0.2655158324546973, "return_on_equity": 0.3863480079652737 }, { "asset_turnover_ratio": 0.8908593562666354, "current_ratio": 1.2632833688501413, "debt_to_equity_ratio": 0.8420141502575924, "profit_margin": 0.27692323517713374, "quarter": 3, "return_on_assets": 0.24669965502517546, "return_on_equity": 0.3645017896558761 }, { "asset_turnover_ratio": 0.8448838221105517, "current_ratio": 1.0968991795320702, "debt_to_equity_ratio": 0.8572655640090046, "profit_margin": 0.25655280709763734, "quarter": 4, "return_on_assets": 0.2167573162338429, "return_on_equity": 0.330859649510221 } ], "income_statement": [ { "depreciation": 172339, "expenses": 2719247, "income_tax": 357823, "marketing_expense": 306516, "net_income": 1596855, "net_profit": 1239032, "operational_expense": 1751478, "product_revenue": 1047292, "quarter": 1, "rd_expense": 449007, "revenue": 4316102, "salaries_expense": 1345906, "service_revenue": 3268810 }, { "depreciation": 172922, "expenses": 2674150, "income_tax": 337188, "marketing_expense": 389258, "net_income": 1523791, "net_profit": 1186603, "operational_expense": 1858688, "product_revenue": 946853, "quarter": 2, "rd_expense": 443465, "revenue": 4197941, "salaries_expense": 989693, "service_revenue": 3251088 }, { "depreciation": 138409, "expenses": 2629802, "income_tax": 322532, "marketing_expense": 362029, "net_income": 1453214, "net_profit": 1130682, "operational_expense": 1360900, "product_revenue": 827644, "quarter": 3, "rd_expense": 518558, "revenue": 4083016, "salaries_expense": 1119853, "service_revenue": 3255372 }, { "depreciation": 211677, "expenses": 2586189, "income_tax": 366216, "marketing_expense": 476643, "net_income": 1385048, "net_profit": 1018832, "operational_expense": 1720303, "product_revenue": 1170851, "quarter": 4, "rd_expense": 385348, "revenue": 3971237, "salaries_expense": 1235973, "service_revenue": 2800386 } ], "market_conditions": { "gdp_growth": [ 0.02666913368598819, 0.031638327412664174, 0.03157680272804924, 0.026816378103184126 ], "inflation_rate": [ 0.007936883437827393, 0.00814575579177745, 0.004295853630648141, 0.006487640364562047 ], "interest_rate": [ 0.01647694359382368, 0.014383256925621311, 0.009062853608294058, 0.012409531002304769 ], "year": 2007 }, "random_event": { "description": "Garcia-Reyes Expansion to New Market in 2007", "impact": 0.01, "type": "Expansion to New Market" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 191352, "billable_hours_per_employee": 156, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 4084645, "net_revenue": 3264864, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 6002 }, { "average_project_size": 148858, "billable_hours_per_employee": 150, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 3840254, "net_revenue": 3183055, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5851 }, { "average_project_size": 74224, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 3940775, "net_revenue": 3103296, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5705 }, { "average_project_size": 152353, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 3802449, "net_revenue": 3025535, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 5562 } ], "balance_sheet": [ { "assets": 3874812, "current_assets": 1484165, "current_liabilities": 972660, "equity": 2748327, "fixed_assets": 2390647, "liabilities": 1737469, "long_term_liabilities": 764809, "quarter": 1 }, { "assets": 3925914, "current_assets": 1749473, "current_liabilities": 1021679, "equity": 2704849, "fixed_assets": 2176441, "liabilities": 1757365, "long_term_liabilities": 735686, "quarter": 2 }, { "assets": 3977690, "current_assets": 1909936, "current_liabilities": 829679, "equity": 2717947, "fixed_assets": 2067754, "liabilities": 1777488, "long_term_liabilities": 947809, "quarter": 3 }, { "assets": 4030149, "current_assets": 1298428, "current_liabilities": 1009840, "equity": 2777896, "fixed_assets": 2731721, "liabilities": 1797843, "long_term_liabilities": 788003, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86042, "financing_cash_flow": 44552, "investing_cash_flow": -105557, "net_cash_flow": 213736, "operating_cash_flow": 839413, "quarter": 1 }, { "change_in_working_capital": -76201, "financing_cash_flow": -147284, "investing_cash_flow": -223463, "net_cash_flow": 192550, "operating_cash_flow": 691413, "quarter": 2 }, { "change_in_working_capital": -98543, "financing_cash_flow": -57949, "investing_cash_flow": -188163, "net_cash_flow": 486375, "operating_cash_flow": 750965, "quarter": 3 }, { "change_in_working_capital": -20055, "financing_cash_flow": -82523, "investing_cash_flow": -193150, "net_cash_flow": 357022, "operating_cash_flow": 721325, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8425864274189303, "current_ratio": 1.5258826311352374, "debt_to_equity_ratio": 0.6321915114176734, "profit_margin": 0.18713918864614268, "quarter": 1, "return_on_assets": 0.1576809403914306, "return_on_equity": 0.2223112460780686 }, { "asset_turnover_ratio": 0.8107806233147237, "current_ratio": 1.7123509438874638, "debt_to_equity_ratio": 0.6497090965151844, "profit_margin": 0.1684859356812873, "quarter": 2, "return_on_assets": 0.13660513195143856, "return_on_equity": 0.19827354502968558 }, { "asset_turnover_ratio": 0.7801754284521921, "current_ratio": 2.30201800937471, "debt_to_equity_ratio": 0.6539818473281488, "profit_margin": 0.16683713058631855, "quarter": 3, "return_on_assets": 0.1301622298369154, "return_on_equity": 0.19049120531047883 }, { "asset_turnover_ratio": 0.7507253453904558, "current_ratio": 1.2857759645092293, "debt_to_equity_ratio": 0.6471959353409918, "profit_margin": 0.18032843778042562, "quarter": 4, "return_on_assets": 0.13537712873643135, "return_on_equity": 0.19640404104401316 } ], "income_statement": [ { "depreciation": 228429, "expenses": 2483290, "income_tax": 170590, "marketing_expense": 279836, "net_income": 781574, "net_profit": 610984, "operational_expense": 1655124, "product_revenue": 1123285, "quarter": 1, "rd_expense": 382558, "revenue": 3264864, "salaries_expense": 827023, "service_revenue": 2141579 }, { "depreciation": 155113, "expenses": 2424789, "income_tax": 221966, "marketing_expense": 253983, "net_income": 758266, "net_profit": 536300, "operational_expense": 1530682, "product_revenue": 1010679, "quarter": 2, "rd_expense": 346473, "revenue": 3183055, "salaries_expense": 1027780, "service_revenue": 2172376 }, { "depreciation": 233220, "expenses": 2367666, "income_tax": 217885, "marketing_expense": 276511, "net_income": 735630, "net_profit": 517745, "operational_expense": 1394747, "product_revenue": 895778, "quarter": 3, "rd_expense": 259152, "revenue": 3103296, "salaries_expense": 1156015, "service_revenue": 2207518 }, { "depreciation": 175735, "expenses": 2311889, "income_tax": 168056, "marketing_expense": 341583, "net_income": 713646, "net_profit": 545590, "operational_expense": 1180118, "product_revenue": 829941, "quarter": 4, "rd_expense": 407811, "revenue": 3025535, "salaries_expense": 1075030, "service_revenue": 2195594 } ], "market_conditions": { "gdp_growth": [ 0.03524069106253526, 0.03778978188891806, 0.03980990086039, 0.0394824178025228 ], "inflation_rate": [ 0.006079192280662103, 0.0081524436141194, 0.005757665954686917, 0.008546801007285469 ], "interest_rate": [ 0.014155733225001948, 0.00673689308365172, 0.011438261333598852, 0.010154024334231602 ], "year": 2008 }, "random_event": { "description": "Garcia-Reyes Senior Leadership Change in 2008", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 131650, "billable_hours_per_employee": 142, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 4977606, "net_revenue": 4052863, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7450 }, { "average_project_size": 119356, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 4628765, "net_revenue": 4008866, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 7369 }, { "average_project_size": 188768, "billable_hours_per_employee": 87, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 4745380, "net_revenue": 3965346, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7289 }, { "average_project_size": 80990, "billable_hours_per_employee": 128, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 4796134, "net_revenue": 3922299, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7210 } ], "balance_sheet": [ { "assets": 4286617, "current_assets": 1376922, "current_liabilities": 1354590, "equity": 2803730, "fixed_assets": 2909695, "liabilities": 2323185, "long_term_liabilities": 968595, "quarter": 1 }, { "assets": 4344593, "current_assets": 1750217, "current_liabilities": 1167731, "equity": 2840920, "fixed_assets": 2594376, "liabilities": 2354041, "long_term_liabilities": 1186310, "quarter": 2 }, { "assets": 4403353, "current_assets": 1779025, "current_liabilities": 1188969, "equity": 2886538, "fixed_assets": 2624328, "liabilities": 2385308, "long_term_liabilities": 1196339, "quarter": 3 }, { "assets": 4462907, "current_assets": 2027424, "current_liabilities": 1194869, "equity": 2888562, "fixed_assets": 2435483, "liabilities": 2416989, "long_term_liabilities": 1222120, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61159, "financing_cash_flow": -152293, "investing_cash_flow": -468120, "net_cash_flow": 945870, "operating_cash_flow": 1000176, "quarter": 1 }, { "change_in_working_capital": -51922, "financing_cash_flow": 148833, "investing_cash_flow": -450933, "net_cash_flow": 683381, "operating_cash_flow": 1052632, "quarter": 2 }, { "change_in_working_capital": 59958, "financing_cash_flow": -145062, "investing_cash_flow": -426291, "net_cash_flow": 790329, "operating_cash_flow": 1027529, "quarter": 3 }, { "change_in_working_capital": 86001, "financing_cash_flow": -126022, "investing_cash_flow": -288177, "net_cash_flow": 923166, "operating_cash_flow": 1091688, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9454688860702974, "current_ratio": 1.0164861692467833, "debt_to_equity_ratio": 0.8286051081951543, "profit_margin": 0.20733442013707348, "quarter": 1, "return_on_assets": 0.19602824325102988, "return_on_equity": 0.29970717579795486 }, { "asset_turnover_ratio": 0.9227253277809913, "current_ratio": 1.4988186491580682, "debt_to_equity_ratio": 0.8286192501020796, "profit_margin": 0.21212183195946185, "quarter": 2, "return_on_assets": 0.19573018692429878, "return_on_equity": 0.2993283865789955 }, { "asset_turnover_ratio": 0.9005287561546849, "current_ratio": 1.496275344437071, "debt_to_equity_ratio": 0.8263560015492607, "profit_margin": 0.21902073614761486, "quarter": 3, "return_on_assets": 0.19723447109509504, "return_on_equity": 0.3008770367824709 }, { "asset_turnover_ratio": 0.8788663980674479, "current_ratio": 1.6967751276499767, "debt_to_equity_ratio": 0.8367447193447812, "profit_margin": 0.21483420820289326, "quarter": 4, "return_on_assets": 0.18881056674494898, "return_on_equity": 0.291717470492238 } ], "income_statement": [ { "depreciation": 159878, "expenses": 2853739, "income_tax": 358826, "marketing_expense": 549896, "net_income": 1199124, "net_profit": 840298, "operational_expense": 1503066, "product_revenue": 1176766, "quarter": 1, "rd_expense": 507424, "revenue": 4052863, "salaries_expense": 924657, "service_revenue": 2876097 }, { "depreciation": 202264, "expenses": 2824537, "income_tax": 333961, "marketing_expense": 363322, "net_income": 1184329, "net_profit": 850368, "operational_expense": 1965705, "product_revenue": 1463028, "quarter": 2, "rd_expense": 406634, "revenue": 4008866, "salaries_expense": 980847, "service_revenue": 2545838 }, { "depreciation": 159036, "expenses": 2795635, "income_tax": 301218, "marketing_expense": 331863, "net_income": 1169711, "net_profit": 868493, "operational_expense": 1439555, "product_revenue": 1019069, "quarter": 3, "rd_expense": 411036, "revenue": 3965346, "salaries_expense": 1018166, "service_revenue": 2946277 }, { "depreciation": 249044, "expenses": 2767028, "income_tax": 312627, "marketing_expense": 341545, "net_income": 1155271, "net_profit": 842644, "operational_expense": 1499268, "product_revenue": 1001855, "quarter": 4, "rd_expense": 291154, "revenue": 3922299, "salaries_expense": 1046482, "service_revenue": 2920444 } ], "market_conditions": { "gdp_growth": [ 0.04650301888211718, 0.053248047429506805, 0.038698616979982656, 0.0431788964824857 ], "inflation_rate": [ 0.010812079688815139, 0.005775144139439741, 0.004818791481334728, 0.00818398219600151 ], "interest_rate": [ 0.013039143456716869, 0.013793508064796896, 0.011002600500613302, 0.01530183931306487 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 171191, "billable_hours_per_employee": 112, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 5367415, "net_revenue": 4718231, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 8673 }, { "average_project_size": 172103, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 5857186, "net_revenue": 4567642, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8396 }, { "average_project_size": 151461, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 4866613, "net_revenue": 4421859, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8128 }, { "average_project_size": 86600, "billable_hours_per_employee": 117, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 5513633, "net_revenue": 4280730, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 7869 } ], "balance_sheet": [ { "assets": 6691446, "current_assets": 3156145, "current_liabilities": 1980736, "equity": 4139083, "fixed_assets": 3535301, "liabilities": 3517315, "long_term_liabilities": 1536579, "quarter": 1 }, { "assets": 6835342, "current_assets": 3314124, "current_liabilities": 1705433, "equity": 4068193, "fixed_assets": 3521218, "liabilities": 3608911, "long_term_liabilities": 1903478, "quarter": 2 }, { "assets": 6982333, "current_assets": 3019738, "current_liabilities": 1961880, "equity": 4163281, "fixed_assets": 3962595, "liabilities": 3702892, "long_term_liabilities": 1741012, "quarter": 3 }, { "assets": 7132484, "current_assets": 2151556, "current_liabilities": 2068682, "equity": 4144372, "fixed_assets": 4980928, "liabilities": 3799321, "long_term_liabilities": 1730639, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14427, "financing_cash_flow": 196905, "investing_cash_flow": -277896, "net_cash_flow": 1123252, "operating_cash_flow": 1239308, "quarter": 1 }, { "change_in_working_capital": 38826, "financing_cash_flow": 182412, "investing_cash_flow": -279692, "net_cash_flow": 827405, "operating_cash_flow": 1071099, "quarter": 2 }, { "change_in_working_capital": -30417, "financing_cash_flow": 119984, "investing_cash_flow": -463710, "net_cash_flow": 731185, "operating_cash_flow": 1213383, "quarter": 3 }, { "change_in_working_capital": -45719, "financing_cash_flow": 7848, "investing_cash_flow": -471166, "net_cash_flow": 727016, "operating_cash_flow": 1093066, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7051138124704287, "current_ratio": 1.593420324566222, "debt_to_equity_ratio": 0.8497812196566245, "profit_margin": 0.20451563308367054, "quarter": 1, "return_on_assets": 0.1442067977534303, "return_on_equity": 0.233131831374244 }, { "asset_turnover_ratio": 0.6682389849695889, "current_ratio": 1.9432742300635675, "debt_to_equity_ratio": 0.8871041762276274, "profit_margin": 0.18428808562492419, "quarter": 2, "return_on_assets": 0.12314848327998804, "return_on_equity": 0.206912995524057 }, { "asset_turnover_ratio": 0.6332924826129032, "current_ratio": 1.539206271535466, "debt_to_equity_ratio": 0.8894167845024152, "profit_margin": 0.19987973384045035, "quarter": 3, "return_on_assets": 0.12658233286782514, "return_on_equity": 0.21229410169527352 }, { "asset_turnover_ratio": 0.6001737963940753, "current_ratio": 1.0400612563941678, "debt_to_equity_ratio": 0.9167422712053841, "profit_margin": 0.18950249139749528, "quarter": 4, "return_on_assets": 0.11373442968817035, "return_on_equity": 0.195737496537473 } ], "income_statement": [ { "depreciation": 274356, "expenses": 3493226, "income_tax": 260053, "marketing_expense": 588785, "net_income": 1225005, "net_profit": 964952, "operational_expense": 1811834, "product_revenue": 1001903, "quarter": 1, "rd_expense": 524751, "revenue": 4718231, "salaries_expense": 1616700, "service_revenue": 3716328 }, { "depreciation": 229337, "expenses": 3398184, "income_tax": 327696, "marketing_expense": 530745, "net_income": 1169458, "net_profit": 841762, "operational_expense": 2180050, "product_revenue": 1056789, "quarter": 2, "rd_expense": 591155, "revenue": 4567642, "salaries_expense": 1596800, "service_revenue": 3510853 }, { "depreciation": 329543, "expenses": 3305728, "income_tax": 232291, "marketing_expense": 399136, "net_income": 1116131, "net_profit": 883840, "operational_expense": 1903315, "product_revenue": 1670238, "quarter": 3, "rd_expense": 378450, "revenue": 4421859, "salaries_expense": 1522799, "service_revenue": 2751621 }, { "depreciation": 281857, "expenses": 3215788, "income_tax": 253733, "marketing_expense": 537809, "net_income": 1064942, "net_profit": 811209, "operational_expense": 2164311, "product_revenue": 1082927, "quarter": 4, "rd_expense": 329731, "revenue": 4280730, "salaries_expense": 1571794, "service_revenue": 3197803 } ], "market_conditions": { "gdp_growth": [ 0.04821530641189983, 0.04551650941062094, 0.054890613427976576, 0.04515894106128838 ], "inflation_rate": [ 0.0056458445887571694, 0.009258325164045464, 0.006967666122221565, 0.012315973061264952 ], "interest_rate": [ 0.009656642223992914, 0.014982891654584305, 0.006647546279759964, 0.012859872923326047 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 98293, "billable_hours_per_employee": 93, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 1728797, "net_revenue": 1500523, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2758 }, { "average_project_size": 102698, "billable_hours_per_employee": 113, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 1699424, "net_revenue": 1524360, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 2802 }, { "average_project_size": 137680, "billable_hours_per_employee": 139, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 1712387, "net_revenue": 1548575, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2847 }, { "average_project_size": 160445, "billable_hours_per_employee": 103, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 1811733, "net_revenue": 1573176, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2892 } ], "balance_sheet": [ { "assets": 2083443, "current_assets": 685508, "current_liabilities": 512259, "equity": 1608927, "fixed_assets": 1397935, "liabilities": 886084, "long_term_liabilities": 373825, "quarter": 1 }, { "assets": 2146214, "current_assets": 983435, "current_liabilities": 477772, "equity": 1649461, "fixed_assets": 1162779, "liabilities": 898552, "long_term_liabilities": 420780, "quarter": 2 }, { "assets": 2210876, "current_assets": 1014545, "current_liabilities": 370138, "equity": 1692411, "fixed_assets": 1196331, "liabilities": 911195, "long_term_liabilities": 541057, "quarter": 3 }, { "assets": 2277486, "current_assets": 844064, "current_liabilities": 432381, "equity": 1794293, "fixed_assets": 1433422, "liabilities": 924016, "long_term_liabilities": 491635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88894, "financing_cash_flow": 78824, "investing_cash_flow": -118943, "net_cash_flow": -13915, "operating_cash_flow": 462114, "quarter": 1 }, { "change_in_working_capital": 29774, "financing_cash_flow": -144570, "investing_cash_flow": -265955, "net_cash_flow": 211199, "operating_cash_flow": 454033, "quarter": 2 }, { "change_in_working_capital": -96752, "financing_cash_flow": -139462, "investing_cash_flow": -119533, "net_cash_flow": -125559, "operating_cash_flow": 448267, "quarter": 3 }, { "change_in_working_capital": -63992, "financing_cash_flow": 52574, "investing_cash_flow": -105480, "net_cash_flow": 228292, "operating_cash_flow": 502385, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7202131279809431, "current_ratio": 1.3382058685157312, "debt_to_equity_ratio": 0.5507297720779128, "profit_margin": 0.27428303331571724, "quarter": 1, "return_on_assets": 0.19754224137641394, "return_on_equity": 0.255802780362316 }, { "asset_turnover_ratio": 0.7102553613013427, "current_ratio": 2.058377217584957, "debt_to_equity_ratio": 0.5447549229718072, "profit_margin": 0.2635853735338109, "quarter": 2, "return_on_assets": 0.18721292471300624, "return_on_equity": 0.24359411953359308 }, { "asset_turnover_ratio": 0.7004350311822102, "current_ratio": 2.7409911978775483, "debt_to_equity_ratio": 0.5384005421850839, "profit_margin": 0.253607348691539, "quarter": 3, "return_on_assets": 0.17763547118879575, "return_on_equity": 0.2320535614575892 }, { "asset_turnover_ratio": 0.6907511176797574, "current_ratio": 1.9521301814834602, "debt_to_equity_ratio": 0.5149749790028719, "profit_margin": 0.2802121313826298, "quarter": 4, "return_on_assets": 0.19355684293997855, "return_on_equity": 0.2456806106917878 } ], "income_statement": [ { "depreciation": 50546, "expenses": 971577, "income_tax": 117378, "marketing_expense": 190034, "net_income": 528946, "net_profit": 411568, "operational_expense": 574045, "product_revenue": 301431, "quarter": 1, "rd_expense": 107942, "revenue": 1500523, "salaries_expense": 379827, "service_revenue": 1199092 }, { "depreciation": 52234, "expenses": 983915, "income_tax": 138646, "marketing_expense": 113825, "net_income": 540445, "net_profit": 401799, "operational_expense": 632945, "product_revenue": 483619, "quarter": 2, "rd_expense": 109464, "revenue": 1524360, "salaries_expense": 400881, "service_revenue": 1040741 }, { "depreciation": 55537, "expenses": 996411, "income_tax": 159434, "marketing_expense": 147121, "net_income": 552164, "net_profit": 392730, "operational_expense": 581079, "product_revenue": 313537, "quarter": 3, "rd_expense": 107351, "revenue": 1548575, "salaries_expense": 478971, "service_revenue": 1235038 }, { "depreciation": 61562, "expenses": 1009065, "income_tax": 123288, "marketing_expense": 121910, "net_income": 564111, "net_profit": 440823, "operational_expense": 703953, "product_revenue": 611258, "quarter": 4, "rd_expense": 130700, "revenue": 1573176, "salaries_expense": 313273, "service_revenue": 961918 } ], "market_conditions": { "gdp_growth": [ 0.041489963451472565, 0.045366099415296395, 0.04390675801718632, 0.05293017476680636 ], "inflation_rate": [ 0.012159930347297145, 0.012041896839694997, 0.009340865502939319, 0.005112118739994624 ], "interest_rate": [ 0.017234404701078496, 0.020480444316758738, 0.01876079064998597, 0.020131699969472686 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 182172, "billable_hours_per_employee": 100, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 1420667, "net_revenue": 1098903, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2020 }, { "average_project_size": 110951, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 1400427, "net_revenue": 1095313, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2013 }, { "average_project_size": 81947, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 1391099, "net_revenue": 1091736, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2007 }, { "average_project_size": 129654, "billable_hours_per_employee": 132, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 1409230, "net_revenue": 1088170, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 2000 } ], "balance_sheet": [ { "assets": 1310526, "current_assets": 401546, "current_liabilities": 363283, "equity": 891278, "fixed_assets": 908980, "liabilities": 743851, "long_term_liabilities": 380568, "quarter": 1 }, { "assets": 1354007, "current_assets": 515504, "current_liabilities": 425961, "equity": 925254, "fixed_assets": 838503, "liabilities": 755870, "long_term_liabilities": 329909, "quarter": 2 }, { "assets": 1398931, "current_assets": 635250, "current_liabilities": 455202, "equity": 981702, "fixed_assets": 763681, "liabilities": 768083, "long_term_liabilities": 312881, "quarter": 3 }, { "assets": 1445345, "current_assets": 705729, "current_liabilities": 369967, "equity": 983789, "fixed_assets": 739616, "liabilities": 780493, "long_term_liabilities": 410526, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90278, "financing_cash_flow": -107101, "investing_cash_flow": -476919, "net_cash_flow": -33261, "operating_cash_flow": 361001, "quarter": 1 }, { "change_in_working_capital": -70565, "financing_cash_flow": 75257, "investing_cash_flow": -174380, "net_cash_flow": 315326, "operating_cash_flow": 375704, "quarter": 2 }, { "change_in_working_capital": -20684, "financing_cash_flow": -58947, "investing_cash_flow": -145694, "net_cash_flow": -24855, "operating_cash_flow": 410124, "quarter": 3 }, { "change_in_working_capital": 11999, "financing_cash_flow": 51371, "investing_cash_flow": -319342, "net_cash_flow": 28231, "operating_cash_flow": 366156, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.838520563498931, "current_ratio": 1.1053256001519476, "debt_to_equity_ratio": 0.8345892078565834, "profit_margin": 0.2953882189783812, "quarter": 1, "return_on_assets": 0.2476890958286978, "return_on_equity": 0.3641994977997886 }, { "asset_turnover_ratio": 0.8089419035499816, "current_ratio": 1.210214080631795, "debt_to_equity_ratio": 0.8169324315269104, "profit_margin": 0.29865161830453946, "quarter": 2, "return_on_assets": 0.24159180860955667, "return_on_equity": 0.3535429190254784 }, { "asset_turnover_ratio": 0.7804073253076813, "current_ratio": 1.3955342902711323, "debt_to_equity_ratio": 0.7823993431815357, "profit_margin": 0.3213725662614405, "quarter": 3, "return_on_assets": 0.2508015048633564, "return_on_equity": 0.357393587870861 }, { "asset_turnover_ratio": 0.7528790703949576, "current_ratio": 1.9075458081396448, "debt_to_equity_ratio": 0.7933540627106016, "profit_margin": 0.2930948289329792, "quarter": 4, "return_on_assets": 0.2206649623446305, "return_on_equity": 0.3241924843640252 } ], "income_statement": [ { "depreciation": 36398, "expenses": 667552, "income_tax": 106748, "marketing_expense": 106425, "net_income": 431351, "net_profit": 324603, "operational_expense": 388711, "product_revenue": 264623, "quarter": 1, "rd_expense": 107884, "revenue": 1098903, "salaries_expense": 218144, "service_revenue": 834280 }, { "depreciation": 48587, "expenses": 659351, "income_tax": 108845, "marketing_expense": 81391, "net_income": 435962, "net_profit": 327117, "operational_expense": 349053, "product_revenue": 356020, "quarter": 2, "rd_expense": 68066, "revenue": 1095313, "salaries_expense": 219469, "service_revenue": 739293 }, { "depreciation": 59270, "expenses": 651251, "income_tax": 89631, "marketing_expense": 99922, "net_income": 440485, "net_profit": 350854, "operational_expense": 449578, "product_revenue": 298035, "quarter": 3, "rd_expense": 122670, "revenue": 1091736, "salaries_expense": 208566, "service_revenue": 793701 }, { "depreciation": 47219, "expenses": 643251, "income_tax": 125982, "marketing_expense": 121317, "net_income": 444919, "net_profit": 318937, "operational_expense": 342702, "product_revenue": 269639, "quarter": 4, "rd_expense": 127761, "revenue": 1088170, "salaries_expense": 201283, "service_revenue": 818531 } ], "market_conditions": { "gdp_growth": [ 0.04283536307161735, 0.039549001941916684, 0.051306347416330556, 0.03695740424744382 ], "inflation_rate": [ 0.008349450387458199, 0.00480083984727692, 0.013064649674690891, 0.009305484252498646 ], "interest_rate": [ 0.01592144724828602, 0.01749828501249705, 0.021228934985956883, 0.023478049283710615 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 57020, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 3238844, "net_revenue": 2937208, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 5399 }, { "average_project_size": 53311, "billable_hours_per_employee": 160, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 3714134, "net_revenue": 2889450, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 5311 }, { "average_project_size": 67312, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 3339353, "net_revenue": 2842469, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 5225 }, { "average_project_size": 109257, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 3254616, "net_revenue": 2796252, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5140 } ], "balance_sheet": [ { "assets": 3139138, "current_assets": 1055003, "current_liabilities": 691261, "equity": 2208107, "fixed_assets": 2084135, "liabilities": 1361797, "long_term_liabilities": 670536, "quarter": 1 }, { "assets": 3247974, "current_assets": 1440169, "current_liabilities": 784831, "equity": 2286885, "fixed_assets": 1807805, "liabilities": 1390780, "long_term_liabilities": 605949, "quarter": 2 }, { "assets": 3360584, "current_assets": 1236298, "current_liabilities": 825603, "equity": 2398408, "fixed_assets": 2124286, "liabilities": 1420380, "long_term_liabilities": 594777, "quarter": 3 }, { "assets": 3477098, "current_assets": 1445312, "current_liabilities": 751969, "equity": 2463112, "fixed_assets": 2031786, "liabilities": 1450611, "long_term_liabilities": 698642, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16180, "financing_cash_flow": 189991, "investing_cash_flow": -368286, "net_cash_flow": 400374, "operating_cash_flow": 615448, "quarter": 1 }, { "change_in_working_capital": -84960, "financing_cash_flow": 169944, "investing_cash_flow": -198382, "net_cash_flow": 493491, "operating_cash_flow": 579462, "quarter": 2 }, { "change_in_working_capital": 51462, "financing_cash_flow": -191126, "investing_cash_flow": -326783, "net_cash_flow": 46560, "operating_cash_flow": 641995, "quarter": 3 }, { "change_in_working_capital": 93625, "financing_cash_flow": -148691, "investing_cash_flow": -163227, "net_cash_flow": 506566, "operating_cash_flow": 659307, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9356734237233278, "current_ratio": 1.5262006680544686, "debt_to_equity_ratio": 0.6167260010497679, "profit_margin": 0.14665832314224939, "quarter": 1, "return_on_assets": 0.13722429533203065, "return_on_equity": 0.19508384331012946 }, { "asset_turnover_ratio": 0.8896161114590203, "current_ratio": 1.8350052431670003, "debt_to_equity_ratio": 0.6081547607334868, "profit_margin": 0.14871030819014, "quarter": 2, "return_on_assets": 0.13229508610598484, "return_on_equity": 0.18789357575916585 }, { "asset_turnover_ratio": 0.8458259040690547, "current_ratio": 1.497448531558146, "debt_to_equity_ratio": 0.5922178378324289, "profit_margin": 0.1611992954012867, "quarter": 3, "return_on_assets": 0.13634653976808792, "return_on_equity": 0.19104505988972686 }, { "asset_turnover_ratio": 0.8041913112601371, "current_ratio": 1.9220366797035515, "debt_to_equity_ratio": 0.5889342425354592, "profit_margin": 0.15614651326132264, "quarter": 4, "return_on_assets": 0.12557166924832144, "return_on_equity": 0.1772655892220898 } ], "income_statement": [ { "depreciation": 184682, "expenses": 2329266, "income_tax": 177176, "marketing_expense": 291015, "net_income": 607942, "net_profit": 430766, "operational_expense": 1459060, "product_revenue": 975015, "quarter": 1, "rd_expense": 374666, "revenue": 2937208, "salaries_expense": 732194, "service_revenue": 1962193 }, { "depreciation": 149771, "expenses": 2298327, "income_tax": 161432, "marketing_expense": 284780, "net_income": 591123, "net_profit": 429691, "operational_expense": 1379837, "product_revenue": 660410, "quarter": 2, "rd_expense": 275665, "revenue": 2889450, "salaries_expense": 791006, "service_revenue": 2229040 }, { "depreciation": 183791, "expenses": 2267799, "income_tax": 116466, "marketing_expense": 415446, "net_income": 574670, "net_profit": 458204, "operational_expense": 1175648, "product_revenue": 614184, "quarter": 3, "rd_expense": 280756, "revenue": 2842469, "salaries_expense": 871719, "service_revenue": 2228285 }, { "depreciation": 222682, "expenses": 2237677, "income_tax": 121950, "marketing_expense": 256590, "net_income": 558575, "net_profit": 436625, "operational_expense": 1311300, "product_revenue": 878848, "quarter": 4, "rd_expense": 243246, "revenue": 2796252, "salaries_expense": 731114, "service_revenue": 1917404 } ], "market_conditions": { "gdp_growth": [ 0.04226977263297138, 0.04782152501401049, 0.04027544458572711, 0.05680589829773513 ], "inflation_rate": [ 0.003291707726156539, 0.009541127149199774, 0.005765610355434082, 0.010975523078502358 ], "interest_rate": [ 0.015606055829256064, 0.01126759651602444, 0.011000160487986552, 0.012473802393587863 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 109395, "billable_hours_per_employee": 109, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 3717807, "net_revenue": 2876487, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 5288 }, { "average_project_size": 127904, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 3481833, "net_revenue": 2833864, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 5209 }, { "average_project_size": 109515, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 3359897, "net_revenue": 2791874, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5132 }, { "average_project_size": 160096, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 3072011, "net_revenue": 2750506, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 5056 } ], "balance_sheet": [ { "assets": 3476520, "current_assets": 1638915, "current_liabilities": 992214, "equity": 2367126, "fixed_assets": 1837605, "liabilities": 1857961, "long_term_liabilities": 865747, "quarter": 1 }, { "assets": 3572826, "current_assets": 1530551, "current_liabilities": 842895, "equity": 2417731, "fixed_assets": 2042275, "liabilities": 1888036, "long_term_liabilities": 1045141, "quarter": 2 }, { "assets": 3671800, "current_assets": 1294533, "current_liabilities": 780616, "equity": 2477792, "fixed_assets": 2377267, "liabilities": 1918599, "long_term_liabilities": 1137983, "quarter": 3 }, { "assets": 3773516, "current_assets": 1793930, "current_liabilities": 1105255, "equity": 2533346, "fixed_assets": 1979586, "liabilities": 1949657, "long_term_liabilities": 844402, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32293, "financing_cash_flow": 174055, "investing_cash_flow": -313079, "net_cash_flow": 328078, "operating_cash_flow": 861595, "quarter": 1 }, { "change_in_working_capital": 37214, "financing_cash_flow": -135562, "investing_cash_flow": -386169, "net_cash_flow": 829780, "operating_cash_flow": 917995, "quarter": 2 }, { "change_in_working_capital": -27368, "financing_cash_flow": 150313, "investing_cash_flow": -352256, "net_cash_flow": 779643, "operating_cash_flow": 892045, "quarter": 3 }, { "change_in_working_capital": 83009, "financing_cash_flow": -104603, "investing_cash_flow": -302718, "net_cash_flow": 773922, "operating_cash_flow": 892508, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8274041282661972, "current_ratio": 1.6517757258010872, "debt_to_equity_ratio": 0.784901606420613, "profit_margin": 0.2602365315747994, "quarter": 1, "return_on_assets": 0.2153207805506656, "return_on_equity": 0.31623453926829415 }, { "asset_turnover_ratio": 0.7931715678289399, "current_ratio": 1.815826407796938, "debt_to_equity_ratio": 0.7809123512913554, "profit_margin": 0.2586366177064249, "quarter": 2, "return_on_assets": 0.20514321156417917, "return_on_equity": 0.3031524185279504 }, { "asset_turnover_ratio": 0.7603556838607767, "current_ratio": 1.65834802258729, "debt_to_equity_ratio": 0.7743180218517132, "profit_margin": 0.2595357097060971, "quarter": 3, "return_on_assets": 0.19733945203987147, "return_on_equity": 0.2924341510506128 }, { "asset_turnover_ratio": 0.7288973996665179, "current_ratio": 1.623091503770623, "debt_to_equity_ratio": 0.7695975993804242, "profit_margin": 0.257947810330172, "quarter": 4, "return_on_assets": 0.18801748819933453, "return_on_equity": 0.28005925759844885 } ], "income_statement": [ { "depreciation": 113028, "expenses": 1868487, "income_tax": 259433, "marketing_expense": 325474, "net_income": 1008000, "net_profit": 748567, "operational_expense": 1276623, "product_revenue": 734436, "quarter": 1, "rd_expense": 284012, "revenue": 2876487, "salaries_expense": 605419, "service_revenue": 2142051 }, { "depreciation": 185054, "expenses": 1858929, "income_tax": 241994, "marketing_expense": 258204, "net_income": 974935, "net_profit": 732941, "operational_expense": 1289311, "product_revenue": 973163, "quarter": 2, "rd_expense": 310390, "revenue": 2833864, "salaries_expense": 566830, "service_revenue": 1860701 }, { "depreciation": 167454, "expenses": 1849421, "income_tax": 217862, "marketing_expense": 190074, "net_income": 942453, "net_profit": 724591, "operational_expense": 1090004, "product_revenue": 1025819, "quarter": 3, "rd_expense": 232703, "revenue": 2791874, "salaries_expense": 830271, "service_revenue": 1766055 }, { "depreciation": 183021, "expenses": 1839961, "income_tax": 201058, "marketing_expense": 226287, "net_income": 910545, "net_profit": 709487, "operational_expense": 926081, "product_revenue": 672352, "quarter": 4, "rd_expense": 363054, "revenue": 2750506, "salaries_expense": 734327, "service_revenue": 2078154 } ], "market_conditions": { "gdp_growth": [ 0.029090601840387923, 0.030043935106604518, 0.02636137872614697, 0.03315234145419504 ], "inflation_rate": [ 0.00367547877666168, 0.00418910155396328, 0.0034711289927300813, 0.002187748846231785 ], "interest_rate": [ 0.016969162780735035, 0.011877065568672098, 0.017005378041454074, 0.017166700726018558 ], "year": 2014 }, "random_event": { "description": "Garcia-Reyes New Ad Campaign Launch in 2014", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2014 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "Dianeburgh", "name": "Osborne-Solis", "num_employees": 230, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.osborne-solis.com" }

[ { "advertising_kpis": [ { "average_project_size": 110024, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 44755309, "net_revenue": 39919984, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 173565 }, { "average_project_size": 138181, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 51390704, "net_revenue": 40357009, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 175465 }, { "average_project_size": 127905, "billable_hours_per_employee": 117, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 50922929, "net_revenue": 40798819, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 177386 }, { "average_project_size": 96003, "billable_hours_per_employee": 82, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 48134604, "net_revenue": 41245465, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 179328 } ], "balance_sheet": [ { "assets": 45531154, "current_assets": 21429672, "current_liabilities": 11650959, "equity": 27544098, "fixed_assets": 24101482, "liabilities": 24751692, "long_term_liabilities": 13100733, "quarter": 1 }, { "assets": 46348765, "current_assets": 14933780, "current_liabilities": 13811763, "equity": 27378986, "fixed_assets": 31414985, "liabilities": 25260600, "long_term_liabilities": 11448837, "quarter": 2 }, { "assets": 47181058, "current_assets": 17141813, "current_liabilities": 14496848, "equity": 28174581, "fixed_assets": 30039245, "liabilities": 25779973, "long_term_liabilities": 11283125, "quarter": 3 }, { "assets": 48028296, "current_assets": 18563317, "current_liabilities": 13526011, "equity": 28701300, "fixed_assets": 29464979, "liabilities": 26310023, "long_term_liabilities": 12784012, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51626, "financing_cash_flow": -58057, "investing_cash_flow": -226311, "net_cash_flow": 8322826, "operating_cash_flow": 8827086, "quarter": 1 }, { "change_in_working_capital": 65842, "financing_cash_flow": -11660, "investing_cash_flow": -310226, "net_cash_flow": 9173845, "operating_cash_flow": 9380526, "quarter": 2 }, { "change_in_working_capital": -89019, "financing_cash_flow": -106937, "investing_cash_flow": -370619, "net_cash_flow": 9456669, "operating_cash_flow": 9413211, "quarter": 3 }, { "change_in_working_capital": -60986, "financing_cash_flow": 175668, "investing_cash_flow": -488668, "net_cash_flow": 8655979, "operating_cash_flow": 8979623, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8767619639071744, "current_ratio": 1.8393054168330694, "debt_to_equity_ratio": 0.8986205320646187, "profit_margin": 0.16945487753702507, "quarter": 1, "return_on_assets": 0.14857159122301183, "return_on_equity": 0.24559293972886678 }, { "asset_turnover_ratio": 0.8707245813345835, "current_ratio": 1.0812363345649647, "debt_to_equity_ratio": 0.9226273025597077, "profit_margin": 0.15587926746503936, "quarter": 2, "return_on_assets": 0.13572790990223796, "return_on_equity": 0.22976822443314737 }, { "asset_turnover_ratio": 0.8647287858614786, "current_ratio": 1.1824510403916768, "debt_to_equity_ratio": 0.9150082125444918, "profit_margin": 0.1660218645054407, "quarter": 3, "return_on_assets": 0.14356388532024864, "return_on_equity": 0.24041159653802838 }, { "asset_turnover_ratio": 0.8587742733991646, "current_ratio": 1.3724162282582795, "debt_to_equity_ratio": 0.9166840177971033, "profit_margin": 0.16930411622223196, "quarter": 4, "return_on_assets": 0.14539401939223495, "return_on_equity": 0.24330002473755544 } ], "income_statement": [ { "depreciation": 2062450, "expenses": 31393615, "income_tax": 1761733, "marketing_expense": 4215436, "net_income": 8526369, "net_profit": 6764636, "operational_expense": 16556556, "product_revenue": 8394394, "quarter": 1, "rd_expense": 4998796, "revenue": 39919984, "salaries_expense": 15051637, "service_revenue": 31525590 }, { "depreciation": 3089705, "expenses": 31735312, "income_tax": 2330876, "marketing_expense": 4306732, "net_income": 8621697, "net_profit": 6290821, "operational_expense": 22011875, "product_revenue": 14983714, "quarter": 2, "rd_expense": 3851254, "revenue": 40357009, "salaries_expense": 11070293, "service_revenue": 25373295 }, { "depreciation": 2639715, "expenses": 32080730, "income_tax": 1944593, "marketing_expense": 3630858, "net_income": 8718089, "net_profit": 6773496, "operational_expense": 19037557, "product_revenue": 15260212, "quarter": 3, "rd_expense": 4732644, "revenue": 40798819, "salaries_expense": 12047955, "service_revenue": 25538607 }, { "depreciation": 1996596, "expenses": 32429906, "income_tax": 1832532, "marketing_expense": 4467772, "net_income": 8815559, "net_profit": 6983027, "operational_expense": 21578979, "product_revenue": 10490549, "quarter": 4, "rd_expense": 6156813, "revenue": 41245465, "salaries_expense": 11166170, "service_revenue": 30754916 } ], "market_conditions": { "gdp_growth": [ -0.008831857396750012, -0.0009806743671136146, 0.006075566633882095, -0.007714948463691893 ], "inflation_rate": [ 0.031242817366527578, 0.03532629972569242, 0.03432832842511481, 0.03165218294337788 ], "interest_rate": [ 0.04776980288527254, 0.051409161614098337, 0.04575933355574708, 0.04601188082570485 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 173685, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 75822101, "net_revenue": 59060925, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 256787 }, { "average_project_size": 89566, "billable_hours_per_employee": 143, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 70766523, "net_revenue": 58293180, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 253449 }, { "average_project_size": 102257, "billable_hours_per_employee": 140, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 73782270, "net_revenue": 57535415, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 250154 }, { "average_project_size": 162146, "billable_hours_per_employee": 125, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 63878280, "net_revenue": 56787501, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 246902 } ], "balance_sheet": [ { "assets": 62036669, "current_assets": 27948345, "current_liabilities": 12657235, "equity": 42693086, "fixed_assets": 34088324, "liabilities": 29201224, "long_term_liabilities": 16543989, "quarter": 1 }, { "assets": 63025654, "current_assets": 20297471, "current_liabilities": 13298058, "equity": 43415187, "fixed_assets": 42728183, "liabilities": 29793524, "long_term_liabilities": 16495466, "quarter": 2 }, { "assets": 64030405, "current_assets": 22051011, "current_liabilities": 12304922, "equity": 43789542, "fixed_assets": 41979394, "liabilities": 30397837, "long_term_liabilities": 18092915, "quarter": 3 }, { "assets": 65051174, "current_assets": 30790355, "current_liabilities": 14438084, "equity": 45083678, "fixed_assets": 34260819, "liabilities": 31014408, "long_term_liabilities": 16576324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29052, "financing_cash_flow": 11220, "investing_cash_flow": -285286, "net_cash_flow": 12771969, "operating_cash_flow": 13280617, "quarter": 1 }, { "change_in_working_capital": -91713, "financing_cash_flow": 124686, "investing_cash_flow": -208481, "net_cash_flow": 14182934, "operating_cash_flow": 14514412, "quarter": 2 }, { "change_in_working_capital": -50747, "financing_cash_flow": 106812, "investing_cash_flow": -189821, "net_cash_flow": 13559885, "operating_cash_flow": 13766106, "quarter": 3 }, { "change_in_working_capital": -42915, "financing_cash_flow": 118579, "investing_cash_flow": -244396, "net_cash_flow": 15087148, "operating_cash_flow": 15225319, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9520324987145908, "current_ratio": 2.2080924467310594, "debt_to_equity_ratio": 0.6839801648444903, "profit_margin": 0.16690630903596582, "quarter": 1, "return_on_assets": 0.15890023044274024, "return_on_equity": 0.23089548972871157 }, { "asset_turnover_ratio": 0.924911941413571, "current_ratio": 1.5263485089326576, "debt_to_equity_ratio": 0.686246589240765, "profit_margin": 0.17468693593315718, "quarter": 2, "return_on_assets": 0.16157003305352452, "return_on_equity": 0.2345505732821098 }, { "asset_turnover_ratio": 0.8985639712883278, "current_ratio": 1.7920480113567563, "debt_to_equity_ratio": 0.6941802908100752, "profit_margin": 0.17653429631123718, "quarter": 3, "return_on_assets": 0.15862735836201566, "return_on_equity": 0.23194976553990904 }, { "asset_turnover_ratio": 0.8729665816638451, "current_ratio": 2.132579018102402, "debt_to_equity_ratio": 0.6879298534604918, "profit_margin": 0.19453069435120943, "quarter": 4, "return_on_assets": 0.16981879527646956, "return_on_equity": 0.24503129491786363 } ], "income_statement": [ { "depreciation": 3422976, "expenses": 45137415, "income_tax": 4065869, "marketing_expense": 4753887, "net_income": 13923510, "net_profit": 9857641, "operational_expense": 30987380, "product_revenue": 18805424, "quarter": 1, "rd_expense": 8776978, "revenue": 59060925, "salaries_expense": 15695419, "service_revenue": 40255501 }, { "depreciation": 4331355, "expenses": 44254660, "income_tax": 3855463, "marketing_expense": 7864497, "net_income": 14038520, "net_profit": 10183057, "operational_expense": 22539235, "product_revenue": 22817331, "quarter": 2, "rd_expense": 7914072, "revenue": 58293180, "salaries_expense": 14101028, "service_revenue": 35475849 }, { "depreciation": 3609132, "expenses": 43389170, "income_tax": 3989271, "marketing_expense": 5253955, "net_income": 14146245, "net_profit": 10156974, "operational_expense": 26249220, "product_revenue": 20257438, "quarter": 3, "rd_expense": 5989385, "revenue": 57535415, "salaries_expense": 16935832, "service_revenue": 37277977 }, { "depreciation": 4178407, "expenses": 42540606, "income_tax": 3199983, "marketing_expense": 6038504, "net_income": 14246895, "net_profit": 11046912, "operational_expense": 26948815, "product_revenue": 11610483, "quarter": 4, "rd_expense": 7872967, "revenue": 56787501, "salaries_expense": 15223578, "service_revenue": 45177018 } ], "market_conditions": { "gdp_growth": [ 0.0026721797833306783, -0.00148662067140134, 0.0009716191016482315, 0.0024518708493470355 ], "inflation_rate": [ 0.04138711110923091, 0.0372672689762704, 0.03966620808322568, 0.032881964470610196 ], "interest_rate": [ 0.054202334302029365, 0.056873136218714204, 0.0522885183320655, 0.05208503240996161 ], "year": 1995 }, "random_event": { "description": "Osborne-Solis Expansion to New Market in 1995", "impact": 0, "type": "Expansion to New Market" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 89428, "billable_hours_per_employee": 99, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 90466847, "net_revenue": 76127712, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 330990 }, { "average_project_size": 113020, "billable_hours_per_employee": 100, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 92623089, "net_revenue": 76162157, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 331140 }, { "average_project_size": 60077, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 92796228, "net_revenue": 76196617, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 331290 }, { "average_project_size": 113611, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 96716469, "net_revenue": 76231094, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 331440 } ], "balance_sheet": [ { "assets": 82519984, "current_assets": 29397786, "current_liabilities": 16411664, "equity": 60323931, "fixed_assets": 53122198, "liabilities": 39475357, "long_term_liabilities": 23063693, "quarter": 1 }, { "assets": 84516596, "current_assets": 29767174, "current_liabilities": 22557983, "equity": 59759888, "fixed_assets": 54749422, "liabilities": 40451033, "long_term_liabilities": 17893050, "quarter": 2 }, { "assets": 86561518, "current_assets": 43094317, "current_liabilities": 20720518, "equity": 61838798, "fixed_assets": 43467201, "liabilities": 41450825, "long_term_liabilities": 20730307, "quarter": 3 }, { "assets": 88655917, "current_assets": 38337460, "current_liabilities": 24831548, "equity": 61973978, "fixed_assets": 50318457, "liabilities": 42475327, "long_term_liabilities": 17643779, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24498, "financing_cash_flow": 151553, "investing_cash_flow": -368179, "net_cash_flow": 19736106, "operating_cash_flow": 20071016, "quarter": 1 }, { "change_in_working_capital": -94568, "financing_cash_flow": 5423, "investing_cash_flow": -141286, "net_cash_flow": 19518540, "operating_cash_flow": 19532872, "quarter": 2 }, { "change_in_working_capital": -90735, "financing_cash_flow": 125827, "investing_cash_flow": -185120, "net_cash_flow": 20813993, "operating_cash_flow": 21033842, "quarter": 3 }, { "change_in_working_capital": -67552, "financing_cash_flow": -42421, "investing_cash_flow": -472097, "net_cash_flow": 20305353, "operating_cash_flow": 20456735, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9225366791152068, "current_ratio": 1.7912739378529807, "debt_to_equity_ratio": 0.6543896650236537, "profit_margin": 0.22697784480899674, "quarter": 1, "return_on_assets": 0.20939538718281864, "return_on_equity": 0.28644194291648534 }, { "asset_turnover_ratio": 0.901150313720633, "current_ratio": 1.3195849114701435, "debt_to_equity_ratio": 0.6768927177373558, "profit_margin": 0.20606460765022713, "quarter": 2, "return_on_assets": 0.18569518583072134, "return_on_equity": 0.26262306582636163 }, { "asset_turnover_ratio": 0.880259713097915, "current_ratio": 2.079789559315071, "debt_to_equity_ratio": 0.6703045068890245, "profit_margin": 0.2195386837187273, "quarter": 3, "return_on_assets": 0.19325105874414078, "return_on_equity": 0.27051148374520473 }, { "asset_turnover_ratio": 0.8598534263652138, "current_ratio": 1.5439013306782163, "debt_to_equity_ratio": 0.6853735772778697, "profit_margin": 0.20717776921842418, "quarter": 4, "return_on_assets": 0.17814251472916354, "return_on_equity": 0.25483902292023275 } ], "income_statement": [ { "depreciation": 2791712, "expenses": 54174385, "income_tax": 4674023, "marketing_expense": 7152690, "net_income": 21953327, "net_profit": 17279304, "operational_expense": 33899545, "product_revenue": 25321277, "quarter": 1, "rd_expense": 6710484, "revenue": 76127712, "salaries_expense": 25827760, "service_revenue": 50806435 }, { "depreciation": 3838547, "expenses": 54484772, "income_tax": 5983060, "marketing_expense": 10624934, "net_income": 21677385, "net_profit": 15694325, "operational_expense": 36555233, "product_revenue": 20314070, "quarter": 2, "rd_expense": 5678548, "revenue": 76162157, "salaries_expense": 23140691, "service_revenue": 55848087 }, { "depreciation": 4305737, "expenses": 54796938, "income_tax": 4671574, "marketing_expense": 6686715, "net_income": 21399679, "net_profit": 16728105, "operational_expense": 27428839, "product_revenue": 27997775, "quarter": 3, "rd_expense": 7389423, "revenue": 76196617, "salaries_expense": 17033339, "service_revenue": 48198842 }, { "depreciation": 4663347, "expenses": 55110893, "income_tax": 5326813, "marketing_expense": 6719555, "net_income": 21120201, "net_profit": 15793388, "operational_expense": 34593160, "product_revenue": 18013936, "quarter": 4, "rd_expense": 7497060, "revenue": 76231094, "salaries_expense": 25740539, "service_revenue": 58217158 } ], "market_conditions": { "gdp_growth": [ -0.0027632028633278755, -0.0028659836480377544, -0.007698756636755894, -0.007530256143749832 ], "inflation_rate": [ 0.020438775412206914, 0.02321934841246704, 0.027587611680362382, 0.01888565128621118 ], "interest_rate": [ 0.05509222130591816, 0.04815951262473191, 0.05353303491865117, 0.048106889608266284 ], "year": 1996 }, "random_event": { "description": "Osborne-Solis Award Nomination in 1996", "impact": 0, "type": "Award Nomination" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 71116, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 126372771, "net_revenue": 97705523, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 424807 }, { "average_project_size": 155669, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 120306097, "net_revenue": 95249785, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 414130 }, { "average_project_size": 93800, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 102762006, "net_revenue": 92855770, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 403721 }, { "average_project_size": 148806, "billable_hours_per_employee": 132, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 115761701, "net_revenue": 90521926, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 393574 } ], "balance_sheet": [ { "assets": 107959598, "current_assets": 32626114, "current_liabilities": 31165021, "equity": 79926450, "fixed_assets": 75333484, "liabilities": 53073001, "long_term_liabilities": 21907980, "quarter": 1 }, { "assets": 110544220, "current_assets": 38420942, "current_liabilities": 31924418, "equity": 81987927, "fixed_assets": 72123278, "liabilities": 54172021, "long_term_liabilities": 22247603, "quarter": 2 }, { "assets": 113190720, "current_assets": 38755200, "current_liabilities": 28651200, "equity": 84473636, "fixed_assets": 74435520, "liabilities": 55293799, "long_term_liabilities": 26642599, "quarter": 3 }, { "assets": 115900579, "current_assets": 43875493, "current_liabilities": 26527638, "equity": 83355879, "fixed_assets": 72025086, "liabilities": 56438806, "long_term_liabilities": 29911168, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51316, "financing_cash_flow": 37266, "investing_cash_flow": -297703, "net_cash_flow": 29326938, "operating_cash_flow": 29720728, "quarter": 1 }, { "change_in_working_capital": -37785, "financing_cash_flow": 49864, "investing_cash_flow": -404538, "net_cash_flow": 29197541, "operating_cash_flow": 29445931, "quarter": 2 }, { "change_in_working_capital": 78769, "financing_cash_flow": 92216, "investing_cash_flow": -152585, "net_cash_flow": 28991130, "operating_cash_flow": 29557903, "quarter": 3 }, { "change_in_working_capital": 87221, "financing_cash_flow": -61692, "investing_cash_flow": -223903, "net_cash_flow": 28699107, "operating_cash_flow": 28559153, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9050193295458547, "current_ratio": 1.0468824647992376, "debt_to_equity_ratio": 0.6640229986443786, "profit_margin": 0.25627878784293495, "quarter": 1, "return_on_assets": 0.23193725675043733, "return_on_equity": 0.3132861899909229 }, { "asset_turnover_ratio": 0.8616441908948292, "current_ratio": 1.203497022247986, "debt_to_equity_ratio": 0.6607316830928046, "profit_margin": 0.2689321345974692, "quarter": 2, "return_on_assets": 0.23172381152085564, "return_on_equity": 0.31243292686251234 }, { "asset_turnover_ratio": 0.8203479048459096, "current_ratio": 1.3526553861618362, "debt_to_equity_ratio": 0.6545687106448218, "profit_margin": 0.2862150085018949, "quarter": 3, "return_on_assets": 0.2347958825599837, "return_on_equity": 0.31461549731326827 }, { "asset_turnover_ratio": 0.7810308350573468, "current_ratio": 1.6539540007293525, "debt_to_equity_ratio": 0.6770824886868507, "profit_margin": 0.2639593196459386, "quarter": 4, "return_on_assets": 0.20616036784423658, "return_on_equity": 0.2866517189507413 } ], "income_statement": [ { "depreciation": 4680875, "expenses": 62255732, "income_tax": 10409938, "marketing_expense": 10151700, "net_income": 35449791, "net_profit": 25039853, "operational_expense": 34398458, "product_revenue": 23842056, "quarter": 1, "rd_expense": 9510188, "revenue": 97705523, "salaries_expense": 25676635, "service_revenue": 73863467 }, { "depreciation": 3830203, "expenses": 60594320, "income_tax": 9039737, "marketing_expense": 8979986, "net_income": 34655465, "net_profit": 25615728, "operational_expense": 37358794, "product_revenue": 24570220, "quarter": 2, "rd_expense": 8269975, "revenue": 95249785, "salaries_expense": 21769557, "service_revenue": 70679565 }, { "depreciation": 2981188, "expenses": 58977247, "income_tax": 7301808, "marketing_expense": 10559765, "net_income": 33878523, "net_profit": 26576715, "operational_expense": 39297306, "product_revenue": 28550344, "quarter": 3, "rd_expense": 9556541, "revenue": 92855770, "salaries_expense": 23350167, "service_revenue": 64305426 }, { "depreciation": 4665047, "expenses": 57403328, "income_tax": 9224492, "marketing_expense": 8061862, "net_income": 33118598, "net_profit": 23894106, "operational_expense": 37023719, "product_revenue": 27697327, "quarter": 4, "rd_expense": 7958687, "revenue": 90521926, "salaries_expense": 23866477, "service_revenue": 62824599 } ], "market_conditions": { "gdp_growth": [ -0.01257791916126716, -0.008950197978525861, -0.015192978319782491, -0.02459527578149135 ], "inflation_rate": [ 0.03947966681158766, 0.03618938526437651, 0.036810918577296604, 0.04169883090599383 ], "interest_rate": [ 0.05200769707939194, 0.0505888041069209, 0.05354496177746938, 0.0512397896033245 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 196073, "billable_hours_per_employee": 157, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 84850840, "net_revenue": 66475413, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 289024 }, { "average_project_size": 154415, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 75051809, "net_revenue": 65178381, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 283384 }, { "average_project_size": 167411, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 76618520, "net_revenue": 63906657, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 277855 }, { "average_project_size": 89581, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 71638854, "net_revenue": 62659746, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 272434 } ], "balance_sheet": [ { "assets": 95977744, "current_assets": 30940517, "current_liabilities": 20195842, "equity": 58858064, "fixed_assets": 65037227, "liabilities": 49681548, "long_term_liabilities": 29485706, "quarter": 1 }, { "assets": 98056564, "current_assets": 44602360, "current_liabilities": 24540091, "equity": 58949682, "fixed_assets": 53454204, "liabilities": 50619783, "long_term_liabilities": 26079692, "quarter": 2 }, { "assets": 100180410, "current_assets": 36358736, "current_liabilities": 29770086, "equity": 60876274, "fixed_assets": 63821674, "liabilities": 51575736, "long_term_liabilities": 21805650, "quarter": 3 }, { "assets": 102350257, "current_assets": 41123718, "current_liabilities": 21616417, "equity": 62171189, "fixed_assets": 61226539, "liabilities": 52549743, "long_term_liabilities": 30933326, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24062, "financing_cash_flow": 63180, "investing_cash_flow": -281467, "net_cash_flow": 15480540, "operating_cash_flow": 15910219, "quarter": 1 }, { "change_in_working_capital": -45736, "financing_cash_flow": -188369, "investing_cash_flow": -356177, "net_cash_flow": 13901734, "operating_cash_flow": 14068259, "quarter": 2 }, { "change_in_working_capital": -55741, "financing_cash_flow": -23984, "investing_cash_flow": -342062, "net_cash_flow": 14646195, "operating_cash_flow": 14945901, "quarter": 3 }, { "change_in_working_capital": -66568, "financing_cash_flow": -124943, "investing_cash_flow": -286103, "net_cash_flow": 15764103, "operating_cash_flow": 15799892, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6926127894816948, "current_ratio": 1.5320241166473771, "debt_to_equity_ratio": 0.8440907604436326, "profit_margin": 0.18897013847811672, "quarter": 1, "return_on_assets": 0.13088313474007057, "return_on_equity": 0.2134264558888651 }, { "asset_turnover_ratio": 0.6647018653437622, "current_ratio": 1.817530342491395, "debt_to_equity_ratio": 0.8586947593712211, "profit_margin": 0.1766368053849021, "quarter": 2, "return_on_assets": 0.11741081402770752, "return_on_equity": 0.19530047676932338 }, { "asset_turnover_ratio": 0.6379157062743105, "current_ratio": 1.221317802037925, "debt_to_equity_ratio": 0.8472222856477715, "profit_margin": 0.19202381373195596, "quarter": 3, "return_on_assets": 0.12249500675830734, "return_on_equity": 0.20158263956824954 }, { "asset_turnover_ratio": 0.6122089756941206, "current_ratio": 1.9024298985349886, "debt_to_equity_ratio": 0.8452426895036542, "profit_margin": 0.19742619129033814, "quarter": 4, "return_on_assets": 0.12086608634504943, "return_on_equity": 0.1989776164647583 } ], "income_statement": [ { "depreciation": 3348351, "expenses": 50176364, "income_tax": 3737181, "marketing_expense": 9026341, "net_income": 16299049, "net_profit": 12561868, "operational_expense": 34625466, "product_revenue": 25329270, "quarter": 1, "rd_expense": 8456300, "revenue": 66475413, "salaries_expense": 21669735, "service_revenue": 41146143 }, { "depreciation": 2555358, "expenses": 48893276, "income_tax": 4772204, "marketing_expense": 5041907, "net_income": 16285105, "net_profit": 11512901, "operational_expense": 33814015, "product_revenue": 19150764, "quarter": 2, "rd_expense": 8993089, "revenue": 65178381, "salaries_expense": 17160760, "service_revenue": 46027617 }, { "depreciation": 2674301, "expenses": 47642999, "income_tax": 3992058, "marketing_expense": 8393989, "net_income": 16263658, "net_profit": 12271600, "operational_expense": 27947417, "product_revenue": 14357682, "quarter": 3, "rd_expense": 4830134, "revenue": 63906657, "salaries_expense": 16523383, "service_revenue": 49548975 }, { "depreciation": 3429217, "expenses": 46424694, "income_tax": 3864377, "marketing_expense": 6461615, "net_income": 16235052, "net_profit": 12370675, "operational_expense": 28706510, "product_revenue": 14328670, "quarter": 4, "rd_expense": 6301986, "revenue": 62659746, "salaries_expense": 18150547, "service_revenue": 48331076 } ], "market_conditions": { "gdp_growth": [ -0.00801298375360278, -0.02417863266139781, -0.019525160881263135, -0.008098207884235596 ], "inflation_rate": [ 0.019308124070043557, 0.020154408576639506, 0.016317796737392358, 0.020249725391307382 ], "interest_rate": [ 0.03931988559424004, 0.0424065613043797, 0.04403745264876745, 0.036489179300313715 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 60319, "billable_hours_per_employee": 137, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.71, "gross_billings": 100688070, "net_revenue": 80374786, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 349456 }, { "average_project_size": 162682, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 92771641, "net_revenue": 79076356, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 343810 }, { "average_project_size": 164992, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 95228552, "net_revenue": 77798903, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 338256 }, { "average_project_size": 134151, "billable_hours_per_employee": 134, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 86671691, "net_revenue": 76542086, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 332792 } ], "balance_sheet": [ { "assets": 85854266, "current_assets": 29875546, "current_liabilities": 24202821, "equity": 58574265, "fixed_assets": 55978720, "liabilities": 48728642, "long_term_liabilities": 24525821, "quarter": 1 }, { "assets": 88004384, "current_assets": 37045370, "current_liabilities": 24025202, "equity": 59892782, "fixed_assets": 50959014, "liabilities": 49466749, "long_term_liabilities": 25441547, "quarter": 2 }, { "assets": 90208350, "current_assets": 32628571, "current_liabilities": 23505480, "equity": 61606234, "fixed_assets": 57579779, "liabilities": 50216035, "long_term_liabilities": 26710555, "quarter": 3 }, { "assets": 92467511, "current_assets": 39028413, "current_liabilities": 23903737, "equity": 62138983, "fixed_assets": 53439098, "liabilities": 50976671, "long_term_liabilities": 27072934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92661, "financing_cash_flow": 188938, "investing_cash_flow": -333974, "net_cash_flow": 24025096, "operating_cash_flow": 24236720, "quarter": 1 }, { "change_in_working_capital": 50029, "financing_cash_flow": 171126, "investing_cash_flow": -228557, "net_cash_flow": 25358534, "operating_cash_flow": 25798676, "quarter": 2 }, { "change_in_working_capital": 24520, "financing_cash_flow": -168862, "investing_cash_flow": -397410, "net_cash_flow": 25256558, "operating_cash_flow": 25632418, "quarter": 3 }, { "change_in_working_capital": -97876, "financing_cash_flow": -196874, "investing_cash_flow": -143899, "net_cash_flow": 24698707, "operating_cash_flow": 25021848, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9361769629478865, "current_ratio": 1.2343828019056127, "debt_to_equity_ratio": 0.8319121375231938, "profit_margin": 0.2668578302653272, "quarter": 1, "return_on_assets": 0.24982615307665668, "return_on_equity": 0.3661785768886729 }, { "asset_turnover_ratio": 0.898550190408696, "current_ratio": 1.541937920022483, "debt_to_equity_ratio": 0.825921711233918, "profit_margin": 0.270057297531515, "quarter": 2, "return_on_assets": 0.24266003611820067, "return_on_equity": 0.3565562708374442 }, { "asset_turnover_ratio": 0.8624357168709992, "current_ratio": 1.3881261305874204, "debt_to_equity_ratio": 0.8151128828942863, "profit_margin": 0.27781778619680536, "quarter": 3, "return_on_assets": 0.23959998159815582, "return_on_equity": 0.35083980299785894 }, { "asset_turnover_ratio": 0.8277727514478032, "current_ratio": 1.6327326978204286, "debt_to_equity_ratio": 0.8203653896298883, "profit_margin": 0.26976195814679, "quarter": 4, "return_on_assets": 0.22330159833111546, "return_on_equity": 0.33228968359524 } ], "income_statement": [ { "depreciation": 2788079, "expenses": 49760496, "income_tax": 9165649, "marketing_expense": 9857631, "net_income": 30614290, "net_profit": 21448641, "operational_expense": 28069149, "product_revenue": 32004078, "quarter": 1, "rd_expense": 6392008, "revenue": 80374786, "salaries_expense": 15433037, "service_revenue": 48370708 }, { "depreciation": 4443529, "expenses": 49107323, "income_tax": 8613886, "marketing_expense": 7039775, "net_income": 29969033, "net_profit": 21355147, "operational_expense": 29988947, "product_revenue": 24777230, "quarter": 2, "rd_expense": 6561114, "revenue": 79076356, "salaries_expense": 20013649, "service_revenue": 54299126 }, { "depreciation": 4018499, "expenses": 48462725, "income_tax": 7722259, "marketing_expense": 5179040, "net_income": 29336178, "net_profit": 21613919, "operational_expense": 31921506, "product_revenue": 21557953, "quarter": 3, "rd_expense": 8307939, "revenue": 77798903, "salaries_expense": 22135941, "service_revenue": 56240950 }, { "depreciation": 4373705, "expenses": 47826588, "income_tax": 8067355, "marketing_expense": 9190319, "net_income": 28715498, "net_profit": 20648143, "operational_expense": 27142230, "product_revenue": 29032271, "quarter": 4, "rd_expense": 8956775, "revenue": 76542086, "salaries_expense": 17334932, "service_revenue": 47509815 } ], "market_conditions": { "gdp_growth": [ 0.013738664396701517, 0.0008028515598464715, 0.016157901123605344, 0.007626438601040786 ], "inflation_rate": [ 0.03570939294756995, 0.04046989465565682, 0.03310404888987335, 0.03281726421655808 ], "interest_rate": [ 0.05563616032183315, 0.05357475229579591, 0.05843636856511131, 0.06019042848055385 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 139823, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 101438260, "net_revenue": 81389622, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 353868 }, { "average_project_size": 127034, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 100926953, "net_revenue": 81842724, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 355838 }, { "average_project_size": 190111, "billable_hours_per_employee": 97, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 96669027, "net_revenue": 82298349, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 357819 }, { "average_project_size": 152182, "billable_hours_per_employee": 118, "client_concentration": 0.13, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 96147017, "net_revenue": 82756510, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 359811 } ], "balance_sheet": [ { "assets": 111830774, "current_assets": 40658584, "current_liabilities": 32970999, "equity": 66017048, "fixed_assets": 71172190, "liabilities": 65685955, "long_term_liabilities": 32714956, "quarter": 1 }, { "assets": 113278773, "current_assets": 49924803, "current_liabilities": 38384670, "equity": 66013739, "fixed_assets": 63353970, "liabilities": 67272510, "long_term_liabilities": 28887840, "quarter": 2 }, { "assets": 114745522, "current_assets": 43487295, "current_liabilities": 37426367, "equity": 66396393, "fixed_assets": 71258227, "liabilities": 68897386, "long_term_liabilities": 31471019, "quarter": 3 }, { "assets": 116231262, "current_assets": 49586277, "current_liabilities": 31464981, "equity": 65849147, "fixed_assets": 66644985, "liabilities": 70561509, "long_term_liabilities": 39096528, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77846, "financing_cash_flow": 75499, "investing_cash_flow": -134345, "net_cash_flow": 24844637, "operating_cash_flow": 25233903, "quarter": 1 }, { "change_in_working_capital": -27749, "financing_cash_flow": -183149, "investing_cash_flow": -232395, "net_cash_flow": 24303676, "operating_cash_flow": 24266278, "quarter": 2 }, { "change_in_working_capital": -9553, "financing_cash_flow": 2665, "investing_cash_flow": -391539, "net_cash_flow": 23485876, "operating_cash_flow": 23846454, "quarter": 3 }, { "change_in_working_capital": -40805, "financing_cash_flow": 162194, "investing_cash_flow": -441951, "net_cash_flow": 23898233, "operating_cash_flow": 24298941, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7277927093663861, "current_ratio": 1.2331620282418498, "debt_to_equity_ratio": 0.9949847348521249, "profit_margin": 0.24416170651339308, "quarter": 1, "return_on_assets": 0.17769910990690274, "return_on_equity": 0.301016625281397 }, { "asset_turnover_ratio": 0.7224894994228089, "current_ratio": 1.300644319724515, "debt_to_equity_ratio": 1.0190683184904887, "profit_margin": 0.24446248880963445, "quarter": 2, "return_on_assets": 0.1766215811677268, "return_on_equity": 0.303080484503385 }, { "asset_turnover_ratio": 0.717224930137143, "current_ratio": 1.1619427287719377, "debt_to_equity_ratio": 1.0376676034193604, "profit_margin": 0.2496800634481744, "quarter": 3, "return_on_assets": 0.1790767660632543, "return_on_equity": 0.30947851338852095 }, { "asset_turnover_ratio": 0.7119987219961528, "current_ratio": 1.575919496026392, "debt_to_equity_ratio": 1.0715629923042131, "profit_margin": 0.2438405631170285, "quarter": 4, "return_on_assets": 0.17361416931014653, "return_on_equity": 0.30644882917010297 } ], "income_statement": [ { "depreciation": 5361674, "expenses": 55810752, "income_tax": 5706641, "marketing_expense": 8311954, "net_income": 25578870, "net_profit": 19872229, "operational_expense": 33346607, "product_revenue": 22820967, "quarter": 1, "rd_expense": 9367457, "revenue": 81389622, "salaries_expense": 19806552, "service_revenue": 58568655 }, { "depreciation": 4258802, "expenses": 56205688, "income_tax": 5629560, "marketing_expense": 11086321, "net_income": 25637036, "net_profit": 20007476, "operational_expense": 29038363, "product_revenue": 26200425, "quarter": 2, "rd_expense": 10545309, "revenue": 81842724, "salaries_expense": 21290602, "service_revenue": 55642299 }, { "depreciation": 3298197, "expenses": 56603420, "income_tax": 5146672, "marketing_expense": 5819277, "net_income": 25694929, "net_profit": 20548257, "operational_expense": 38831210, "product_revenue": 31194855, "quarter": 3, "rd_expense": 5816880, "revenue": 82298349, "salaries_expense": 18739718, "service_revenue": 51103494 }, { "depreciation": 4119547, "expenses": 57003966, "income_tax": 5573150, "marketing_expense": 7296293, "net_income": 25752544, "net_profit": 20179394, "operational_expense": 29968401, "product_revenue": 19654525, "quarter": 4, "rd_expense": 6794448, "revenue": 82756510, "salaries_expense": 27268361, "service_revenue": 63101985 } ], "market_conditions": { "gdp_growth": [ -0.0007165928304344229, 0.00410040738079126, 0.00505615026114932, -0.011104472352565873 ], "inflation_rate": [ 0.019858701168345892, 0.019967944980756155, 0.024331044416114563, 0.02166971008747214 ], "interest_rate": [ 0.05249576722629877, 0.05646761496563682, 0.05287243352801963, 0.05169653881749147 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2004, "industry": "Advertising", "location": "Lake David", "name": "Scott, Martinez and Patterson", "num_employees": 717, "region": "Europe", "revenue_size": "Large", "website": "www.scott,martinezandpatterson.com" }

[ { "advertising_kpis": [ { "average_project_size": 118053, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 87748930, "net_revenue": 77158179, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 107613 }, { "average_project_size": 113693, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 83708574, "net_revenue": 75375822, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 105127 }, { "average_project_size": 107282, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 88585520, "net_revenue": 73634638, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 102698 }, { "average_project_size": 171814, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 93253349, "net_revenue": 71933675, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 100326 } ], "balance_sheet": [ { "assets": 92796214, "current_assets": 28748442, "current_liabilities": 24762612, "equity": 59465787, "fixed_assets": 64047772, "liabilities": 46708065, "long_term_liabilities": 21945453, "quarter": 1 }, { "assets": 94564737, "current_assets": 46212331, "current_liabilities": 19081535, "equity": 59869289, "fixed_assets": 48352406, "liabilities": 47472760, "long_term_liabilities": 28391225, "quarter": 2 }, { "assets": 96366965, "current_assets": 31071121, "current_liabilities": 26161263, "equity": 60225353, "fixed_assets": 65295844, "liabilities": 48249974, "long_term_liabilities": 22088711, "quarter": 3 }, { "assets": 98203540, "current_assets": 38385850, "current_liabilities": 20284367, "equity": 60764078, "fixed_assets": 59817690, "liabilities": 49039913, "long_term_liabilities": 28755546, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88082, "financing_cash_flow": -61395, "investing_cash_flow": -470126, "net_cash_flow": 18354989, "operating_cash_flow": 18594856, "quarter": 1 }, { "change_in_working_capital": 3641, "financing_cash_flow": -113320, "investing_cash_flow": -380828, "net_cash_flow": 17922227, "operating_cash_flow": 18236938, "quarter": 2 }, { "change_in_working_capital": -5085, "financing_cash_flow": 81956, "investing_cash_flow": -360180, "net_cash_flow": 17319318, "operating_cash_flow": 17731112, "quarter": 3 }, { "change_in_working_capital": 19734, "financing_cash_flow": 175353, "investing_cash_flow": -234106, "net_cash_flow": 14567064, "operating_cash_flow": 15075543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8314798166226911, "current_ratio": 1.160961614227126, "debt_to_equity_ratio": 0.7854611425558027, "profit_margin": 0.17337938988943738, "quarter": 1, "return_on_assets": 0.14416146331142346, "return_on_equity": 0.22496360806592874 }, { "asset_turnover_ratio": 0.7970817071061066, "current_ratio": 2.421835088214863, "debt_to_equity_ratio": 0.7929400998899453, "profit_margin": 0.16951472847619492, "quarter": 2, "return_on_assets": 0.1351170891534336, "return_on_equity": 0.2134201393305339 }, { "asset_turnover_ratio": 0.7641066417314274, "current_ratio": 1.1876766423700569, "debt_to_equity_ratio": 0.8011571804319686, "profit_margin": 0.16443839922184447, "quarter": 3, "return_on_assets": 0.12564847300109536, "return_on_equity": 0.2010509095729169 }, { "asset_turnover_ratio": 0.7324957430251496, "current_ratio": 1.892385895009689, "debt_to_equity_ratio": 0.8070543422052746, "profit_margin": 0.16126593003902553, "quarter": 4, "return_on_assets": 0.1181266072485778, "return_on_equity": 0.190909685159709 } ], "income_statement": [ { "depreciation": 5217218, "expenses": 60319523, "income_tax": 3461018, "marketing_expense": 11931086, "net_income": 16838656, "net_profit": 13377638, "operational_expense": 31212031, "product_revenue": 27299375, "quarter": 1, "rd_expense": 8165778, "revenue": 77158179, "salaries_expense": 22870032, "service_revenue": 49858804 }, { "depreciation": 5459626, "expenses": 58989207, "income_tax": 3609303, "marketing_expense": 11642500, "net_income": 16386615, "net_profit": 12777312, "operational_expense": 38757742, "product_revenue": 21084339, "quarter": 2, "rd_expense": 8315159, "revenue": 75375822, "salaries_expense": 23185382, "service_revenue": 54291483 }, { "depreciation": 5622750, "expenses": 57688231, "income_tax": 3838045, "marketing_expense": 7080010, "net_income": 15946407, "net_profit": 12108362, "operational_expense": 30133405, "product_revenue": 15141518, "quarter": 3, "rd_expense": 10915970, "revenue": 73634638, "salaries_expense": 22381829, "service_revenue": 58493120 }, { "depreciation": 3475092, "expenses": 56415947, "income_tax": 3917277, "marketing_expense": 9239385, "net_income": 15517728, "net_profit": 11600451, "operational_expense": 37311674, "product_revenue": 14802503, "quarter": 4, "rd_expense": 10482853, "revenue": 71933675, "salaries_expense": 17328955, "service_revenue": 57131172 } ], "market_conditions": { "gdp_growth": [ 0.016356535200550863, 0.009026087442943333, 0.019314315974435076, 0.003796771728100852 ], "inflation_rate": [ 0.016894957581869444, 0.02175364070812218, 0.014792631131820829, 0.021225679780290642 ], "interest_rate": [ 0.03498852909366647, 0.03450688026565331, 0.03967327077228429, 0.039687639217469435 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 77207, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 114519157, "net_revenue": 88163160, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 122961 }, { "average_project_size": 89417, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 105744805, "net_revenue": 87288006, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 121741 }, { "average_project_size": 129562, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 108290518, "net_revenue": 86421541, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 120532 }, { "average_project_size": 186400, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 109538757, "net_revenue": 85563676, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 119336 } ], "balance_sheet": [ { "assets": 117041701, "current_assets": 35818276, "current_liabilities": 40115035, "equity": 71077240, "fixed_assets": 81223425, "liabilities": 67944404, "long_term_liabilities": 27829369, "quarter": 1 }, { "assets": 120365001, "current_assets": 51917484, "current_liabilities": 29248955, "equity": 73648592, "fixed_assets": 68447517, "liabilities": 69210306, "long_term_liabilities": 39961351, "quarter": 2 }, { "assets": 123782664, "current_assets": 51870592, "current_liabilities": 40156015, "equity": 75053250, "fixed_assets": 71912072, "liabilities": 70499794, "long_term_liabilities": 30343779, "quarter": 3 }, { "assets": 127297368, "current_assets": 59249127, "current_liabilities": 39204376, "equity": 78544561, "fixed_assets": 68048241, "liabilities": 71813307, "long_term_liabilities": 32608931, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23435, "financing_cash_flow": 105596, "investing_cash_flow": -278660, "net_cash_flow": 26131708, "operating_cash_flow": 26181583, "quarter": 1 }, { "change_in_working_capital": 39679, "financing_cash_flow": -41705, "investing_cash_flow": -321270, "net_cash_flow": 26205492, "operating_cash_flow": 26461050, "quarter": 2 }, { "change_in_working_capital": -26309, "financing_cash_flow": -160763, "investing_cash_flow": -169944, "net_cash_flow": 25309035, "operating_cash_flow": 25489918, "quarter": 3 }, { "change_in_working_capital": -59400, "financing_cash_flow": 197312, "investing_cash_flow": -152103, "net_cash_flow": 27794352, "operating_cash_flow": 28154559, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7532628050236556, "current_ratio": 0.8928890626669028, "debt_to_equity_ratio": 0.955923499561885, "profit_margin": 0.2493098364441565, "quarter": 1, "return_on_assets": 0.18779582671991413, "return_on_equity": 0.3092402434309492 }, { "asset_turnover_ratio": 0.7251942447954618, "current_ratio": 1.7750201331979212, "debt_to_equity_ratio": 0.9397369877756794, "profit_margin": 0.2576974550203381, "quarter": 2, "return_on_assets": 0.18688071127918654, "return_on_equity": 0.3054219556566675 }, { "asset_turnover_ratio": 0.6981716034161294, "current_ratio": 1.291726581932993, "debt_to_equity_ratio": 0.9393303287998854, "profit_margin": 0.2519091854656931, "quarter": 3, "return_on_assets": 0.17587583993183406, "return_on_equity": 0.2900657866248297 }, { "asset_turnover_ratio": 0.6721558924926083, "current_ratio": 1.5112886122712423, "debt_to_equity_ratio": 0.9143001894173168, "profit_margin": 0.26951273107995033, "quarter": 4, "return_on_assets": 0.18115457029716436, "return_on_equity": 0.2935976687169975 } ], "income_statement": [ { "depreciation": 4201640, "expenses": 58388215, "income_tax": 7795002, "marketing_expense": 7785085, "net_income": 29774945, "net_profit": 21979943, "operational_expense": 35802583, "product_revenue": 33931064, "quarter": 1, "rd_expense": 10905147, "revenue": 88163160, "salaries_expense": 18370964, "service_revenue": 54232096 }, { "depreciation": 3967153, "expenses": 57530002, "income_tax": 7264107, "marketing_expense": 8586765, "net_income": 29758004, "net_profit": 22493897, "operational_expense": 39696893, "product_revenue": 26407738, "quarter": 2, "rd_expense": 8450622, "revenue": 87288006, "salaries_expense": 23714678, "service_revenue": 60880268 }, { "depreciation": 3719538, "expenses": 56684405, "income_tax": 7966756, "marketing_expense": 10705064, "net_income": 29737136, "net_profit": 21770380, "operational_expense": 33000020, "product_revenue": 24239828, "quarter": 3, "rd_expense": 6300340, "revenue": 86421541, "salaries_expense": 21852887, "service_revenue": 62181713 }, { "depreciation": 5094059, "expenses": 55851236, "income_tax": 6651940, "marketing_expense": 9623055, "net_income": 29712440, "net_profit": 23060500, "operational_expense": 33421542, "product_revenue": 33188054, "quarter": 4, "rd_expense": 7468856, "revenue": 85563676, "salaries_expense": 19595723, "service_revenue": 52375622 } ], "market_conditions": { "gdp_growth": [ 0.028666978872538003, 0.020278686218661517, 0.011688063388053149, 0.0156554392030845 ], "inflation_rate": [ 0.019816704145773342, 0.01481692037943328, 0.015465903502514146, 0.01753121978431998 ], "interest_rate": [ 0.02160761925998458, 0.018400908730270317, 0.025036609878185394, 0.026243520635033487 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 170504, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 126199270, "net_revenue": 97405628, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 135852 }, { "average_project_size": 71704, "billable_hours_per_employee": 82, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 111103892, "net_revenue": 96156462, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 134109 }, { "average_project_size": 172931, "billable_hours_per_employee": 128, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 120019819, "net_revenue": 94923317, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 132390 }, { "average_project_size": 84779, "billable_hours_per_employee": 111, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 120644162, "net_revenue": 93705985, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 130692 } ], "balance_sheet": [ { "assets": 141693846, "current_assets": 61967069, "current_liabilities": 25120508, "equity": 104949622, "fixed_assets": 79726777, "liabilities": 61346547, "long_term_liabilities": 36226039, "quarter": 1 }, { "assets": 143701952, "current_assets": 49569881, "current_liabilities": 29171679, "equity": 106653654, "fixed_assets": 94132071, "liabilities": 62531664, "long_term_liabilities": 33359985, "quarter": 2 }, { "assets": 145738518, "current_assets": 56249992, "current_liabilities": 29985214, "equity": 106837455, "fixed_assets": 89488526, "liabilities": 63739676, "long_term_liabilities": 33754462, "quarter": 3 }, { "assets": 147803945, "current_assets": 60160206, "current_liabilities": 33141567, "equity": 108302181, "fixed_assets": 87643739, "liabilities": 64971024, "long_term_liabilities": 31829457, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41549, "financing_cash_flow": -72917, "investing_cash_flow": -167047, "net_cash_flow": 28103577, "operating_cash_flow": 28484883, "quarter": 1 }, { "change_in_working_capital": -68878, "financing_cash_flow": 176961, "investing_cash_flow": -360837, "net_cash_flow": 30346147, "operating_cash_flow": 30614795, "quarter": 2 }, { "change_in_working_capital": -88322, "financing_cash_flow": -154411, "investing_cash_flow": -251818, "net_cash_flow": 29501040, "operating_cash_flow": 30020456, "quarter": 3 }, { "change_in_working_capital": -37088, "financing_cash_flow": 73280, "investing_cash_flow": -111027, "net_cash_flow": 30159205, "operating_cash_flow": 30008198, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6874372511562711, "current_ratio": 2.4667920330273576, "debt_to_equity_ratio": 0.5845332820731837, "profit_margin": 0.25257599078361265, "quarter": 1, "return_on_assets": 0.17363014481235833, "return_on_equity": 0.23442031072775088 }, { "asset_turnover_ratio": 0.6691381756595763, "current_ratio": 1.6992467591598002, "debt_to_equity_ratio": 0.5863058756524179, "profit_margin": 0.26501979658943775, "quarter": 2, "return_on_assets": 0.17733486320352837, "return_on_equity": 0.23893570491265118 }, { "asset_turnover_ratio": 0.6513262128821703, "current_ratio": 1.8759243138968427, "debt_to_equity_ratio": 0.5966042152539107, "profit_margin": 0.2616703017236534, "quarter": 3, "return_on_assets": 0.17043272664540202, "return_on_equity": 0.23248974809443 }, { "asset_turnover_ratio": 0.6339883891461761, "current_ratio": 1.8152492910187379, "debt_to_equity_ratio": 0.5999050379234745, "profit_margin": 0.2717997148207769, "quarter": 4, "return_on_assets": 0.17231786336961438, "return_on_equity": 0.23516848658846493 } ], "income_statement": [ { "depreciation": 3882560, "expenses": 64434516, "income_tax": 8368789, "marketing_expense": 11686309, "net_income": 32971112, "net_profit": 24602323, "operational_expense": 33988515, "product_revenue": 26504824, "quarter": 1, "rd_expense": 8025376, "revenue": 97405628, "salaries_expense": 22156280, "service_revenue": 70900804 }, { "depreciation": 5131429, "expenses": 63292318, "income_tax": 7380778, "marketing_expense": 10856615, "net_income": 32864144, "net_profit": 25483366, "operational_expense": 35546819, "product_revenue": 21265617, "quarter": 2, "rd_expense": 9881199, "revenue": 96156462, "salaries_expense": 24345280, "service_revenue": 74890845 }, { "depreciation": 5181843, "expenses": 62170367, "income_tax": 7914337, "marketing_expense": 9583064, "net_income": 32752950, "net_profit": 24838613, "operational_expense": 33349000, "product_revenue": 29404913, "quarter": 3, "rd_expense": 7742274, "revenue": 94923317, "salaries_expense": 29733630, "service_revenue": 65518404 }, { "depreciation": 4538938, "expenses": 61068305, "income_tax": 7168420, "marketing_expense": 7268574, "net_income": 32637680, "net_profit": 25469260, "operational_expense": 36462779, "product_revenue": 29559288, "quarter": 4, "rd_expense": 11588192, "revenue": 93705985, "salaries_expense": 23551771, "service_revenue": 64146697 } ], "market_conditions": { "gdp_growth": [ 0.0207309558388222, 0.011146267247871003, 0.009648962862208338, 0.014227781236965852 ], "inflation_rate": [ 0.014874887029453259, 0.015425729660712128, 0.01578103672467222, 0.020213329334164518 ], "interest_rate": [ 0.033693545585355505, 0.040776100125498906, 0.03359067928171388, 0.03899971820882884 ], "year": 2006 }, "random_event": { "description": "Scott, Martinez and Patterson Introduction of New Service in 2006", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 84672, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 54955053, "net_revenue": 45354495, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 63256 }, { "average_project_size": 68772, "billable_hours_per_employee": 115, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 57172602, "net_revenue": 45558982, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 63541 }, { "average_project_size": 154948, "billable_hours_per_employee": 146, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 52808754, "net_revenue": 45764392, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 63828 }, { "average_project_size": 179064, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 55904390, "net_revenue": 45970728, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 64115 } ], "balance_sheet": [ { "assets": 56511397, "current_assets": 19599016, "current_liabilities": 10678193, "equity": 39270078, "fixed_assets": 36912381, "liabilities": 24374818, "long_term_liabilities": 13696625, "quarter": 1 }, { "assets": 57695632, "current_assets": 27702531, "current_liabilities": 12452338, "equity": 40427982, "fixed_assets": 29993101, "liabilities": 24631168, "long_term_liabilities": 12178830, "quarter": 2 }, { "assets": 58904683, "current_assets": 26322902, "current_liabilities": 10778981, "equity": 41397621, "fixed_assets": 32581781, "liabilities": 24890213, "long_term_liabilities": 14111232, "quarter": 3 }, { "assets": 60139071, "current_assets": 29937368, "current_liabilities": 13751263, "equity": 43001679, "fixed_assets": 30201703, "liabilities": 25151982, "long_term_liabilities": 11400719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75721, "financing_cash_flow": -114996, "investing_cash_flow": -478036, "net_cash_flow": 9269578, "operating_cash_flow": 9566930, "quarter": 1 }, { "change_in_working_capital": 92890, "financing_cash_flow": -170776, "investing_cash_flow": -413201, "net_cash_flow": 9378811, "operating_cash_flow": 9515744, "quarter": 2 }, { "change_in_working_capital": 80640, "financing_cash_flow": -32080, "investing_cash_flow": -304660, "net_cash_flow": 10414199, "operating_cash_flow": 10728810, "quarter": 3 }, { "change_in_working_capital": -81837, "financing_cash_flow": 185142, "investing_cash_flow": -497219, "net_cash_flow": 10228446, "operating_cash_flow": 10365065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8025725324043927, "current_ratio": 1.8354244018627497, "debt_to_equity_ratio": 0.620696959145332, "profit_margin": 0.15728317557058016, "quarter": 1, "return_on_assets": 0.12623115652228523, "return_on_equity": 0.18165227479303708 }, { "asset_turnover_ratio": 0.789643521020794, "current_ratio": 2.2246851153574534, "debt_to_equity_ratio": 0.6092603880154097, "profit_margin": 0.16162604335628045, "quarter": 2, "return_on_assets": 0.12762695796451282, "return_on_equity": 0.18213914313111151 }, { "asset_turnover_ratio": 0.7769228127413911, "current_ratio": 2.442058484006976, "debt_to_equity_ratio": 0.6012474243387078, "profit_margin": 0.1613295987850117, "quarter": 3, "return_on_assets": 0.12534064566649142, "return_on_equity": 0.17834722918015022 }, { "asset_turnover_ratio": 0.7644070191905692, "current_ratio": 2.1770631541262793, "debt_to_equity_ratio": 0.5849069753764731, "profit_margin": 0.1743411590088371, "quarter": 4, "return_on_assets": 0.1332676056801742, "return_on_equity": 0.18637853652179487 } ], "income_statement": [ { "depreciation": 2433431, "expenses": 35599024, "income_tax": 2621972, "marketing_expense": 5841420, "net_income": 9755471, "net_profit": 7133499, "operational_expense": 22633703, "product_revenue": 13391815, "quarter": 1, "rd_expense": 5159250, "revenue": 45354495, "salaries_expense": 11106525, "service_revenue": 31962680 }, { "depreciation": 2152226, "expenses": 35558326, "income_tax": 2637138, "marketing_expense": 4494358, "net_income": 10000656, "net_profit": 7363518, "operational_expense": 18518984, "product_revenue": 15266110, "quarter": 2, "rd_expense": 6485573, "revenue": 45558982, "salaries_expense": 11458704, "service_revenue": 30292872 }, { "depreciation": 3345659, "expenses": 35517674, "income_tax": 2863567, "marketing_expense": 5396730, "net_income": 10246718, "net_profit": 7383151, "operational_expense": 23959167, "product_revenue": 16107473, "quarter": 3, "rd_expense": 6819809, "revenue": 45764392, "salaries_expense": 14785679, "service_revenue": 29656919 }, { "depreciation": 2350475, "expenses": 35477069, "income_tax": 2479069, "marketing_expense": 5797801, "net_income": 10493659, "net_profit": 8014590, "operational_expense": 19066729, "product_revenue": 14662599, "quarter": 4, "rd_expense": 6982274, "revenue": 45970728, "salaries_expense": 14198600, "service_revenue": 31308129 } ], "market_conditions": { "gdp_growth": [ 0.012566384895280575, 0.006507940026368146, 0.008292303231741831, 0.007763552343384758 ], "inflation_rate": [ 0.011373095660217998, 0.015744436073384608, 0.017326946373338974, 0.011876494792698637 ], "interest_rate": [ 0.03642690078219316, 0.034998883642334645, 0.03772736095488463, 0.039466405399491956 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 115021, "billable_hours_per_employee": 90, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 101123632, "net_revenue": 83907293, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 117026 }, { "average_project_size": 141048, "billable_hours_per_employee": 151, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 103503562, "net_revenue": 84118314, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 117320 }, { "average_project_size": 120548, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 101040201, "net_revenue": 84329867, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 117615 }, { "average_project_size": 103499, "billable_hours_per_employee": 113, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 101659088, "net_revenue": 84541951, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 117911 } ], "balance_sheet": [ { "assets": 105040979, "current_assets": 31579730, "current_liabilities": 26079741, "equity": 56768328, "fixed_assets": 73461249, "liabilities": 61902423, "long_term_liabilities": 35822682, "quarter": 1 }, { "assets": 106598387, "current_assets": 33590442, "current_liabilities": 25902830, "equity": 57142461, "fixed_assets": 73007945, "liabilities": 63058737, "long_term_liabilities": 37155907, "quarter": 2 }, { "assets": 108178886, "current_assets": 44430300, "current_liabilities": 35574023, "equity": 57884665, "fixed_assets": 63748586, "liabilities": 64236649, "long_term_liabilities": 28662626, "quarter": 3 }, { "assets": 109782818, "current_assets": 50062631, "current_liabilities": 31998534, "equity": 58153201, "fixed_assets": 59720187, "liabilities": 65436565, "long_term_liabilities": 33438031, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44322, "financing_cash_flow": 126921, "investing_cash_flow": -356975, "net_cash_flow": 17939271, "operating_cash_flow": 18276592, "quarter": 1 }, { "change_in_working_capital": -5434, "financing_cash_flow": -1919, "investing_cash_flow": -209033, "net_cash_flow": 18370248, "operating_cash_flow": 18639012, "quarter": 2 }, { "change_in_working_capital": 36145, "financing_cash_flow": 43326, "investing_cash_flow": -466684, "net_cash_flow": 17209680, "operating_cash_flow": 17350255, "quarter": 3 }, { "change_in_working_capital": -49671, "financing_cash_flow": 145935, "investing_cash_flow": -128738, "net_cash_flow": 19377099, "operating_cash_flow": 19705219, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7988053214926719, "current_ratio": 1.2108912431300602, "debt_to_equity_ratio": 1.0904394260123356, "profit_margin": 0.1624384664632191, "quarter": 1, "return_on_assets": 0.12975671142592834, "return_on_equity": 0.24009465277892278 }, { "asset_turnover_ratio": 0.7891143230900858, "current_ratio": 1.2967865673364647, "debt_to_equity_ratio": 1.103535547760185, "profit_margin": 0.1617104570117751, "quarter": 2, "return_on_assets": 0.12760803782143532, "return_on_equity": 0.23805084278746763 }, { "asset_turnover_ratio": 0.7795409078255807, "current_ratio": 1.2489534849628898, "debt_to_equity_ratio": 1.1097351777020736, "profit_margin": 0.16533202880540532, "quarter": 3, "return_on_assets": 0.1288830798276107, "return_on_equity": 0.24086565932445148 }, { "asset_turnover_ratio": 0.7700836300266951, "current_ratio": 1.564528893729944, "debt_to_equity_ratio": 1.1252444211970378, "profit_margin": 0.1633147548250927, "quarter": 4, "return_on_assets": 0.1257660192326271, "return_on_equity": 0.23742369745046366 } ], "income_statement": [ { "depreciation": 4646820, "expenses": 65499613, "income_tax": 4777908, "marketing_expense": 8646946, "net_income": 18407680, "net_profit": 13629772, "operational_expense": 39641379, "product_revenue": 22905517, "quarter": 1, "rd_expense": 11904373, "revenue": 83907293, "salaries_expense": 26952929, "service_revenue": 61001776 }, { "depreciation": 5036201, "expenses": 65735563, "income_tax": 4779940, "marketing_expense": 8228322, "net_income": 18382751, "net_profit": 13602811, "operational_expense": 37721484, "product_revenue": 26808303, "quarter": 2, "rd_expense": 8185987, "revenue": 84118314, "salaries_expense": 21117146, "service_revenue": 57310011 }, { "depreciation": 3407827, "expenses": 65972363, "income_tax": 4415076, "marketing_expense": 11877327, "net_income": 18357504, "net_profit": 13942428, "operational_expense": 43317030, "product_revenue": 26333532, "quarter": 3, "rd_expense": 11991772, "revenue": 84329867, "salaries_expense": 22293645, "service_revenue": 57996335 }, { "depreciation": 5898271, "expenses": 66210017, "income_tax": 4524986, "marketing_expense": 7245457, "net_income": 18331934, "net_profit": 13806948, "operational_expense": 40757784, "product_revenue": 24850010, "quarter": 4, "rd_expense": 7835355, "revenue": 84541951, "salaries_expense": 22792833, "service_revenue": 59691941 } ], "market_conditions": { "gdp_growth": [ 0.03588199895810877, 0.03427967866812349, 0.03490682165987984, 0.03221324200803512 ], "inflation_rate": [ 0.01528959040091691, 0.010718700591860204, 0.010810737096816311, 0.016092940738389266 ], "interest_rate": [ 0.03419019777970056, 0.0357082325220987, 0.030717943427713633, 0.03301901318898588 ], "year": 2008 }, "random_event": { "description": "Scott, Martinez and Patterson Senior Leadership Change in 2008", "impact": 0.05, "type": "Senior Leadership Change" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 56246, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 109218145, "net_revenue": 93723608, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 130716 }, { "average_project_size": 179258, "billable_hours_per_employee": 86, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 108520415, "net_revenue": 92295119, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 128724 }, { "average_project_size": 106878, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 111134969, "net_revenue": 90888403, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 126762 }, { "average_project_size": 60882, "billable_hours_per_employee": 141, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 109522302, "net_revenue": 89503127, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 124830 } ], "balance_sheet": [ { "assets": 136718383, "current_assets": 49155610, "current_liabilities": 32478251, "equity": 97208200, "fixed_assets": 87562773, "liabilities": 64409680, "long_term_liabilities": 31931429, "quarter": 1 }, { "assets": 140269269, "current_assets": 50475348, "current_liabilities": 31356779, "equity": 99114617, "fixed_assets": 89793921, "liabilities": 65653723, "long_term_liabilities": 34296944, "quarter": 2 }, { "assets": 143912379, "current_assets": 56621442, "current_liabilities": 39549135, "equity": 101882127, "fixed_assets": 87290937, "liabilities": 66921795, "long_term_liabilities": 27372660, "quarter": 3 }, { "assets": 147650109, "current_assets": 50217704, "current_liabilities": 29667639, "equity": 104780759, "fixed_assets": 97432405, "liabilities": 68214358, "long_term_liabilities": 38546719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7108, "financing_cash_flow": -26955, "investing_cash_flow": -255721, "net_cash_flow": 30504231, "operating_cash_flow": 30743069, "quarter": 1 }, { "change_in_working_capital": 84868, "financing_cash_flow": 82584, "investing_cash_flow": -375683, "net_cash_flow": 27446736, "operating_cash_flow": 27724068, "quarter": 2 }, { "change_in_working_capital": 52741, "financing_cash_flow": 188835, "investing_cash_flow": -204963, "net_cash_flow": 28772270, "operating_cash_flow": 29106210, "quarter": 3 }, { "change_in_working_capital": 66385, "financing_cash_flow": -196312, "investing_cash_flow": -460350, "net_cash_flow": 29427299, "operating_cash_flow": 29714831, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.685523087264717, "current_ratio": 1.5134931372997886, "debt_to_equity_ratio": 0.6625951308634457, "profit_margin": 0.26566942450615005, "quarter": 1, "return_on_assets": 0.18212252407929663, "return_on_equity": 0.2561460555796733 }, { "asset_turnover_ratio": 0.6579853139464211, "current_ratio": 1.6097108698568816, "debt_to_equity_ratio": 0.6624020249203001, "profit_margin": 0.265442758679362, "quarter": 2, "return_on_assets": 0.17465743690444413, "return_on_equity": 0.24717919255037832 }, { "asset_turnover_ratio": 0.6315537525788522, "current_ratio": 1.431673334954102, "debt_to_equity_ratio": 0.6568551027600749, "profit_margin": 0.2738692966142226, "quarter": 3, "return_on_assets": 0.17296318199284302, "return_on_equity": 0.24431707241447756 }, { "asset_turnover_ratio": 0.6061839547981641, "current_ratio": 1.6926761175703937, "debt_to_equity_ratio": 0.6510198881075103, "profit_margin": 0.2831745532197998, "quarter": 4, "return_on_assets": 0.17165587056898143, "return_on_equity": 0.24188608902899816 } ], "income_statement": [ { "depreciation": 5843572, "expenses": 62147438, "income_tax": 6676673, "marketing_expense": 8135738, "net_income": 31576170, "net_profit": 24899497, "operational_expense": 37050993, "product_revenue": 24493689, "quarter": 1, "rd_expense": 12308558, "revenue": 93723608, "salaries_expense": 23454941, "service_revenue": 69229919 }, { "depreciation": 3224997, "expenses": 60571142, "income_tax": 7224906, "marketing_expense": 11929513, "net_income": 31723977, "net_profit": 24499071, "operational_expense": 31115735, "product_revenue": 35147247, "quarter": 2, "rd_expense": 7985601, "revenue": 92295119, "salaries_expense": 26678077, "service_revenue": 57147872 }, { "depreciation": 4214667, "expenses": 59034827, "income_tax": 6962033, "marketing_expense": 9747659, "net_income": 31853576, "net_profit": 24891543, "operational_expense": 37990662, "product_revenue": 25675809, "quarter": 3, "rd_expense": 11191282, "revenue": 90888403, "salaries_expense": 23129471, "service_revenue": 65212594 }, { "depreciation": 4369823, "expenses": 57537479, "income_tax": 6620640, "marketing_expense": 6977787, "net_income": 31965648, "net_profit": 25345008, "operational_expense": 39901459, "product_revenue": 23502039, "quarter": 4, "rd_expense": 7150647, "revenue": 89503127, "salaries_expense": 17607339, "service_revenue": 66001088 } ], "market_conditions": { "gdp_growth": [ 0.0159487376737539, 0.016156201108264035, 0.0185444709593627, 0.010184020501931335 ], "inflation_rate": [ 0.006493246118258628, 0.007837309250321518, 0.013682881203918047, 0.014842627571580332 ], "interest_rate": [ 0.03935221711697341, 0.03667548159008679, 0.034141091477841425, 0.04067188529135743 ], "year": 2009 }, "random_event": { "description": "Scott, Martinez and Patterson Award Nomination in 2009", "impact": 0.09, "type": "Award Nomination" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 113883, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 35601178, "net_revenue": 28389611, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 39595 }, { "average_project_size": 119498, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 31234721, "net_revenue": 27798463, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 38771 }, { "average_project_size": 52442, "billable_hours_per_employee": 137, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 30430629, "net_revenue": 27219625, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 37963 }, { "average_project_size": 162103, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 30524386, "net_revenue": 26652840, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 37173 } ], "balance_sheet": [ { "assets": 37804139, "current_assets": 14846081, "current_liabilities": 9096469, "equity": 20654673, "fixed_assets": 22958058, "liabilities": 22370198, "long_term_liabilities": 13273729, "quarter": 1 }, { "assets": 38971514, "current_assets": 16731320, "current_liabilities": 11630912, "equity": 21061548, "fixed_assets": 22240194, "liabilities": 22758219, "long_term_liabilities": 11127307, "quarter": 2 }, { "assets": 40174938, "current_assets": 18743213, "current_liabilities": 12860345, "equity": 21795024, "fixed_assets": 21431725, "liabilities": 23152972, "long_term_liabilities": 10292627, "quarter": 3 }, { "assets": 41415523, "current_assets": 17068351, "current_liabilities": 10901035, "equity": 22983949, "fixed_assets": 24347172, "liabilities": 23554571, "long_term_liabilities": 12653536, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57527, "financing_cash_flow": -14684, "investing_cash_flow": -116555, "net_cash_flow": 6748754, "operating_cash_flow": 7112821, "quarter": 1 }, { "change_in_working_capital": 36561, "financing_cash_flow": 85160, "investing_cash_flow": -388834, "net_cash_flow": 6416991, "operating_cash_flow": 6835239, "quarter": 2 }, { "change_in_working_capital": 98509, "financing_cash_flow": -4856, "investing_cash_flow": -187011, "net_cash_flow": 6175026, "operating_cash_flow": 6149173, "quarter": 3 }, { "change_in_working_capital": -71106, "financing_cash_flow": 15022, "investing_cash_flow": -423010, "net_cash_flow": 5885021, "operating_cash_flow": 6355733, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7509656812974896, "current_ratio": 1.6320707518488768, "debt_to_equity_ratio": 1.083057475661803, "profit_margin": 0.18389586246884468, "quarter": 1, "return_on_assets": 0.1380994816467054, "return_on_equity": 0.25276275252578434 }, { "asset_turnover_ratio": 0.7133021057380526, "current_ratio": 1.438521759944534, "debt_to_equity_ratio": 1.0805577538745015, "profit_margin": 0.17440723251497753, "quarter": 2, "return_on_assets": 0.12440504620887964, "return_on_equity": 0.23019452321358336 }, { "asset_turnover_ratio": 0.6775274923884139, "current_ratio": 1.457442471411148, "debt_to_equity_ratio": 1.0623054143000714, "profit_margin": 0.17535355465036714, "quarter": 3, "return_on_assets": 0.11880685416365795, "return_on_equity": 0.2189976023885085 }, { "asset_turnover_ratio": 0.6435471067213132, "current_ratio": 1.5657550865582948, "debt_to_equity_ratio": 1.0248269781663717, "profit_margin": 0.1922120494476386, "quarter": 4, "return_on_assets": 0.12369750829900181, "return_on_equity": 0.22289455132362154 } ], "income_statement": [ { "depreciation": 1892089, "expenses": 21435775, "income_tax": 1733104, "marketing_expense": 4094765, "net_income": 6953836, "net_profit": 5220732, "operational_expense": 13039068, "product_revenue": 11310371, "quarter": 1, "rd_expense": 2179713, "revenue": 28389611, "salaries_expense": 9270695, "service_revenue": 17079240 }, { "depreciation": 1986986, "expenses": 21030233, "income_tax": 1919977, "marketing_expense": 2863383, "net_income": 6768230, "net_profit": 4848253, "operational_expense": 11996566, "product_revenue": 7477015, "quarter": 2, "rd_expense": 4156998, "revenue": 27798463, "salaries_expense": 10215130, "service_revenue": 20321448 }, { "depreciation": 1376115, "expenses": 20632363, "income_tax": 1814204, "marketing_expense": 2239607, "net_income": 6587262, "net_profit": 4773058, "operational_expense": 11760017, "product_revenue": 5480110, "quarter": 3, "rd_expense": 3456840, "revenue": 27219625, "salaries_expense": 7469032, "service_revenue": 21739515 }, { "depreciation": 1232736, "expenses": 20242021, "income_tax": 1287822, "marketing_expense": 2167392, "net_income": 6410819, "net_profit": 5122997, "operational_expense": 12035785, "product_revenue": 5449809, "quarter": 4, "rd_expense": 2530180, "revenue": 26652840, "salaries_expense": 7926954, "service_revenue": 21203031 } ], "market_conditions": { "gdp_growth": [ 0.028989426906796442, 0.024497530762983794, 0.020160057163031868, 0.031336248950266585 ], "inflation_rate": [ 0.013695496039048622, 0.020463623594842145, 0.022106303218312248, 0.016627982387201975 ], "interest_rate": [ 0.03186307856688922, 0.0332743027372603, 0.03431394521781208, 0.03721085283836108 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 82386, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 52290361, "net_revenue": 46633777, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 65040 }, { "average_project_size": 116226, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 57707652, "net_revenue": 45685096, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 63717 }, { "average_project_size": 109517, "billable_hours_per_employee": 155, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 55561893, "net_revenue": 44755715, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 62421 }, { "average_project_size": 179135, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 53650030, "net_revenue": 43845240, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 61151 } ], "balance_sheet": [ { "assets": 54370382, "current_assets": 18095856, "current_liabilities": 13304533, "equity": 39188166, "fixed_assets": 36274526, "liabilities": 25240726, "long_term_liabilities": 11936193, "quarter": 1 }, { "assets": 55181685, "current_assets": 24997992, "current_liabilities": 10669142, "equity": 38831502, "fixed_assets": 30183693, "liabilities": 25852046, "long_term_liabilities": 15182904, "quarter": 2 }, { "assets": 56005093, "current_assets": 19763751, "current_liabilities": 12260199, "equity": 38157564, "fixed_assets": 36241342, "liabilities": 26478172, "long_term_liabilities": 14217973, "quarter": 3 }, { "assets": 56840789, "current_assets": 20952835, "current_liabilities": 12568659, "equity": 38234668, "fixed_assets": 35887954, "liabilities": 27119463, "long_term_liabilities": 14550804, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88379, "financing_cash_flow": 152595, "investing_cash_flow": -215821, "net_cash_flow": 11823558, "operating_cash_flow": 12451615, "quarter": 1 }, { "change_in_working_capital": 11786, "financing_cash_flow": 13348, "investing_cash_flow": -360326, "net_cash_flow": 11830305, "operating_cash_flow": 11902236, "quarter": 2 }, { "change_in_working_capital": -65453, "financing_cash_flow": 23503, "investing_cash_flow": -453258, "net_cash_flow": 11558591, "operating_cash_flow": 11692589, "quarter": 3 }, { "change_in_working_capital": 77032, "financing_cash_flow": -57652, "investing_cash_flow": -469766, "net_cash_flow": 10663656, "operating_cash_flow": 10968630, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8577055243054941, "current_ratio": 1.3601271085576623, "debt_to_equity_ratio": 0.6440905144680668, "profit_margin": 0.21569151475764015, "quarter": 1, "return_on_assets": 0.18499980375344796, "return_on_equity": 0.256672129029973 }, { "asset_turnover_ratio": 0.8279032436215024, "current_ratio": 2.3430180233799494, "debt_to_equity_ratio": 0.6657493186846082, "profit_margin": 0.20798605742231557, "quarter": 2, "return_on_assets": 0.1721923315679831, "return_on_equity": 0.24469470689029746 }, { "asset_turnover_ratio": 0.799136517816335, "current_ratio": 1.6120253023625473, "debt_to_equity_ratio": 0.6939167290658282, "profit_margin": 0.1928389033668661, "quarter": 3, "return_on_assets": 0.15410460973611811, "return_on_equity": 0.22618432874803013 }, { "asset_turnover_ratio": 0.7713693066435091, "current_ratio": 1.6670700509895289, "debt_to_equity_ratio": 0.7092898779714787, "profit_margin": 0.19416798722050557, "quarter": 4, "return_on_assets": 0.14977522567464713, "return_on_equity": 0.22266028307085078 } ], "income_statement": [ { "depreciation": 2393105, "expenses": 33787356, "income_tax": 2787911, "marketing_expense": 3694178, "net_income": 12846421, "net_profit": 10058510, "operational_expense": 17403936, "product_revenue": 16695777, "quarter": 1, "rd_expense": 4838798, "revenue": 46633777, "salaries_expense": 12382411, "service_revenue": 29938000 }, { "depreciation": 2400373, "expenses": 33162279, "income_tax": 3020954, "marketing_expense": 6003217, "net_income": 12522817, "net_profit": 9501863, "operational_expense": 22565581, "product_revenue": 12805651, "quarter": 2, "rd_expense": 5796583, "revenue": 45685096, "salaries_expense": 10972289, "service_revenue": 32879445 }, { "depreciation": 3061946, "expenses": 32548766, "income_tax": 3576306, "marketing_expense": 6266310, "net_income": 12206949, "net_profit": 8630643, "operational_expense": 19879134, "product_revenue": 17510120, "quarter": 3, "rd_expense": 4986783, "revenue": 44755715, "salaries_expense": 12309902, "service_revenue": 27245595 }, { "depreciation": 2455288, "expenses": 31946604, "income_tax": 3385294, "marketing_expense": 5954569, "net_income": 11898636, "net_profit": 8513342, "operational_expense": 20774985, "product_revenue": 16016449, "quarter": 4, "rd_expense": 3876857, "revenue": 43845240, "salaries_expense": 11204465, "service_revenue": 27828791 } ], "market_conditions": { "gdp_growth": [ 0.011336626730661943, 0.0073490327029283875, 0.01831903967913462, 0.007387725575448735 ], "inflation_rate": [ 0.013879403928170912, 0.015005329564373109, 0.012628660302132323, 0.01578607097614981 ], "interest_rate": [ 0.0242914724202584, 0.026762978623161057, 0.023036741831906314, 0.019839575736617827 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 156374, "billable_hours_per_employee": 145, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 45791977, "net_revenue": 35578920, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 49622 }, { "average_project_size": 157897, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 41382084, "net_revenue": 35446327, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 49437 }, { "average_project_size": 146313, "billable_hours_per_employee": 125, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 39213722, "net_revenue": 35314229, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 49253 }, { "average_project_size": 86203, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 42336224, "net_revenue": 35182624, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 49069 } ], "balance_sheet": [ { "assets": 48005212, "current_assets": 16438404, "current_liabilities": 11288600, "equity": 36728592, "fixed_assets": 31566808, "liabilities": 21433977, "long_term_liabilities": 10145377, "quarter": 1 }, { "assets": 48852775, "current_assets": 22831117, "current_liabilities": 9792763, "equity": 36704210, "fixed_assets": 26021658, "liabilities": 21938178, "long_term_liabilities": 12145415, "quarter": 2 }, { "assets": 49715301, "current_assets": 24825416, "current_liabilities": 11950981, "equity": 36148079, "fixed_assets": 24889885, "liabilities": 22454241, "long_term_liabilities": 10503260, "quarter": 3 }, { "assets": 50593056, "current_assets": 22752721, "current_liabilities": 10410390, "equity": 37012312, "fixed_assets": 27840335, "liabilities": 22982443, "long_term_liabilities": 12572053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81127, "financing_cash_flow": 93120, "investing_cash_flow": -333362, "net_cash_flow": 11023738, "operating_cash_flow": 11631041, "quarter": 1 }, { "change_in_working_capital": 26060, "financing_cash_flow": -177532, "investing_cash_flow": -120052, "net_cash_flow": 11394861, "operating_cash_flow": 11647433, "quarter": 2 }, { "change_in_working_capital": -9515, "financing_cash_flow": -124708, "investing_cash_flow": -213400, "net_cash_flow": 10891695, "operating_cash_flow": 11022726, "quarter": 3 }, { "change_in_working_capital": 54003, "financing_cash_flow": 61329, "investing_cash_flow": -319992, "net_cash_flow": 10438562, "operating_cash_flow": 11069794, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7411470237856673, "current_ratio": 1.4561950994808923, "debt_to_equity_ratio": 0.5835774211001609, "profit_margin": 0.2854880642807595, "quarter": 1, "return_on_assets": 0.21158862916801618, "return_on_equity": 0.2765517665365446 }, { "asset_turnover_ratio": 0.7255744837422234, "current_ratio": 2.331427504168129, "debt_to_equity_ratio": 0.5977019529912236, "profit_margin": 0.2761813092792379, "quarter": 2, "return_on_assets": 0.20039011089953437, "return_on_equity": 0.2667163521568779 }, { "asset_turnover_ratio": 0.710329180145163, "current_ratio": 2.0772701420912645, "debt_to_equity_ratio": 0.6211738388643003, "profit_margin": 0.2516554729256584, "quarter": 3, "return_on_assets": 0.17875822576232617, "return_on_equity": 0.24585038115026803 }, { "asset_turnover_ratio": 0.6954042072493111, "current_ratio": 2.185578157974869, "debt_to_equity_ratio": 0.6209404859658592, "profit_margin": 0.26722563388108855, "quarter": 4, "return_on_assets": 0.18582983008577303, "return_on_equity": 0.254015447616458 } ], "income_statement": [ { "depreciation": 1473684, "expenses": 22779041, "income_tax": 2642522, "marketing_expense": 2495427, "net_income": 12799879, "net_profit": 10157357, "operational_expense": 14655092, "product_revenue": 7633008, "quarter": 1, "rd_expense": 4105755, "revenue": 35578920, "salaries_expense": 9690863, "service_revenue": 27945912 }, { "depreciation": 1857820, "expenses": 22741240, "income_tax": 2915474, "marketing_expense": 4323781, "net_income": 12705087, "net_profit": 9789613, "operational_expense": 12368598, "product_revenue": 13259289, "quarter": 2, "rd_expense": 4318506, "revenue": 35446327, "salaries_expense": 8976203, "service_revenue": 22187038 }, { "depreciation": 2135707, "expenses": 22703502, "income_tax": 3723708, "marketing_expense": 2345246, "net_income": 12610727, "net_profit": 8887019, "operational_expense": 12302289, "product_revenue": 9926773, "quarter": 3, "rd_expense": 4145524, "revenue": 35314229, "salaries_expense": 10232444, "service_revenue": 25387456 }, { "depreciation": 1668095, "expenses": 22665827, "income_tax": 3115098, "marketing_expense": 3036049, "net_income": 12516797, "net_profit": 9401699, "operational_expense": 13122391, "product_revenue": 7683631, "quarter": 4, "rd_expense": 3281381, "revenue": 35182624, "salaries_expense": 9717836, "service_revenue": 27498993 } ], "market_conditions": { "gdp_growth": [ 0.018977015196704555, 0.019298917832859766, 0.001630736952711976, 0.018833990670548438 ], "inflation_rate": [ 0.016478823986027635, 0.008010211465887413, 0.009332141811660486, 0.0130782429584512 ], "interest_rate": [ 0.04100716800688955, 0.03656930212462392, 0.03811993276215463, 0.03551785117276905 ], "year": 2012 }, "random_event": { "description": "Scott, Martinez and Patterson Technology Adoption in 2012", "impact": 0.09, "type": "Technology Adoption" }, "year": 2012 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "North Christineborough", "name": "Cox LLC", "num_employees": 613, "region": "Europe", "revenue_size": "Large", "website": "www.coxllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 139204, "billable_hours_per_employee": 146, "client_concentration": 0.19, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 27223307, "net_revenue": 23491050, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 38321 }, { "average_project_size": 127458, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 30014567, "net_revenue": 24009987, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 39168 }, { "average_project_size": 142349, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 28152741, "net_revenue": 24540389, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 40033 }, { "average_project_size": 165652, "billable_hours_per_employee": 159, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 31315600, "net_revenue": 25082508, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 40918 } ], "balance_sheet": [ { "assets": 34241320, "current_assets": 12266041, "current_liabilities": 10419749, "equity": 22250344, "fixed_assets": 21975279, "liabilities": 18612552, "long_term_liabilities": 8192803, "quarter": 1 }, { "assets": 34858040, "current_assets": 14532833, "current_liabilities": 9589858, "equity": 22540619, "fixed_assets": 20325207, "liabilities": 18838758, "long_term_liabilities": 9248900, "quarter": 2 }, { "assets": 35485868, "current_assets": 11945206, "current_liabilities": 11077210, "equity": 23378918, "fixed_assets": 23540662, "liabilities": 19067712, "long_term_liabilities": 7990502, "quarter": 3 }, { "assets": 36125004, "current_assets": 13812967, "current_liabilities": 7891690, "equity": 23819847, "fixed_assets": 22312037, "liabilities": 19299449, "long_term_liabilities": 11407759, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97017, "financing_cash_flow": 84067, "investing_cash_flow": -483042, "net_cash_flow": 7168917, "operating_cash_flow": 7408644, "quarter": 1 }, { "change_in_working_capital": -96941, "financing_cash_flow": 47475, "investing_cash_flow": -152002, "net_cash_flow": 7612686, "operating_cash_flow": 7718755, "quarter": 2 }, { "change_in_working_capital": -15205, "financing_cash_flow": -30130, "investing_cash_flow": -288185, "net_cash_flow": 7968017, "operating_cash_flow": 8461121, "quarter": 3 }, { "change_in_working_capital": 14718, "financing_cash_flow": 148385, "investing_cash_flow": -439339, "net_cash_flow": 7896939, "operating_cash_flow": 7905394, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860439375584819, "current_ratio": 1.1771916002967058, "debt_to_equity_ratio": 0.8365062580605496, "profit_margin": 0.2818765444711922, "quarter": 1, "return_on_assets": 0.19337969447439526, "return_on_equity": 0.2975943203394968 }, { "asset_turnover_ratio": 0.6887933744983941, "current_ratio": 1.5154377676916593, "debt_to_equity_ratio": 0.835769328251367, "profit_margin": 0.2716093515585827, "quarter": 2, "return_on_assets": 0.18708272180535682, "return_on_equity": 0.2893149030201877 }, { "asset_turnover_ratio": 0.6915538602578356, "current_ratio": 1.0783587202914813, "debt_to_equity_ratio": 0.8155942888374903, "profit_margin": 0.2836451370025145, "quarter": 3, "return_on_assets": 0.19615588943745155, "return_on_equity": 0.2977367044959052 }, { "asset_turnover_ratio": 0.6943254040885366, "current_ratio": 1.750317992723992, "debt_to_equity_ratio": 0.8102255652607676, "profit_margin": 0.27885138120956643, "quarter": 4, "return_on_assets": 0.19361359793897878, "return_on_equity": 0.29363295238630205 } ], "income_statement": [ { "depreciation": 787068, "expenses": 15102886, "income_tax": 1766588, "marketing_expense": 2639036, "net_income": 8388164, "net_profit": 6621576, "operational_expense": 9523557, "product_revenue": 8850323, "quarter": 1, "rd_expense": 2604965, "revenue": 23491050, "salaries_expense": 6919039, "service_revenue": 14640727 }, { "depreciation": 1197418, "expenses": 15440261, "income_tax": 2048389, "marketing_expense": 1696904, "net_income": 8569726, "net_profit": 6521337, "operational_expense": 10007432, "product_revenue": 7734129, "quarter": 2, "rd_expense": 1993097, "revenue": 24009987, "salaries_expense": 5556325, "service_revenue": 16275858 }, { "depreciation": 1500359, "expenses": 15785172, "income_tax": 1794455, "marketing_expense": 3082111, "net_income": 8755217, "net_profit": 6960762, "operational_expense": 8983529, "product_revenue": 5773270, "quarter": 3, "rd_expense": 2999946, "revenue": 24540389, "salaries_expense": 5538873, "service_revenue": 18767119 }, { "depreciation": 911102, "expenses": 16137788, "income_tax": 1950428, "marketing_expense": 2600018, "net_income": 8944720, "net_profit": 6994292, "operational_expense": 10058514, "product_revenue": 9266032, "quarter": 4, "rd_expense": 2980925, "revenue": 25082508, "salaries_expense": 5169505, "service_revenue": 15816476 } ], "market_conditions": { "gdp_growth": [ 0.014654773063984725, 0.012053945038402129, 0.00012879478440829678, 0.01675106600920294 ], "inflation_rate": [ 0.026246920738520207, 0.021183620125941285, 0.024875704322028142, 0.027034943117249237 ], "interest_rate": [ 0.04598415677211723, 0.042723967836969266, 0.050702509056284664, 0.048916701807493995 ], "year": 2002 }, "random_event": { "description": "Cox LLC Award Nomination in 2002", "impact": 0.05, "type": "Award Nomination" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 114317, "billable_hours_per_employee": 83, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 49814626, "net_revenue": 43776578, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 71414 }, { "average_project_size": 147837, "billable_hours_per_employee": 121, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 50597909, "net_revenue": 45328707, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 73946 }, { "average_project_size": 88794, "billable_hours_per_employee": 121, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 56391820, "net_revenue": 46935869, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 76567 }, { "average_project_size": 104730, "billable_hours_per_employee": 148, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 57259366, "net_revenue": 48600014, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 79282 } ], "balance_sheet": [ { "assets": 54647925, "current_assets": 23599256, "current_liabilities": 13936840, "equity": 36267459, "fixed_assets": 31048669, "liabilities": 31118077, "long_term_liabilities": 17181237, "quarter": 1 }, { "assets": 56238973, "current_assets": 25937623, "current_liabilities": 14977968, "equity": 38290310, "fixed_assets": 30301350, "liabilities": 31501444, "long_term_liabilities": 16523476, "quarter": 2 }, { "assets": 57876343, "current_assets": 27192072, "current_liabilities": 15640909, "equity": 38907769, "fixed_assets": 30684271, "liabilities": 31889534, "long_term_liabilities": 16248625, "quarter": 3 }, { "assets": 59561384, "current_assets": 25716727, "current_liabilities": 17707738, "equity": 42033081, "fixed_assets": 33844657, "liabilities": 32282405, "long_term_liabilities": 14574667, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75413, "financing_cash_flow": -576, "investing_cash_flow": -338903, "net_cash_flow": 13976778, "operating_cash_flow": 14182676, "quarter": 1 }, { "change_in_working_capital": -68971, "financing_cash_flow": 73166, "investing_cash_flow": -460958, "net_cash_flow": 15475858, "operating_cash_flow": 15948803, "quarter": 2 }, { "change_in_working_capital": 57892, "financing_cash_flow": 163552, "investing_cash_flow": -100598, "net_cash_flow": 14291375, "operating_cash_flow": 14423474, "quarter": 3 }, { "change_in_working_capital": -44325, "financing_cash_flow": -1360, "investing_cash_flow": -110869, "net_cash_flow": 16630559, "operating_cash_flow": 16996445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8010656946260997, "current_ratio": 1.6933003464199918, "debt_to_equity_ratio": 0.8580164659454085, "profit_margin": 0.2909686316733117, "quarter": 1, "return_on_assets": 0.2330849890457872, "return_on_equity": 0.3512132184391523 }, { "asset_turnover_ratio": 0.8060016849880953, "current_ratio": 1.73171841467414, "debt_to_equity_ratio": 0.8227001557313064, "profit_margin": 0.2989889166704005, "quarter": 2, "return_on_assets": 0.24098557062910803, "return_on_equity": 0.3539480615330615 }, { "asset_turnover_ratio": 0.8109681187009345, "current_ratio": 1.738522486129163, "debt_to_equity_ratio": 0.8196186730727223, "profit_margin": 0.2752896723825439, "quarter": 3, "return_on_assets": 0.22325114770986826, "return_on_equity": 0.3320920302575046 }, { "asset_turnover_ratio": 0.8159651562159804, "current_ratio": 1.4522875253745, "debt_to_equity_ratio": 0.7680237620458991, "profit_margin": 0.30358225822733304, "quarter": 4, "return_on_assets": 0.24771254475886592, "return_on_equity": 0.35101167102168884 } ], "income_statement": [ { "depreciation": 1445065, "expenses": 27043454, "income_tax": 3995513, "marketing_expense": 5028842, "net_income": 16733124, "net_profit": 12737611, "operational_expense": 18907951, "product_revenue": 14679214, "quarter": 1, "rd_expense": 3927900, "revenue": 43776578, "salaries_expense": 10575369, "service_revenue": 29097364 }, { "depreciation": 2396022, "expenses": 27896847, "income_tax": 3879079, "marketing_expense": 3712778, "net_income": 17431860, "net_profit": 13552781, "operational_expense": 19115404, "product_revenue": 14186321, "quarter": 2, "rd_expense": 4206600, "revenue": 45328707, "salaries_expense": 10031139, "service_revenue": 31142386 }, { "depreciation": 1502514, "expenses": 28777170, "income_tax": 5237739, "marketing_expense": 3532526, "net_income": 18158699, "net_profit": 12920960, "operational_expense": 14673840, "product_revenue": 17156341, "quarter": 3, "rd_expense": 3893823, "revenue": 46935869, "salaries_expense": 14346132, "service_revenue": 29779528 }, { "depreciation": 2242343, "expenses": 29685274, "income_tax": 4160638, "marketing_expense": 3098237, "net_income": 18914740, "net_profit": 14754102, "operational_expense": 16059856, "product_revenue": 18193061, "quarter": 4, "rd_expense": 5180232, "revenue": 48600014, "salaries_expense": 10292998, "service_revenue": 30406953 } ], "market_conditions": { "gdp_growth": [ -0.0220358759962158, -0.00669449007353958, -0.007075032583871434, -0.01040710696017638 ], "inflation_rate": [ 0.03813293222043347, 0.036803279479872775, 0.03488104378331817, 0.0416570172007071 ], "interest_rate": [ 0.05149354761211468, 0.05037222507860201, 0.053937370073772854, 0.05217490460327744 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 64939, "billable_hours_per_employee": 145, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 53688871, "net_revenue": 48417654, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 78985 }, { "average_project_size": 112935, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 59318816, "net_revenue": 48841097, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 79676 }, { "average_project_size": 188423, "billable_hours_per_employee": 122, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 58566317, "net_revenue": 49268244, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 80372 }, { "average_project_size": 171594, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 58842774, "net_revenue": 49699127, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 81075 } ], "balance_sheet": [ { "assets": 56280430, "current_assets": 27384074, "current_liabilities": 18155037, "equity": 37014912, "fixed_assets": 28896356, "liabilities": 31255103, "long_term_liabilities": 13100066, "quarter": 1 }, { "assets": 57252843, "current_assets": 20817389, "current_liabilities": 17665770, "equity": 38352700, "fixed_assets": 36435454, "liabilities": 31530786, "long_term_liabilities": 13865016, "quarter": 2 }, { "assets": 58242059, "current_assets": 19790129, "current_liabilities": 14516627, "equity": 37873667, "fixed_assets": 38451930, "liabilities": 31808901, "long_term_liabilities": 17292274, "quarter": 3 }, { "assets": 59248366, "current_assets": 20472088, "current_liabilities": 14800602, "equity": 39332697, "fixed_assets": 38776278, "liabilities": 32089469, "long_term_liabilities": 17288867, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15156, "financing_cash_flow": 177151, "investing_cash_flow": -304100, "net_cash_flow": 14364199, "operating_cash_flow": 14975544, "quarter": 1 }, { "change_in_working_capital": 87107, "financing_cash_flow": 199582, "investing_cash_flow": -419230, "net_cash_flow": 15318850, "operating_cash_flow": 15464406, "quarter": 2 }, { "change_in_working_capital": -34062, "financing_cash_flow": -83572, "investing_cash_flow": -367319, "net_cash_flow": 12574857, "operating_cash_flow": 13104401, "quarter": 3 }, { "change_in_working_capital": 23205, "financing_cash_flow": -105346, "investing_cash_flow": -263854, "net_cash_flow": 14831247, "operating_cash_flow": 15448973, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8602928939953017, "current_ratio": 1.5083458105868912, "debt_to_equity_ratio": 0.8443922006352467, "profit_margin": 0.24762837538555668, "quarter": 1, "return_on_assets": 0.2130329316957955, "return_on_equity": 0.3239122924296024 }, { "asset_turnover_ratio": 0.853077234959319, "current_ratio": 1.1784025830744995, "debt_to_equity_ratio": 0.8221268906752328, "profit_margin": 0.2586068654436652, "quarter": 2, "return_on_assets": 0.22061162971417855, "return_on_equity": 0.3293286522200523 }, { "asset_turnover_ratio": 0.8459220852751789, "current_ratio": 1.363273231446947, "debt_to_equity_ratio": 0.8398685292343094, "profit_margin": 0.2322085804397656, "quarter": 3, "return_on_assets": 0.19643036658439564, "return_on_equity": 0.30207027484294036 }, { "asset_turnover_ratio": 0.838826964443205, "current_ratio": 1.3831929268822984, "debt_to_equity_ratio": 0.8158471563747587, "profit_margin": 0.24494997668671323, "quarter": 4, "return_on_assets": 0.2054706453845495, "return_on_equity": 0.3095083970468641 } ], "income_statement": [ { "depreciation": 2985959, "expenses": 32079039, "income_tax": 4349030, "marketing_expense": 3280895, "net_income": 16338615, "net_profit": 11989585, "operational_expense": 16965712, "product_revenue": 19344801, "quarter": 1, "rd_expense": 3735207, "revenue": 48417654, "salaries_expense": 10010181, "service_revenue": 29072853 }, { "depreciation": 2833763, "expenses": 32649408, "income_tax": 3561046, "marketing_expense": 3814084, "net_income": 16191689, "net_profit": 12630643, "operational_expense": 16681161, "product_revenue": 19252425, "quarter": 2, "rd_expense": 3487246, "revenue": 48841097, "salaries_expense": 10687217, "service_revenue": 29588672 }, { "depreciation": 1663892, "expenses": 33229920, "income_tax": 4597815, "marketing_expense": 3971312, "net_income": 16038324, "net_profit": 11440509, "operational_expense": 19443398, "product_revenue": 13547667, "quarter": 3, "rd_expense": 5670913, "revenue": 49268244, "salaries_expense": 11041913, "service_revenue": 35720577 }, { "depreciation": 3275173, "expenses": 33820752, "income_tax": 3704575, "marketing_expense": 6670617, "net_income": 15878375, "net_profit": 12173800, "operational_expense": 22806403, "product_revenue": 14965954, "quarter": 4, "rd_expense": 3782322, "revenue": 49699127, "salaries_expense": 11720772, "service_revenue": 34733173 } ], "market_conditions": { "gdp_growth": [ 0.016659205180785626, 0.00032162338473242826, 0.0014036945366691714, 0.005096022292900642 ], "inflation_rate": [ 0.04419026923020801, 0.04134015210186557, 0.04321605953949166, 0.04203573043371163 ], "interest_rate": [ 0.045746581129381216, 0.049998315705116314, 0.04945639863560307, 0.04810705499482791 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 99799, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 90595226, "net_revenue": 75097549, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 122508 }, { "average_project_size": 150006, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 91457155, "net_revenue": 77280456, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 126069 }, { "average_project_size": 171164, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 97296255, "net_revenue": 79526815, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 129734 }, { "average_project_size": 121805, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 102964448, "net_revenue": 81838470, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 133505 } ], "balance_sheet": [ { "assets": 110890057, "current_assets": 49444623, "current_liabilities": 21855989, "equity": 73705374, "fixed_assets": 61445434, "liabilities": 50992323, "long_term_liabilities": 29136334, "quarter": 1 }, { "assets": 114402763, "current_assets": 44271871, "current_liabilities": 29297687, "equity": 77121404, "fixed_assets": 70130892, "liabilities": 51634523, "long_term_liabilities": 22336836, "quarter": 2 }, { "assets": 118026742, "current_assets": 52226290, "current_liabilities": 28721505, "equity": 80305387, "fixed_assets": 65800452, "liabilities": 52284812, "long_term_liabilities": 23563307, "quarter": 3 }, { "assets": 121765520, "current_assets": 48449178, "current_liabilities": 25756339, "equity": 85592275, "fixed_assets": 73316342, "liabilities": 52943290, "long_term_liabilities": 27186951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76308, "financing_cash_flow": -160319, "investing_cash_flow": -252271, "net_cash_flow": 17775745, "operating_cash_flow": 18339481, "quarter": 1 }, { "change_in_working_capital": -83897, "financing_cash_flow": 131647, "investing_cash_flow": -242122, "net_cash_flow": 18315387, "operating_cash_flow": 18619520, "quarter": 2 }, { "change_in_working_capital": -39523, "financing_cash_flow": -128236, "investing_cash_flow": -181062, "net_cash_flow": 18677339, "operating_cash_flow": 19309386, "quarter": 3 }, { "change_in_working_capital": -86968, "financing_cash_flow": 125359, "investing_cash_flow": -266668, "net_cash_flow": 21269566, "operating_cash_flow": 21859320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6772252718744657, "current_ratio": 2.2622917224198824, "debt_to_equity_ratio": 0.6918399600007457, "profit_margin": 0.18386272500051898, "quarter": 1, "return_on_assets": 0.1245164839260566, "return_on_equity": 0.18733559373838873 }, { "asset_turnover_ratio": 0.6755121465029651, "current_ratio": 1.5111046479539494, "debt_to_equity_ratio": 0.6695226010148881, "profit_margin": 0.1857282519140415, "quarter": 2, "return_on_assets": 0.1254616901166976, "return_on_equity": 0.18611129019383515 }, { "asset_turnover_ratio": 0.673803357208657, "current_ratio": 1.8183688494039572, "debt_to_equity_ratio": 0.6510747778352652, "profit_margin": 0.18312637064617765, "quarter": 3, "return_on_assets": 0.12339116333483136, "return_on_equity": 0.18135093477601943 }, { "asset_turnover_ratio": 0.672098883164955, "current_ratio": 1.8810584066314704, "debt_to_equity_ratio": 0.6185521999502875, "profit_margin": 0.2049164042289647, "quarter": 4, "return_on_assets": 0.13772408642446565, "return_on_equity": 0.19592942236901636 } ], "income_statement": [ { "depreciation": 4531841, "expenses": 55527202, "income_tax": 5762707, "marketing_expense": 6395781, "net_income": 19570347, "net_profit": 13807640, "operational_expense": 34083050, "product_revenue": 22593384, "quarter": 1, "rd_expense": 10774812, "revenue": 75097549, "salaries_expense": 18280626, "service_revenue": 52504165 }, { "depreciation": 4266356, "expenses": 57143780, "income_tax": 5783512, "marketing_expense": 10658600, "net_income": 20136676, "net_profit": 14353164, "operational_expense": 33366068, "product_revenue": 22884941, "quarter": 2, "rd_expense": 11005633, "revenue": 77280456, "salaries_expense": 17274141, "service_revenue": 54395515 }, { "depreciation": 4745929, "expenses": 58807423, "income_tax": 6155935, "marketing_expense": 6723095, "net_income": 20719392, "net_profit": 14563457, "operational_expense": 40211506, "product_revenue": 21416225, "quarter": 3, "rd_expense": 10789932, "revenue": 79526815, "salaries_expense": 22752430, "service_revenue": 58110590 }, { "depreciation": 5089275, "expenses": 60519499, "income_tax": 4548926, "marketing_expense": 9992653, "net_income": 21318971, "net_profit": 16770045, "operational_expense": 41872324, "product_revenue": 32187054, "quarter": 4, "rd_expense": 10475693, "revenue": 81838470, "salaries_expense": 20162969, "service_revenue": 49651416 } ], "market_conditions": { "gdp_growth": [ -0.01802679265101916, -0.009462394195839746, -0.0035248341168608952, -0.008746715736891229 ], "inflation_rate": [ 0.03103215294227922, 0.022672705809979092, 0.022556873053972613, 0.031165393711369328 ], "interest_rate": [ 0.04635327300187508, 0.04306680759139511, 0.04085132784665866, 0.04132240745897549 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 155461, "billable_hours_per_employee": 149, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 43985211, "net_revenue": 34998513, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 57094 }, { "average_project_size": 181047, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 43723457, "net_revenue": 36221678, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 59089 }, { "average_project_size": 101892, "billable_hours_per_employee": 138, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 42138077, "net_revenue": 37487591, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 61154 }, { "average_project_size": 164548, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 47936211, "net_revenue": 38797747, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 63292 } ], "balance_sheet": [ { "assets": 50024826, "current_assets": 23193620, "current_liabilities": 12718378, "equity": 28261100, "fixed_assets": 26831206, "liabilities": 27387745, "long_term_liabilities": 14669367, "quarter": 1 }, { "assets": 51566181, "current_assets": 25453189, "current_liabilities": 14705706, "equity": 29179650, "fixed_assets": 26112992, "liabilities": 28090316, "long_term_liabilities": 13384610, "quarter": 2 }, { "assets": 53155029, "current_assets": 23721193, "current_liabilities": 14535384, "equity": 30129247, "fixed_assets": 29433836, "liabilities": 28810910, "long_term_liabilities": 14275526, "quarter": 3 }, { "assets": 54792831, "current_assets": 24309688, "current_liabilities": 16262469, "equity": 31793459, "fixed_assets": 30483143, "liabilities": 29549989, "long_term_liabilities": 13287520, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61660, "financing_cash_flow": 164735, "investing_cash_flow": -393222, "net_cash_flow": 7467472, "operating_cash_flow": 8177675, "quarter": 1 }, { "change_in_working_capital": 48586, "financing_cash_flow": -148210, "investing_cash_flow": -404314, "net_cash_flow": 8029059, "operating_cash_flow": 8484689, "quarter": 2 }, { "change_in_working_capital": 7544, "financing_cash_flow": 104940, "investing_cash_flow": -268578, "net_cash_flow": 8166434, "operating_cash_flow": 8446016, "quarter": 3 }, { "change_in_working_capital": 46445, "financing_cash_flow": 185503, "investing_cash_flow": -157643, "net_cash_flow": 8679071, "operating_cash_flow": 9091516, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6996228832460107, "current_ratio": 1.8236303402839575, "debt_to_equity_ratio": 0.9690969212097194, "profit_margin": 0.16069308430332455, "quarter": 1, "return_on_assets": 0.11242455895798618, "return_on_equity": 0.19900212659804467 }, { "asset_turnover_ratio": 0.7024308819766971, "current_ratio": 1.7308376082045975, "debt_to_equity_ratio": 0.9626680237768445, "profit_margin": 0.1574688229518246, "quarter": 2, "return_on_assets": 0.11061096418988252, "return_on_equity": 0.19547133019073223 }, { "asset_turnover_ratio": 0.7052501278853597, "current_ratio": 1.6319619075767107, "debt_to_equity_ratio": 0.9562439446296152, "profit_margin": 0.1543211458959846, "quarter": 3, "return_on_assets": 0.10883500787855839, "return_on_equity": 0.19201037450421513 }, { "asset_turnover_ratio": 0.7080807158878138, "current_ratio": 1.4948337795447912, "debt_to_equity_ratio": 0.9294361145165111, "profit_margin": 0.16884013909364376, "quarter": 4, "return_on_assets": 0.11955244656002534, "return_on_equity": 0.20603662533227354 } ], "income_statement": [ { "depreciation": 2553656, "expenses": 27005262, "income_tax": 2369232, "marketing_expense": 5029917, "net_income": 7993251, "net_profit": 5624019, "operational_expense": 16993297, "product_revenue": 8807645, "quarter": 1, "rd_expense": 4678828, "revenue": 34998513, "salaries_expense": 12292252, "service_revenue": 26190868 }, { "depreciation": 2780904, "expenses": 28153445, "income_tax": 2364448, "marketing_expense": 5261640, "net_income": 8068233, "net_profit": 5703785, "operational_expense": 19065862, "product_revenue": 11015250, "quarter": 2, "rd_expense": 5545388, "revenue": 36221678, "salaries_expense": 10699018, "service_revenue": 25206428 }, { "depreciation": 2660888, "expenses": 29350445, "income_tax": 2352018, "marketing_expense": 4257869, "net_income": 8137146, "net_profit": 5785128, "operational_expense": 17319488, "product_revenue": 9687498, "quarter": 3, "rd_expense": 4494012, "revenue": 37487591, "salaries_expense": 9403350, "service_revenue": 27800093 }, { "depreciation": 2540899, "expenses": 30598338, "income_tax": 1648792, "marketing_expense": 6080412, "net_income": 8199409, "net_profit": 6550617, "operational_expense": 17679290, "product_revenue": 14224817, "quarter": 4, "rd_expense": 5460404, "revenue": 38797747, "salaries_expense": 14803464, "service_revenue": 24572930 } ], "market_conditions": { "gdp_growth": [ 0.015962330135557992, -0.0001615862982920005, 0.01656031384424629, 0.017178928650500004 ], "inflation_rate": [ 0.024443881082689935, 0.023492473451411245, 0.02473710822367495, 0.02196215257893446 ], "interest_rate": [ 0.045646201249848, 0.046565767203636386, 0.04517984548865837, 0.048146228598116694 ], "year": 2006 }, "random_event": { "description": "Cox LLC New Ad Campaign Launch in 2006", "impact": 0.09, "type": "New Ad Campaign Launch" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 152213, "billable_hours_per_employee": 146, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 105872800, "net_revenue": 82255711, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 134185 }, { "average_project_size": 105843, "billable_hours_per_employee": 138, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 98360991, "net_revenue": 83789406, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 136687 }, { "average_project_size": 117222, "billable_hours_per_employee": 121, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 100717852, "net_revenue": 85351699, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 139236 }, { "average_project_size": 60048, "billable_hours_per_employee": 80, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 103313237, "net_revenue": 86943121, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 141832 } ], "balance_sheet": [ { "assets": 90615229, "current_assets": 37423056, "current_liabilities": 28485004, "equity": 62895870, "fixed_assets": 53192173, "liabilities": 53052201, "long_term_liabilities": 24567197, "quarter": 1 }, { "assets": 93782596, "current_assets": 36709873, "current_liabilities": 22808657, "equity": 64143238, "fixed_assets": 57072723, "liabilities": 53668652, "long_term_liabilities": 30859995, "quarter": 2 }, { "assets": 97060676, "current_assets": 36081042, "current_liabilities": 24870247, "equity": 66077075, "fixed_assets": 60979634, "liabilities": 54292266, "long_term_liabilities": 29422019, "quarter": 3 }, { "assets": 100453338, "current_assets": 43181913, "current_liabilities": 25360069, "equity": 70101059, "fixed_assets": 57271425, "liabilities": 54923126, "long_term_liabilities": 29563057, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7010, "financing_cash_flow": -8095, "investing_cash_flow": -495238, "net_cash_flow": 29491989, "operating_cash_flow": 30007994, "quarter": 1 }, { "change_in_working_capital": 61265, "financing_cash_flow": 120351, "investing_cash_flow": -172198, "net_cash_flow": 26983925, "operating_cash_flow": 27088159, "quarter": 2 }, { "change_in_working_capital": -75916, "financing_cash_flow": 139283, "investing_cash_flow": -172226, "net_cash_flow": 26666093, "operating_cash_flow": 26933074, "quarter": 3 }, { "change_in_working_capital": -71081, "financing_cash_flow": -182604, "investing_cash_flow": -232200, "net_cash_flow": 27551202, "operating_cash_flow": 27731714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9077470962414055, "current_ratio": 1.3137809634852078, "debt_to_equity_ratio": 0.8434926013425047, "profit_margin": 0.3079766947732055, "quarter": 1, "return_on_assets": 0.2795649503904029, "return_on_equity": 0.4027743316055569 }, { "asset_turnover_ratio": 0.8934430221999826, "current_ratio": 1.6094710442618345, "debt_to_equity_ratio": 0.8367000742931001, "profit_margin": 0.28678200678496274, "quarter": 2, "return_on_assets": 0.25622338285453305, "return_on_equity": 0.3746192856681167 }, { "asset_turnover_ratio": 0.8793643576106971, "current_ratio": 1.4507713574376644, "debt_to_equity_ratio": 0.8216505648895627, "profit_margin": 0.27308964289041276, "quarter": 3, "return_on_assets": 0.24014529839046247, "return_on_equity": 0.3527496488002836 }, { "asset_turnover_ratio": 0.8655075354489464, "current_ratio": 1.7027521888840287, "debt_to_equity_ratio": 0.7834849684653123, "profit_margin": 0.28260829284009714, "quarter": 4, "return_on_assets": 0.24459960703346662, "return_on_equity": 0.350506074380417 } ], "income_statement": [ { "depreciation": 4675152, "expenses": 49996523, "income_tax": 6926346, "marketing_expense": 5803281, "net_income": 32259188, "net_profit": 25332842, "operational_expense": 30289724, "product_revenue": 29715232, "quarter": 1, "rd_expense": 6052579, "revenue": 82255711, "salaries_expense": 16518973, "service_revenue": 52540479 }, { "depreciation": 3058865, "expenses": 51156997, "income_tax": 8603115, "marketing_expense": 5579108, "net_income": 32632409, "net_profit": 24029294, "operational_expense": 29015875, "product_revenue": 26117280, "quarter": 2, "rd_expense": 5355554, "revenue": 83789406, "salaries_expense": 17215477, "service_revenue": 57672126 }, { "depreciation": 3624409, "expenses": 52344408, "income_tax": 9698626, "marketing_expense": 8711967, "net_income": 33007291, "net_profit": 23308665, "operational_expense": 27146795, "product_revenue": 24427425, "quarter": 3, "rd_expense": 6181987, "revenue": 85351699, "salaries_expense": 25777213, "service_revenue": 60924274 }, { "depreciation": 3160867, "expenses": 53559380, "income_tax": 8812894, "marketing_expense": 5494013, "net_income": 33383741, "net_profit": 24570847, "operational_expense": 31615140, "product_revenue": 33148343, "quarter": 4, "rd_expense": 10130720, "revenue": 86943121, "salaries_expense": 20218606, "service_revenue": 53794778 } ], "market_conditions": { "gdp_growth": [ -0.0039011977232026335, -0.011333278701616639, -0.01317882988950211, -0.014148866069451834 ], "inflation_rate": [ 0.03280190609164048, 0.03788868136591366, 0.03812518571073986, 0.038663871104080844 ], "interest_rate": [ 0.04430385664063914, 0.039603929316755236, 0.0409056750688198, 0.04000484121807829 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 137092, "billable_hours_per_employee": 156, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 119644772, "net_revenue": 97834811, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 159600 }, { "average_project_size": 181743, "billable_hours_per_employee": 138, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 117888933, "net_revenue": 100209740, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 163474 }, { "average_project_size": 171495, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 127223620, "net_revenue": 102642320, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 167443 }, { "average_project_size": 106319, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 124054934, "net_revenue": 105133951, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 171507 } ], "balance_sheet": [ { "assets": 104291091, "current_assets": 48819283, "current_liabilities": 21129266, "equity": 73920066, "fixed_assets": 55471808, "liabilities": 44869742, "long_term_liabilities": 23740476, "quarter": 1 }, { "assets": 107273419, "current_assets": 38130643, "current_liabilities": 25215530, "equity": 77471482, "fixed_assets": 69142776, "liabilities": 45426263, "long_term_liabilities": 20210733, "quarter": 2 }, { "assets": 110341029, "current_assets": 40537389, "current_liabilities": 20155977, "equity": 79240732, "fixed_assets": 69803640, "liabilities": 45989687, "long_term_liabilities": 25833710, "quarter": 3 }, { "assets": 113496362, "current_assets": 35651092, "current_liabilities": 19216651, "equity": 81654338, "fixed_assets": 77845270, "liabilities": 46560100, "long_term_liabilities": 27343449, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96032, "financing_cash_flow": 84820, "investing_cash_flow": -489824, "net_cash_flow": 18924179, "operating_cash_flow": 19384676, "quarter": 1 }, { "change_in_working_capital": -79354, "financing_cash_flow": -140948, "investing_cash_flow": -128734, "net_cash_flow": 20608988, "operating_cash_flow": 20990406, "quarter": 2 }, { "change_in_working_capital": -5251, "financing_cash_flow": 85174, "investing_cash_flow": -443674, "net_cash_flow": 21124212, "operating_cash_flow": 21469635, "quarter": 3 }, { "change_in_working_capital": 33572, "financing_cash_flow": 103542, "investing_cash_flow": -373126, "net_cash_flow": 20973383, "operating_cash_flow": 21172900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9380936574917986, "current_ratio": 2.310505390958683, "debt_to_equity_ratio": 0.6070035435303859, "profit_margin": 0.14819589113326953, "quarter": 1, "return_on_assets": 0.13902162553846523, "return_on_equity": 0.19614047693085124 }, { "asset_turnover_ratio": 0.934152569519575, "current_ratio": 1.5121888375933403, "debt_to_equity_ratio": 0.5863610947832391, "profit_margin": 0.15591624127554865, "quarter": 2, "return_on_assets": 0.1456495574173878, "return_on_equity": 0.20167841890516564 }, { "asset_turnover_ratio": 0.9302280478098496, "current_ratio": 2.0111845235782915, "debt_to_equity_ratio": 0.5803793811495835, "profit_margin": 0.14506092613650978, "quarter": 3, "return_on_assets": 0.13493974213345428, "return_on_equity": 0.18790071247701245 }, { "asset_turnover_ratio": 0.9263200083893438, "current_ratio": 1.855218789163627, "debt_to_equity_ratio": 0.5702097541957906, "profit_margin": 0.13999355926421903, "quarter": 4, "return_on_assets": 0.12967883499208546, "return_on_equity": 0.18024854968513737 } ], "income_statement": [ { "depreciation": 4885959, "expenses": 78011606, "income_tax": 5324488, "marketing_expense": 14427037, "net_income": 19823205, "net_profit": 14498717, "operational_expense": 51929128, "product_revenue": 24450011, "quarter": 1, "rd_expense": 11089550, "revenue": 97834811, "salaries_expense": 28638568, "service_revenue": 73384800 }, { "depreciation": 5366080, "expenses": 80075194, "income_tax": 4510220, "marketing_expense": 11658593, "net_income": 20134546, "net_profit": 15624326, "operational_expense": 49921159, "product_revenue": 32659690, "quarter": 2, "rd_expense": 9650356, "revenue": 100209740, "salaries_expense": 28857534, "service_revenue": 67550050 }, { "depreciation": 6580245, "expenses": 82193369, "income_tax": 5559561, "marketing_expense": 9713301, "net_income": 20448951, "net_profit": 14889390, "operational_expense": 56111396, "product_revenue": 37154442, "quarter": 3, "rd_expense": 11864180, "revenue": 102642320, "salaries_expense": 30461446, "service_revenue": 65487878 }, { "depreciation": 6454824, "expenses": 84367574, "income_tax": 6048301, "marketing_expense": 8631534, "net_income": 20766377, "net_profit": 14718076, "operational_expense": 55290911, "product_revenue": 30059998, "quarter": 4, "rd_expense": 14939412, "revenue": 105133951, "salaries_expense": 32757175, "service_revenue": 75073953 } ], "market_conditions": { "gdp_growth": [ -0.005015540428196193, 0.00978172712438847, 0.0014393585129613452, -0.0006639872759367027 ], "inflation_rate": [ 0.03155646444783207, 0.03082848989745915, 0.029331284528960406, 0.024193993653947 ], "interest_rate": [ 0.05604670639414746, 0.05511765676402628, 0.05413984248825241, 0.0602286149221196 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 61529, "billable_hours_per_employee": 152, "client_concentration": 0.1, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 44865576, "net_revenue": 35364949, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 57692 }, { "average_project_size": 180693, "billable_hours_per_employee": 100, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 44956610, "net_revenue": 36435043, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 59437 }, { "average_project_size": 102977, "billable_hours_per_employee": 120, "client_concentration": 0.1, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 47115900, "net_revenue": 37537516, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 61236 }, { "average_project_size": 80954, "billable_hours_per_employee": 140, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 44183130, "net_revenue": 38673349, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 63089 } ], "balance_sheet": [ { "assets": 52619990, "current_assets": 20841075, "current_liabilities": 11848180, "equity": 33256250, "fixed_assets": 31778915, "liabilities": 25674682, "long_term_liabilities": 13826502, "quarter": 1 }, { "assets": 54114188, "current_assets": 18966777, "current_liabilities": 13535127, "equity": 35381078, "fixed_assets": 35147411, "liabilities": 26014491, "long_term_liabilities": 12479364, "quarter": 2 }, { "assets": 55650815, "current_assets": 20260636, "current_liabilities": 12342523, "equity": 36636981, "fixed_assets": 35390179, "liabilities": 26358799, "long_term_liabilities": 14016276, "quarter": 3 }, { "assets": 57231077, "current_assets": 25656837, "current_liabilities": 15853457, "equity": 37451337, "fixed_assets": 31574240, "liabilities": 26707663, "long_term_liabilities": 10854206, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65680, "financing_cash_flow": -170925, "investing_cash_flow": -331475, "net_cash_flow": 7619783, "operating_cash_flow": 7931368, "quarter": 1 }, { "change_in_working_capital": 29899, "financing_cash_flow": 131627, "investing_cash_flow": -238277, "net_cash_flow": 8494852, "operating_cash_flow": 9043052, "quarter": 2 }, { "change_in_working_capital": -72488, "financing_cash_flow": -26158, "investing_cash_flow": -377145, "net_cash_flow": 8874753, "operating_cash_flow": 9085755, "quarter": 3 }, { "change_in_working_capital": -10050, "financing_cash_flow": -161530, "investing_cash_flow": -383457, "net_cash_flow": 8294339, "operating_cash_flow": 8415678, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6720820167392658, "current_ratio": 1.7590106666171512, "debt_to_equity_ratio": 0.7720257695921819, "profit_margin": 0.17845189031659567, "quarter": 1, "return_on_assets": 0.11993430633491188, "return_on_equity": 0.18976709641044917 }, { "asset_turnover_ratio": 0.6732992648804044, "current_ratio": 1.4013002611648935, "debt_to_equity_ratio": 0.7352656411429861, "profit_margin": 0.19984554430195128, "quarter": 2, "return_on_assets": 0.1345558580681281, "return_on_equity": 0.20579873230544304 }, { "asset_turnover_ratio": 0.6745187110018065, "current_ratio": 1.6415311520991291, "debt_to_equity_ratio": 0.7194588167622218, "profit_margin": 0.19566997986760765, "quarter": 3, "return_on_assets": 0.13198306260204815, "return_on_equity": 0.20047953732868984 }, { "asset_turnover_ratio": 0.6757403674231047, "current_ratio": 1.6183749071259348, "debt_to_equity_ratio": 0.7131297608947846, "profit_margin": 0.17913946371699022, "quarter": 4, "return_on_assets": 0.12105176703209691, "return_on_equity": 0.18498466423241444 } ], "income_statement": [ { "depreciation": 1620426, "expenses": 26386150, "income_tax": 2667857, "marketing_expense": 4579947, "net_income": 8978799, "net_profit": 6310942, "operational_expense": 16229497, "product_revenue": 8139266, "quarter": 1, "rd_expense": 4838443, "revenue": 35364949, "salaries_expense": 10747849, "service_revenue": 27225683 }, { "depreciation": 1761671, "expenses": 27167050, "income_tax": 1986612, "marketing_expense": 3868819, "net_income": 9267993, "net_profit": 7281381, "operational_expense": 13723579, "product_revenue": 12060536, "quarter": 2, "rd_expense": 3702466, "revenue": 36435043, "salaries_expense": 12164190, "service_revenue": 24374507 }, { "depreciation": 1740790, "expenses": 27971062, "income_tax": 2221489, "marketing_expense": 3698822, "net_income": 9566454, "net_profit": 7344965, "operational_expense": 18506639, "product_revenue": 11853828, "quarter": 3, "rd_expense": 2952063, "revenue": 37537516, "salaries_expense": 11891321, "service_revenue": 25683688 }, { "depreciation": 1487755, "expenses": 28798869, "income_tax": 2946557, "marketing_expense": 5204678, "net_income": 9874480, "net_profit": 6927923, "operational_expense": 17597857, "product_revenue": 11864531, "quarter": 4, "rd_expense": 4856545, "revenue": 38673349, "salaries_expense": 13703363, "service_revenue": 26808818 } ], "market_conditions": { "gdp_growth": [ 0.005079513619946628, -0.007898055825686185, -0.009465200843687606, 0.009428777164858152 ], "inflation_rate": [ 0.024529784710096383, 0.028291162044348308, 0.023645700432474524, 0.020811530604203838 ], "interest_rate": [ 0.0534616468711951, 0.06063023940494495, 0.06017866329517733, 0.05363077487333247 ], "year": 2009 }, "random_event": { "description": "Cox LLC Industry Recognition in 2009", "impact": 0.03, "type": "Industry Recognition" }, "year": 2009 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2008, "industry": "Advertising", "location": "Port Kennethside", "name": "Thomas-Cameron", "num_employees": 438, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.thomas-cameron.com" }

[ { "advertising_kpis": [ { "average_project_size": 83604, "billable_hours_per_employee": 107, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 4877533, "net_revenue": 4142694, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9458 }, { "average_project_size": 67796, "billable_hours_per_employee": 160, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 5069146, "net_revenue": 4262669, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 9732 }, { "average_project_size": 72655, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 4977264, "net_revenue": 4386119, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10014 }, { "average_project_size": 59027, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 5012104, "net_revenue": 4513144, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 10304 } ], "balance_sheet": [ { "assets": 5296879, "current_assets": 2423498, "current_liabilities": 1320833, "equity": 3244701, "fixed_assets": 2873381, "liabilities": 3046952, "long_term_liabilities": 1726119, "quarter": 1 }, { "assets": 5483212, "current_assets": 2492203, "current_liabilities": 1240336, "equity": 3366033, "fixed_assets": 2991009, "liabilities": 3090436, "long_term_liabilities": 1850100, "quarter": 2 }, { "assets": 5676100, "current_assets": 2805841, "current_liabilities": 1444086, "equity": 3533765, "fixed_assets": 2870259, "liabilities": 3134540, "long_term_liabilities": 1690454, "quarter": 3 }, { "assets": 5875774, "current_assets": 2717377, "current_liabilities": 1610388, "equity": 3740751, "fixed_assets": 3158397, "liabilities": 3179273, "long_term_liabilities": 1568885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78871, "financing_cash_flow": -55623, "investing_cash_flow": -168713, "net_cash_flow": 982023, "operating_cash_flow": 1192016, "quarter": 1 }, { "change_in_working_capital": -24308, "financing_cash_flow": 61177, "investing_cash_flow": -219300, "net_cash_flow": 936742, "operating_cash_flow": 1170583, "quarter": 2 }, { "change_in_working_capital": 26021, "financing_cash_flow": 198602, "investing_cash_flow": -126755, "net_cash_flow": 833541, "operating_cash_flow": 1218951, "quarter": 3 }, { "change_in_working_capital": -14194, "financing_cash_flow": 106808, "investing_cash_flow": -200647, "net_cash_flow": 981806, "operating_cash_flow": 1292949, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.782100931510801, "current_ratio": 1.8348254472745609, "debt_to_equity_ratio": 0.9390547850171711, "profit_margin": 0.24012731811714794, "quarter": 1, "return_on_assets": 0.18780379918061182, "return_on_equity": 0.3065841814083948 }, { "asset_turnover_ratio": 0.7774036458922252, "current_ratio": 2.009296674449504, "debt_to_equity_ratio": 0.9181240944458953, "profit_margin": 0.22832103548269875, "quarter": 2, "return_on_assets": 0.17749760541813814, "return_on_equity": 0.2891406590487972 }, { "asset_turnover_ratio": 0.7727346241257201, "current_ratio": 1.942987467505398, "debt_to_equity_ratio": 0.8870255945146324, "profit_margin": 0.2262147926219056, "quarter": 3, "return_on_assets": 0.17480400274836597, "return_on_equity": 0.2807784332008495 }, { "asset_turnover_ratio": 0.768093531167128, "current_ratio": 1.6874051470825664, "debt_to_equity_ratio": 0.8499023324460784, "profit_margin": 0.23137972109908303, "quarter": 4, "return_on_assets": 0.1777212670194599, "return_on_equity": 0.27915517499026266 } ], "income_statement": [ { "depreciation": 197242, "expenses": 2891318, "income_tax": 256602, "marketing_expense": 548620, "net_income": 1251376, "net_profit": 994774, "operational_expense": 1977919, "product_revenue": 876107, "quarter": 1, "rd_expense": 345409, "revenue": 4142694, "salaries_expense": 951138, "service_revenue": 3266587 }, { "depreciation": 197326, "expenses": 2971925, "income_tax": 317487, "marketing_expense": 382241, "net_income": 1290744, "net_profit": 973257, "operational_expense": 1910478, "product_revenue": 1385674, "quarter": 2, "rd_expense": 537740, "revenue": 4262669, "salaries_expense": 929674, "service_revenue": 2876995 }, { "depreciation": 226746, "expenses": 3054780, "income_tax": 339134, "marketing_expense": 519597, "net_income": 1331339, "net_profit": 992205, "operational_expense": 1700967, "product_revenue": 1638581, "quarter": 3, "rd_expense": 447818, "revenue": 4386119, "salaries_expense": 1269083, "service_revenue": 2747538 }, { "depreciation": 248699, "expenses": 3139945, "income_tax": 328949, "marketing_expense": 487695, "net_income": 1373199, "net_profit": 1044250, "operational_expense": 1660056, "product_revenue": 1018113, "quarter": 4, "rd_expense": 358334, "revenue": 4513144, "salaries_expense": 1392353, "service_revenue": 3495031 } ], "market_conditions": { "gdp_growth": [ 0.011693314609925407, 0.005158185955725693, 0.007632375690709496, 0.012556969870294265 ], "inflation_rate": [ 0.01053750712828227, 0.015160761962258858, 0.009423240685704225, 0.014880381372701396 ], "interest_rate": [ 0.0233345973373572, 0.020144005841729443, 0.024871946606358494, 0.020511816346957895 ], "year": 2008 }, "random_event": { "description": "Thomas-Cameron Expansion to New Market in 2008", "impact": -0.02, "type": "Expansion to New Market" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 125835, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 5913138, "net_revenue": 4692439, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 10713 }, { "average_project_size": 143072, "billable_hours_per_employee": 118, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 5567722, "net_revenue": 4866155, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 11110 }, { "average_project_size": 193225, "billable_hours_per_employee": 150, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 6295603, "net_revenue": 5046302, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 11521 }, { "average_project_size": 132764, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 6485013, "net_revenue": 5233119, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 11948 } ], "balance_sheet": [ { "assets": 6803798, "current_assets": 2310442, "current_liabilities": 1564627, "equity": 4329182, "fixed_assets": 4493356, "liabilities": 3681616, "long_term_liabilities": 2116989, "quarter": 1 }, { "assets": 6933495, "current_assets": 3266827, "current_liabilities": 1585268, "equity": 4436380, "fixed_assets": 3666668, "liabilities": 3785035, "long_term_liabilities": 2199767, "quarter": 2 }, { "assets": 7065665, "current_assets": 2934436, "current_liabilities": 2108374, "equity": 4500683, "fixed_assets": 4131229, "liabilities": 3891358, "long_term_liabilities": 1782984, "quarter": 3 }, { "assets": 7200354, "current_assets": 2948739, "current_liabilities": 2365356, "equity": 4641288, "fixed_assets": 4251615, "liabilities": 4000668, "long_term_liabilities": 1635312, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91093, "financing_cash_flow": -181183, "investing_cash_flow": -178042, "net_cash_flow": 1402856, "operating_cash_flow": 1438292, "quarter": 1 }, { "change_in_working_capital": -27443, "financing_cash_flow": 187816, "investing_cash_flow": -269313, "net_cash_flow": 1248239, "operating_cash_flow": 1586063, "quarter": 2 }, { "change_in_working_capital": -58143, "financing_cash_flow": -159813, "investing_cash_flow": -484497, "net_cash_flow": 1177286, "operating_cash_flow": 1556950, "quarter": 3 }, { "change_in_working_capital": 76392, "financing_cash_flow": -91955, "investing_cash_flow": -220027, "net_cash_flow": 1439676, "operating_cash_flow": 1644373, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.689679352620404, "current_ratio": 1.4766727149665704, "debt_to_equity_ratio": 0.8504183931283092, "profit_margin": 0.2572223101887952, "quarter": 1, "return_on_assets": 0.17740091637053304, "return_on_equity": 0.2788055572623188 }, { "asset_turnover_ratio": 0.7018329139921498, "current_ratio": 2.06074114913062, "debt_to_equity_ratio": 0.8531809718734644, "profit_margin": 0.264668922383278, "quarter": 2, "return_on_assets": 0.18575336103941806, "return_on_equity": 0.2903087652545544 }, { "asset_turnover_ratio": 0.7142005741851616, "current_ratio": 1.3918005059823353, "debt_to_equity_ratio": 0.8646149928799696, "profit_margin": 0.2628411854859261, "quarter": 3, "return_on_assets": 0.187721325593557, "return_on_equity": 0.2947054924774751 }, { "asset_turnover_ratio": 0.7267863496711412, "current_ratio": 1.2466364471140918, "debt_to_equity_ratio": 0.8619736590360262, "profit_margin": 0.2754766325780094, "quarter": 4, "return_on_assets": 0.20021265621106962, "return_on_equity": 0.3106038668576481 } ], "income_statement": [ { "depreciation": 231292, "expenses": 3084595, "income_tax": 400844, "marketing_expense": 574147, "net_income": 1607844, "net_profit": 1207000, "operational_expense": 1894890, "product_revenue": 1035593, "quarter": 1, "rd_expense": 492342, "revenue": 4692439, "salaries_expense": 1268263, "service_revenue": 3656846 }, { "depreciation": 298143, "expenses": 3177318, "income_tax": 400917, "marketing_expense": 419065, "net_income": 1688837, "net_profit": 1287920, "operational_expense": 1701265, "product_revenue": 1429728, "quarter": 2, "rd_expense": 326623, "revenue": 4866155, "salaries_expense": 1058478, "service_revenue": 3436427 }, { "depreciation": 230574, "expenses": 3272828, "income_tax": 447098, "marketing_expense": 551827, "net_income": 1773474, "net_profit": 1326376, "operational_expense": 1941064, "product_revenue": 1518314, "quarter": 3, "rd_expense": 608041, "revenue": 5046302, "salaries_expense": 1626443, "service_revenue": 3527988 }, { "depreciation": 202771, "expenses": 3371210, "income_tax": 420307, "marketing_expense": 618940, "net_income": 1861909, "net_profit": 1441602, "operational_expense": 1866498, "product_revenue": 1845480, "quarter": 4, "rd_expense": 390439, "revenue": 5233119, "salaries_expense": 1112985, "service_revenue": 3387639 } ], "market_conditions": { "gdp_growth": [ 0.0227602367920529, 0.03140007230459801, 0.01600484420428342, 0.014444380473238027 ], "inflation_rate": [ 0.009060868350380273, 0.017489532365102922, 0.010692173475685272, 0.010027777567297152 ], "interest_rate": [ 0.027801451255544025, 0.026672108174719756, 0.019884785400566, 0.023437161773727788 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 77661, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 3939874, "net_revenue": 3402985, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 7769 }, { "average_project_size": 131330, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 4069090, "net_revenue": 3452362, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 7882 }, { "average_project_size": 94931, "billable_hours_per_employee": 92, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 4324636, "net_revenue": 3502457, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 7996 }, { "average_project_size": 187809, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 4497509, "net_revenue": 3553278, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8113 } ], "balance_sheet": [ { "assets": 4726047, "current_assets": 2102796, "current_liabilities": 1032713, "equity": 3433616, "fixed_assets": 2623251, "liabilities": 1994786, "long_term_liabilities": 962073, "quarter": 1 }, { "assets": 4806799, "current_assets": 1552436, "current_liabilities": 1196158, "equity": 3514779, "fixed_assets": 3254363, "liabilities": 2022331, "long_term_liabilities": 826173, "quarter": 2 }, { "assets": 4888931, "current_assets": 2089569, "current_liabilities": 1081598, "equity": 3614375, "fixed_assets": 2799362, "liabilities": 2050256, "long_term_liabilities": 968658, "quarter": 3 }, { "assets": 4972466, "current_assets": 2118398, "current_liabilities": 897678, "equity": 3674255, "fixed_assets": 2854068, "liabilities": 2078567, "long_term_liabilities": 1180889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96292, "financing_cash_flow": 90729, "investing_cash_flow": -236663, "net_cash_flow": 575644, "operating_cash_flow": 883579, "quarter": 1 }, { "change_in_working_capital": -9384, "financing_cash_flow": -40925, "investing_cash_flow": -287034, "net_cash_flow": 717608, "operating_cash_flow": 973964, "quarter": 2 }, { "change_in_working_capital": -46176, "financing_cash_flow": -82125, "investing_cash_flow": -302911, "net_cash_flow": 396458, "operating_cash_flow": 985840, "quarter": 3 }, { "change_in_working_capital": 87409, "financing_cash_flow": -69751, "investing_cash_flow": -128709, "net_cash_flow": 381452, "operating_cash_flow": 909328, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.720048911913064, "current_ratio": 2.0361862395457404, "debt_to_equity_ratio": 0.5809578007558213, "profit_margin": 0.2063937983858289, "quarter": 1, "return_on_assets": 0.1486136299533204, "return_on_equity": 0.20455257664223372 }, { "asset_turnover_ratio": 0.7182247479039585, "current_ratio": 1.2978519560125, "debt_to_equity_ratio": 0.5753792770470064, "profit_margin": 0.21153951989970923, "quarter": 2, "return_on_assets": 0.1519329183516931, "return_on_equity": 0.20778290754553844 }, { "asset_turnover_ratio": 0.7164054882345445, "current_ratio": 1.931927573830573, "debt_to_equity_ratio": 0.5672504928237939, "profit_margin": 0.22147309731425682, "quarter": 3, "return_on_assets": 0.15866454241223696, "return_on_equity": 0.21461525159951583 }, { "asset_turnover_ratio": 0.714590708111428, "current_ratio": 2.35986400468765, "debt_to_equity_ratio": 0.565711144163919, "profit_margin": 0.21961580264758343, "quarter": 4, "return_on_assets": 0.1569354119263963, "return_on_equity": 0.21238482359008834 } ], "income_statement": [ { "depreciation": 181224, "expenses": 2418329, "income_tax": 282301, "marketing_expense": 281905, "net_income": 984656, "net_profit": 702355, "operational_expense": 1595065, "product_revenue": 1308239, "quarter": 1, "rd_expense": 254938, "revenue": 3402985, "salaries_expense": 785548, "service_revenue": 2094746 }, { "depreciation": 243653, "expenses": 2440913, "income_tax": 281138, "marketing_expense": 372054, "net_income": 1011449, "net_profit": 730311, "operational_expense": 1340586, "product_revenue": 1237744, "quarter": 2, "rd_expense": 271633, "revenue": 3452362, "salaries_expense": 860126, "service_revenue": 2214618 }, { "depreciation": 210140, "expenses": 2463709, "income_tax": 263048, "marketing_expense": 266540, "net_income": 1038748, "net_profit": 775700, "operational_expense": 1399773, "product_revenue": 1376872, "quarter": 3, "rd_expense": 321434, "revenue": 3502457, "salaries_expense": 1210415, "service_revenue": 2125585 }, { "depreciation": 128972, "expenses": 2486717, "income_tax": 286205, "marketing_expense": 376291, "net_income": 1066561, "net_profit": 780356, "operational_expense": 1313980, "product_revenue": 727145, "quarter": 4, "rd_expense": 430864, "revenue": 3553278, "salaries_expense": 937893, "service_revenue": 2826133 } ], "market_conditions": { "gdp_growth": [ 0.016508378430040004, 0.023055459343800183, 0.015146148355053462, 0.0305074670806011 ], "inflation_rate": [ 0.015847224803652346, 0.016852113095052464, 0.016878420800579722, 0.019092595390470413 ], "interest_rate": [ 0.022561355915972876, 0.0202789767756606, 0.028242842651315103, 0.029260115238962697 ], "year": 2010 }, "random_event": { "description": "Thomas-Cameron Introduction of New Service in 2010", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 51919, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 5915532, "net_revenue": 4749226, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10843 }, { "average_project_size": 94829, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 6167132, "net_revenue": 4849580, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 11072 }, { "average_project_size": 137671, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 6202278, "net_revenue": 4952054, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 11306 }, { "average_project_size": 57271, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 5639472, "net_revenue": 5056694, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 11545 } ], "balance_sheet": [ { "assets": 5764265, "current_assets": 2227777, "current_liabilities": 1753867, "equity": 3547060, "fixed_assets": 3536488, "liabilities": 3363460, "long_term_liabilities": 1609593, "quarter": 1 }, { "assets": 5863876, "current_assets": 2794671, "current_liabilities": 1888419, "equity": 3527045, "fixed_assets": 3069205, "liabilities": 3441153, "long_term_liabilities": 1552734, "quarter": 2 }, { "assets": 5965207, "current_assets": 2598282, "current_liabilities": 1649790, "equity": 3543850, "fixed_assets": 3366925, "liabilities": 3520641, "long_term_liabilities": 1870851, "quarter": 3 }, { "assets": 6068290, "current_assets": 2316376, "current_liabilities": 1982156, "equity": 3574276, "fixed_assets": 3751914, "liabilities": 3601965, "long_term_liabilities": 1619809, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97985, "financing_cash_flow": 165446, "investing_cash_flow": -435690, "net_cash_flow": 983850, "operating_cash_flow": 1441266, "quarter": 1 }, { "change_in_working_capital": -65430, "financing_cash_flow": 15926, "investing_cash_flow": -311418, "net_cash_flow": 905272, "operating_cash_flow": 1441586, "quarter": 2 }, { "change_in_working_capital": -18318, "financing_cash_flow": -177235, "investing_cash_flow": -240107, "net_cash_flow": 903602, "operating_cash_flow": 1320781, "quarter": 3 }, { "change_in_working_capital": 75653, "financing_cash_flow": 178525, "investing_cash_flow": -494544, "net_cash_flow": 820450, "operating_cash_flow": 1331705, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8239083387040672, "current_ratio": 1.2702086304149631, "debt_to_equity_ratio": 0.9482388231380354, "profit_margin": 0.2413561704580915, "quarter": 1, "return_on_assets": 0.1988553614381018, "return_on_equity": 0.32315636047881907 }, { "asset_turnover_ratio": 0.8270263559461353, "current_ratio": 1.4798998527339537, "debt_to_equity_ratio": 0.975647603021793, "profit_margin": 0.2277149773794844, "quarter": 2, "return_on_assets": 0.18832628793651163, "return_on_equity": 0.313101193775526 }, { "asset_turnover_ratio": 0.830156271190589, "current_ratio": 1.5749168075936937, "debt_to_equity_ratio": 0.9934509079108879, "profit_margin": 0.221985463001817, "quarter": 3, "return_on_assets": 0.18428262422410488, "return_on_equity": 0.3101948445899234 }, { "asset_turnover_ratio": 0.8332980131140734, "current_ratio": 1.1686143774758395, "debt_to_equity_ratio": 1.0077467436762018, "profit_margin": 0.21910580311958763, "quarter": 4, "return_on_assets": 0.1825804304013157, "return_on_equity": 0.30997913983139525 } ], "income_statement": [ { "depreciation": 295011, "expenses": 3287865, "income_tax": 315106, "marketing_expense": 470084, "net_income": 1461361, "net_profit": 1146255, "operational_expense": 2116939, "product_revenue": 1217038, "quarter": 1, "rd_expense": 402901, "revenue": 4749226, "salaries_expense": 1180330, "service_revenue": 3532188 }, { "depreciation": 337264, "expenses": 3380632, "income_tax": 364626, "marketing_expense": 647513, "net_income": 1468948, "net_profit": 1104322, "operational_expense": 1774035, "product_revenue": 996685, "quarter": 2, "rd_expense": 580583, "revenue": 4849580, "salaries_expense": 1657454, "service_revenue": 3852895 }, { "depreciation": 221497, "expenses": 3476017, "income_tax": 376753, "marketing_expense": 405149, "net_income": 1476037, "net_profit": 1099284, "operational_expense": 2422878, "product_revenue": 1316838, "quarter": 3, "rd_expense": 479386, "revenue": 4952054, "salaries_expense": 1121427, "service_revenue": 3635216 }, { "depreciation": 223754, "expenses": 3574093, "income_tax": 374650, "marketing_expense": 576555, "net_income": 1482601, "net_profit": 1107951, "operational_expense": 2223471, "product_revenue": 1283767, "quarter": 4, "rd_expense": 525971, "revenue": 5056694, "salaries_expense": 1627985, "service_revenue": 3772927 } ], "market_conditions": { "gdp_growth": [ 0.024571702762962402, 0.018976441010996558, 0.007634048859299372, 0.006250789384008356 ], "inflation_rate": [ 0.010437779127874518, 0.01590358109154454, 0.0158742035543688, 0.014292391036465686 ], "interest_rate": [ 0.030239643692083793, 0.02487258691353674, 0.02856662779726789, 0.026420609685591928 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 197550, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 2418285, "net_revenue": 2034540, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4645 }, { "average_project_size": 142403, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 2607989, "net_revenue": 2091989, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4776 }, { "average_project_size": 151927, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 2424693, "net_revenue": 2151061, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4911 }, { "average_project_size": 124311, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 2843035, "net_revenue": 2211800, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5050 } ], "balance_sheet": [ { "assets": 2651957, "current_assets": 994104, "current_liabilities": 686290, "equity": 1622223, "fixed_assets": 1657853, "liabilities": 1327390, "long_term_liabilities": 641100, "quarter": 1 }, { "assets": 2730283, "current_assets": 1316564, "current_liabilities": 753274, "equity": 1684984, "fixed_assets": 1413719, "liabilities": 1350550, "long_term_liabilities": 597276, "quarter": 2 }, { "assets": 2810923, "current_assets": 849732, "current_liabilities": 680315, "equity": 1780479, "fixed_assets": 1961191, "liabilities": 1374113, "long_term_liabilities": 693798, "quarter": 3 }, { "assets": 2893944, "current_assets": 1291161, "current_liabilities": 590997, "equity": 1816244, "fixed_assets": 1602783, "liabilities": 1398088, "long_term_liabilities": 807091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20610, "financing_cash_flow": 195718, "investing_cash_flow": -257621, "net_cash_flow": 236974, "operating_cash_flow": 423686, "quarter": 1 }, { "change_in_working_capital": 53203, "financing_cash_flow": 191531, "investing_cash_flow": -460236, "net_cash_flow": -117902, "operating_cash_flow": 441023, "quarter": 2 }, { "change_in_working_capital": 63036, "financing_cash_flow": -123454, "investing_cash_flow": -118304, "net_cash_flow": 295668, "operating_cash_flow": 497479, "quarter": 3 }, { "change_in_working_capital": -3905, "financing_cash_flow": -60299, "investing_cash_flow": -376110, "net_cash_flow": 11579, "operating_cash_flow": 437096, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7671843849655179, "current_ratio": 1.4485188477174373, "debt_to_equity_ratio": 0.818253717275615, "profit_margin": 0.14630137524944214, "quarter": 1, "return_on_assets": 0.1122401305903527, "return_on_equity": 0.18348648736949236 }, { "asset_turnover_ratio": 0.7662169086501289, "current_ratio": 1.7477889851501578, "debt_to_equity_ratio": 0.8015209639972842, "profit_margin": 0.1459142471590434, "quarter": 2, "return_on_assets": 0.11180196338621308, "return_on_equity": 0.18115958371118063 }, { "asset_turnover_ratio": 0.765250773500377, "current_ratio": 1.2490272888294394, "debt_to_equity_ratio": 0.77176591243143, "profit_margin": 0.15976720325457994, "quarter": 3, "return_on_assets": 0.12226197587055924, "return_on_equity": 0.1930205298686477 }, { "asset_turnover_ratio": 0.7642856945400464, "current_ratio": 2.184716673688699, "debt_to_equity_ratio": 0.7697688196079382, "profit_margin": 0.14485396509630166, "quarter": 4, "return_on_assets": 0.11070981332050654, "return_on_equity": 0.1764014086213086 } ], "income_statement": [ { "depreciation": 126030, "expenses": 1613654, "income_tax": 123230, "marketing_expense": 271401, "net_income": 420886, "net_profit": 297656, "operational_expense": 973477, "product_revenue": 675674, "quarter": 1, "rd_expense": 196986, "revenue": 2034540, "salaries_expense": 499290, "service_revenue": 1358866 }, { "depreciation": 135772, "expenses": 1661939, "income_tax": 124799, "marketing_expense": 237408, "net_income": 430050, "net_profit": 305251, "operational_expense": 869531, "product_revenue": 697194, "quarter": 2, "rd_expense": 181663, "revenue": 2091989, "salaries_expense": 613636, "service_revenue": 1394795 }, { "depreciation": 153810, "expenses": 1711670, "income_tax": 95722, "marketing_expense": 329135, "net_income": 439391, "net_profit": 343669, "operational_expense": 1049120, "product_revenue": 753232, "quarter": 3, "rd_expense": 216529, "revenue": 2151061, "salaries_expense": 538098, "service_revenue": 1397829 }, { "depreciation": 116708, "expenses": 1762888, "income_tax": 128524, "marketing_expense": 231891, "net_income": 448912, "net_profit": 320388, "operational_expense": 935280, "product_revenue": 451751, "quarter": 4, "rd_expense": 262504, "revenue": 2211800, "salaries_expense": 648913, "service_revenue": 1760049 } ], "market_conditions": { "gdp_growth": [ 0.0041792681983792, 0.014025923977266739, 0.009791320826043792, 0.005312546179479164 ], "inflation_rate": [ 0.01173132843137162, 0.012372231051267148, 0.011213801927190247, 0.01633801315860623 ], "interest_rate": [ 0.025601211565123152, 0.026234507881932507, 0.019643418871928282, 0.02513543200677439 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 126753, "billable_hours_per_employee": 139, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 2726921, "net_revenue": 2217510, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 5063 }, { "average_project_size": 170908, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 2816771, "net_revenue": 2293300, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 5236 }, { "average_project_size": 130566, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 2713589, "net_revenue": 2371681, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5415 }, { "average_project_size": 150545, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 3177031, "net_revenue": 2452740, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 5600 } ], "balance_sheet": [ { "assets": 2577352, "current_assets": 818853, "current_liabilities": 583899, "equity": 1834508, "fixed_assets": 1758499, "liabilities": 1359180, "long_term_liabilities": 775281, "quarter": 1 }, { "assets": 2610144, "current_assets": 959007, "current_liabilities": 575485, "equity": 1882579, "fixed_assets": 1651137, "liabilities": 1383577, "long_term_liabilities": 808092, "quarter": 2 }, { "assets": 2643353, "current_assets": 1099602, "current_liabilities": 633094, "equity": 1927696, "fixed_assets": 1543751, "liabilities": 1408412, "long_term_liabilities": 775318, "quarter": 3 }, { "assets": 2676985, "current_assets": 809157, "current_liabilities": 817767, "equity": 1984907, "fixed_assets": 1867828, "liabilities": 1433692, "long_term_liabilities": 615925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80050, "financing_cash_flow": 106151, "investing_cash_flow": -250114, "net_cash_flow": 173479, "operating_cash_flow": 729320, "quarter": 1 }, { "change_in_working_capital": 17623, "financing_cash_flow": -21086, "investing_cash_flow": -294303, "net_cash_flow": 467505, "operating_cash_flow": 796189, "quarter": 2 }, { "change_in_working_capital": -40885, "financing_cash_flow": -183249, "investing_cash_flow": -151898, "net_cash_flow": 568435, "operating_cash_flow": 774358, "quarter": 3 }, { "change_in_working_capital": 16940, "financing_cash_flow": 17656, "investing_cash_flow": -424438, "net_cash_flow": 603691, "operating_cash_flow": 876392, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8603830598226396, "current_ratio": 1.4023880842405965, "debt_to_equity_ratio": 0.740896196691429, "profit_margin": 0.27794057298501473, "quarter": 1, "return_on_assets": 0.23913536063370466, "return_on_equity": 0.33596800886123146 }, { "asset_turnover_ratio": 0.8786105287677615, "current_ratio": 1.6664326611466849, "debt_to_equity_ratio": 0.7349370199072656, "profit_margin": 0.2860559019753194, "quarter": 2, "return_on_assets": 0.25133172729167436, "return_on_equity": 0.34846452658826005 }, { "asset_turnover_ratio": 0.8972244721003967, "current_ratio": 1.7368700382565623, "debt_to_equity_ratio": 0.730619350769001, "profit_margin": 0.29209451018075366, "quarter": 3, "return_on_assets": 0.2620743427003506, "return_on_equity": 0.35936942339456013 }, { "asset_turnover_ratio": 0.9162322538228641, "current_ratio": 0.9894713286302822, "debt_to_equity_ratio": 0.7222968128985389, "profit_margin": 0.30236144067451093, "quarter": 4, "return_on_assets": 0.2770333042583354, "return_on_equity": 0.3736265729326361 } ], "income_statement": [ { "depreciation": 112984, "expenses": 1414650, "income_tax": 186524, "marketing_expense": 182619, "net_income": 802860, "net_profit": 616336, "operational_expense": 875007, "product_revenue": 496995, "quarter": 1, "rd_expense": 239414, "revenue": 2217510, "salaries_expense": 537941, "service_revenue": 1720515 }, { "depreciation": 140177, "expenses": 1449295, "income_tax": 187993, "marketing_expense": 173126, "net_income": 844005, "net_profit": 656012, "operational_expense": 873390, "product_revenue": 728976, "quarter": 2, "rd_expense": 248253, "revenue": 2293300, "salaries_expense": 576893, "service_revenue": 1564324 }, { "depreciation": 81603, "expenses": 1484788, "income_tax": 194138, "marketing_expense": 160997, "net_income": 886893, "net_profit": 692755, "operational_expense": 758292, "product_revenue": 934198, "quarter": 3, "rd_expense": 168874, "revenue": 2371681, "salaries_expense": 676684, "service_revenue": 1437483 }, { "depreciation": 134778, "expenses": 1521151, "income_tax": 189975, "marketing_expense": 285035, "net_income": 931589, "net_profit": 741614, "operational_expense": 970486, "product_revenue": 931557, "quarter": 4, "rd_expense": 254545, "revenue": 2452740, "salaries_expense": 756581, "service_revenue": 1521183 } ], "market_conditions": { "gdp_growth": [ 0.01943318725941294, 0.02907612852898544, 0.0313731604201665, 0.03775069580785051 ], "inflation_rate": [ 0.018844570553318014, 0.013221211926928374, 0.016877586358968372, 0.020161999116945717 ], "interest_rate": [ 0.026325207929130602, 0.029426179370800346, 0.028826564551333325, 0.02917206339137118 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 103049, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 5162959, "net_revenue": 4156927, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9491 }, { "average_project_size": 66101, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 5083670, "net_revenue": 4242361, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9686 }, { "average_project_size": 73596, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 5077626, "net_revenue": 4329551, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 9885 }, { "average_project_size": 105063, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 5466093, "net_revenue": 4418533, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10088 } ], "balance_sheet": [ { "assets": 5436730, "current_assets": 2378961, "current_liabilities": 1700253, "equity": 3076671, "fixed_assets": 3057769, "liabilities": 3042440, "long_term_liabilities": 1342187, "quarter": 1 }, { "assets": 5581799, "current_assets": 2506931, "current_liabilities": 1780198, "equity": 3197755, "fixed_assets": 3074868, "liabilities": 3079669, "long_term_liabilities": 1299471, "quarter": 2 }, { "assets": 5730738, "current_assets": 2306736, "current_liabilities": 1501105, "equity": 3335641, "fixed_assets": 3424002, "liabilities": 3117353, "long_term_liabilities": 1616248, "quarter": 3 }, { "assets": 5883652, "current_assets": 1889295, "current_liabilities": 1528143, "equity": 3462853, "fixed_assets": 3994357, "liabilities": 3155498, "long_term_liabilities": 1627355, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65752, "financing_cash_flow": -69923, "investing_cash_flow": -358174, "net_cash_flow": 530128, "operating_cash_flow": 883031, "quarter": 1 }, { "change_in_working_capital": -7379, "financing_cash_flow": -38494, "investing_cash_flow": -122799, "net_cash_flow": 291607, "operating_cash_flow": 866679, "quarter": 2 }, { "change_in_working_capital": -92119, "financing_cash_flow": -65327, "investing_cash_flow": -378393, "net_cash_flow": 376817, "operating_cash_flow": 1004986, "quarter": 3 }, { "change_in_working_capital": 35986, "financing_cash_flow": 34294, "investing_cash_flow": -417164, "net_cash_flow": 665818, "operating_cash_flow": 955300, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7646005963143286, "current_ratio": 1.3991805925353462, "debt_to_equity_ratio": 0.9888740135035563, "profit_margin": 0.16415515596016, "quarter": 1, "return_on_assets": 0.12551313013520995, "return_on_equity": 0.2217919953092157 }, { "asset_turnover_ratio": 0.760034712822873, "current_ratio": 1.4082315562650896, "debt_to_equity_ratio": 0.9630722178528374, "profit_margin": 0.1639711943420185, "quarter": 2, "return_on_assets": 0.12462379960295955, "return_on_equity": 0.2175354271981437 }, { "asset_turnover_ratio": 0.755496238006344, "current_ratio": 1.5366919702485835, "debt_to_equity_ratio": 0.9345589048701584, "profit_margin": 0.16682006979476624, "quarter": 3, "return_on_assets": 0.12603193515390165, "return_on_equity": 0.21652689842821815 }, { "asset_turnover_ratio": 0.750984762525044, "current_ratio": 1.2363339033061695, "debt_to_equity_ratio": 0.9112422617997357, "profit_margin": 0.166276680518172, "quarter": 4, "return_on_assets": 0.12487125343239198, "return_on_equity": 0.21216580663400958 } ], "income_statement": [ { "depreciation": 200650, "expenses": 3212764, "income_tax": 261782, "marketing_expense": 526978, "net_income": 944163, "net_profit": 682381, "operational_expense": 2027508, "product_revenue": 1187799, "quarter": 1, "rd_expense": 326055, "revenue": 4156927, "salaries_expense": 1563056, "service_revenue": 2969128 }, { "depreciation": 171054, "expenses": 3277944, "income_tax": 268792, "marketing_expense": 606438, "net_income": 964417, "net_profit": 695625, "operational_expense": 2234962, "product_revenue": 873185, "quarter": 2, "rd_expense": 358265, "revenue": 4242361, "salaries_expense": 1030673, "service_revenue": 3369176 }, { "depreciation": 282730, "expenses": 3344448, "income_tax": 262847, "marketing_expense": 613016, "net_income": 985103, "net_profit": 722256, "operational_expense": 1941291, "product_revenue": 925522, "quarter": 3, "rd_expense": 363693, "revenue": 4329551, "salaries_expense": 1135411, "service_revenue": 3404029 }, { "depreciation": 220601, "expenses": 3412300, "income_tax": 271534, "marketing_expense": 348264, "net_income": 1006233, "net_profit": 734699, "operational_expense": 1840977, "product_revenue": 1280330, "quarter": 4, "rd_expense": 483338, "revenue": 4418533, "salaries_expense": 1100784, "service_revenue": 3138203 } ], "market_conditions": { "gdp_growth": [ 0.018730198716661713, 0.008020975154808353, 0.010542167798425518, 0.016536642708735963 ], "inflation_rate": [ 0.01682192349229238, 0.022098848268898925, 0.020420987930603037, 0.01873256999254946 ], "interest_rate": [ 0.023717708480073325, 0.025929654486456816, 0.024505253100345063, 0.023837435883113614 ], "year": 2014 }, "random_event": { "description": "Thomas-Cameron Data Privacy Regulation Impact in 2014", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 128716, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 4213611, "net_revenue": 3702909, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 8454 }, { "average_project_size": 190057, "billable_hours_per_employee": 149, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 4817162, "net_revenue": 3804513, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8686 }, { "average_project_size": 116689, "billable_hours_per_employee": 118, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 4568113, "net_revenue": 3908905, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8924 }, { "average_project_size": 68870, "billable_hours_per_employee": 90, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 4659824, "net_revenue": 4016161, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 9169 } ], "balance_sheet": [ { "assets": 3715071, "current_assets": 1464882, "current_liabilities": 920420, "equity": 2782314, "fixed_assets": 2250189, "liabilities": 1764585, "long_term_liabilities": 844165, "quarter": 1 }, { "assets": 3830911, "current_assets": 1265465, "current_liabilities": 890629, "equity": 2862934, "fixed_assets": 2565446, "liabilities": 1784708, "long_term_liabilities": 894079, "quarter": 2 }, { "assets": 3950364, "current_assets": 1248429, "current_liabilities": 781142, "equity": 3041725, "fixed_assets": 2701935, "liabilities": 1805061, "long_term_liabilities": 1023919, "quarter": 3 }, { "assets": 4073542, "current_assets": 1374857, "current_liabilities": 904657, "equity": 3131099, "fixed_assets": 2698685, "liabilities": 1825646, "long_term_liabilities": 920989, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67286, "financing_cash_flow": -4457, "investing_cash_flow": -217021, "net_cash_flow": 497752, "operating_cash_flow": 1023145, "quarter": 1 }, { "change_in_working_capital": 66952, "financing_cash_flow": -172325, "investing_cash_flow": -121305, "net_cash_flow": 413992, "operating_cash_flow": 991362, "quarter": 2 }, { "change_in_working_capital": -16126, "financing_cash_flow": 28260, "investing_cash_flow": -433246, "net_cash_flow": 857350, "operating_cash_flow": 1119964, "quarter": 3 }, { "change_in_working_capital": -1841, "financing_cash_flow": -69844, "investing_cash_flow": -360787, "net_cash_flow": 934070, "operating_cash_flow": 1023270, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9967263075187527, "current_ratio": 1.5915364724799548, "debt_to_equity_ratio": 0.6342149016969328, "profit_margin": 0.2246417613827399, "quarter": 1, "return_on_assets": 0.22390635333752706, "return_on_equity": 0.2989698502757058 }, { "asset_turnover_ratio": 0.9931092108378399, "current_ratio": 1.4208666010201778, "debt_to_equity_ratio": 0.6233842624384635, "profit_margin": 0.2146742565999906, "quarter": 2, "return_on_assets": 0.2131949815592166, "return_on_equity": 0.2852776207904199 }, { "asset_turnover_ratio": 0.9895050177654515, "current_ratio": 1.5982100565582187, "debt_to_equity_ratio": 0.5934333314155619, "profit_margin": 0.22932816223469232, "quarter": 3, "return_on_assets": 0.22692136724615758, "return_on_equity": 0.2947084302492829 }, { "asset_turnover_ratio": 0.9859137330608104, "current_ratio": 1.5197550010667027, "debt_to_equity_ratio": 0.5830687563695687, "profit_margin": 0.219912249533821, "quarter": 4, "return_on_assets": 0.21681450688368992, "return_on_equity": 0.2820744409550768 } ], "income_statement": [ { "depreciation": 191317, "expenses": 2570841, "income_tax": 300240, "marketing_expense": 405548, "net_income": 1132068, "net_profit": 831828, "operational_expense": 1692470, "product_revenue": 786364, "quarter": 1, "rd_expense": 337947, "revenue": 3702909, "salaries_expense": 1111279, "service_revenue": 2916545 }, { "depreciation": 174631, "expenses": 2644021, "income_tax": 343761, "marketing_expense": 274183, "net_income": 1160492, "net_profit": 816731, "operational_expense": 1651951, "product_revenue": 1244051, "quarter": 2, "rd_expense": 415660, "revenue": 3804513, "salaries_expense": 903190, "service_revenue": 2560462 }, { "depreciation": 223542, "expenses": 2719284, "income_tax": 293199, "marketing_expense": 496638, "net_income": 1189621, "net_profit": 896422, "operational_expense": 1829968, "product_revenue": 806050, "quarter": 3, "rd_expense": 398457, "revenue": 3908905, "salaries_expense": 1152335, "service_revenue": 3102855 }, { "depreciation": 140067, "expenses": 2796690, "income_tax": 336268, "marketing_expense": 519531, "net_income": 1219471, "net_profit": 883203, "operational_expense": 1873667, "product_revenue": 1585014, "quarter": 4, "rd_expense": 303765, "revenue": 4016161, "salaries_expense": 846008, "service_revenue": 2431147 } ], "market_conditions": { "gdp_growth": [ 0.01210541058003265, 0.017687881704319095, 0.015407332639710026, 0.016020662720491456 ], "inflation_rate": [ 0.017207731621161772, 0.01729959945743066, 0.01804680891363468, 0.020603213558403954 ], "interest_rate": [ 0.03803459909009915, 0.03862423523005973, 0.037825210650724576, 0.04046205683002689 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1994, "industry": "Advertising", "location": "Vanessaside", "name": "Dixon, Pace and Perkins", "num_employees": 920, "region": "Europe", "revenue_size": "Large", "website": "www.dixon,paceandperkins.com" }

[ { "advertising_kpis": [ { "average_project_size": 88282, "billable_hours_per_employee": 137, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 108699602, "net_revenue": 84135475, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 91452 }, { "average_project_size": 114086, "billable_hours_per_employee": 150, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 96857534, "net_revenue": 87810825, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 95447 }, { "average_project_size": 52278, "billable_hours_per_employee": 129, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 106230608, "net_revenue": 91646728, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 99616 }, { "average_project_size": 123868, "billable_hours_per_employee": 145, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 106407789, "net_revenue": 95650198, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 103968 } ], "balance_sheet": [ { "assets": 112078044, "current_assets": 44590767, "current_liabilities": 24876548, "equity": 70100610, "fixed_assets": 67487277, "liabilities": 61233963, "long_term_liabilities": 36357415, "quarter": 1 }, { "assets": 113931010, "current_assets": 37606606, "current_liabilities": 34701228, "equity": 72932000, "fixed_assets": 76324404, "liabilities": 61945433, "long_term_liabilities": 27244205, "quarter": 2 }, { "assets": 115814610, "current_assets": 52635081, "current_liabilities": 28854773, "equity": 74475882, "fixed_assets": 63179529, "liabilities": 62665169, "long_term_liabilities": 33810396, "quarter": 3 }, { "assets": 117729352, "current_assets": 49644124, "current_liabilities": 34741413, "equity": 75464267, "fixed_assets": 68085228, "liabilities": 63393267, "long_term_liabilities": 28651854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82669, "financing_cash_flow": 10268, "investing_cash_flow": -247541, "net_cash_flow": 23795333, "operating_cash_flow": 24280570, "quarter": 1 }, { "change_in_working_capital": 58979, "financing_cash_flow": 154499, "investing_cash_flow": -250713, "net_cash_flow": 25602127, "operating_cash_flow": 26113426, "quarter": 2 }, { "change_in_working_capital": 70143, "financing_cash_flow": 189228, "investing_cash_flow": -197714, "net_cash_flow": 25852800, "operating_cash_flow": 25828452, "quarter": 3 }, { "change_in_working_capital": 26611, "financing_cash_flow": -167835, "investing_cash_flow": -290924, "net_cash_flow": 25123376, "operating_cash_flow": 25450652, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7506865037723178, "current_ratio": 1.7924821000084095, "debt_to_equity_ratio": 0.8735154087817495, "profit_margin": 0.22887526337730904, "quarter": 1, "return_on_assets": 0.17181357126468053, "return_on_equity": 0.27469845126882636 }, { "asset_turnover_ratio": 0.7707368257333977, "current_ratio": 1.0837255096563154, "debt_to_equity_ratio": 0.8493587588438546, "profit_margin": 0.23854032802903286, "quarter": 2, "return_on_assets": 0.18385181523450025, "return_on_equity": 0.287204834640487 }, { "asset_turnover_ratio": 0.7913226837270358, "current_ratio": 1.8241377605015294, "debt_to_equity_ratio": 0.8414156008249758, "profit_margin": 0.2327026994351615, "quarter": 3, "return_on_assets": 0.1841429246275578, "return_on_equity": 0.28635365473080265 }, { "asset_turnover_ratio": 0.8124583748664479, "current_ratio": 1.428960992461648, "debt_to_equity_ratio": 0.8400435003231397, "profit_margin": 0.22089010207799048, "quarter": 4, "return_on_assets": 0.17946401335836792, "return_on_equity": 0.27997597856479545 } ], "income_statement": [ { "depreciation": 5024041, "expenses": 58141093, "income_tax": 6737853, "marketing_expense": 8066170, "net_income": 25994382, "net_profit": 19256529, "operational_expense": 34008739, "product_revenue": 19894968, "quarter": 1, "rd_expense": 6088174, "revenue": 84135475, "salaries_expense": 17641601, "service_revenue": 64240507 }, { "depreciation": 5167003, "expenses": 60625954, "income_tax": 6238448, "marketing_expense": 7569034, "net_income": 27184871, "net_profit": 20946423, "operational_expense": 32395514, "product_revenue": 26788446, "quarter": 2, "rd_expense": 11604659, "revenue": 87810825, "salaries_expense": 28086684, "service_revenue": 61022379 }, { "depreciation": 4502011, "expenses": 63217014, "income_tax": 7103273, "marketing_expense": 7783596, "net_income": 28429714, "net_profit": 21326441, "operational_expense": 37624438, "product_revenue": 20598171, "quarter": 3, "rd_expense": 9301028, "revenue": 91646728, "salaries_expense": 23170532, "service_revenue": 71048557 }, { "depreciation": 4322470, "expenses": 65918812, "income_tax": 8603204, "marketing_expense": 10486462, "net_income": 29731386, "net_profit": 21128182, "operational_expense": 45177300, "product_revenue": 20326106, "quarter": 4, "rd_expense": 8514396, "revenue": 95650198, "salaries_expense": 23881323, "service_revenue": 75324092 } ], "market_conditions": { "gdp_growth": [ 0.059432063684895814, 0.04833639866931865, 0.0590171535283669, 0.051993267573426184 ], "inflation_rate": [ 0.012004938949754844, 0.008809000138656015, 0.008387673707335286, 0.007319088175102954 ], "interest_rate": [ 0.01813078697504477, 0.014140552967010972, 0.01765398387307652, 0.022011494804895913 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 93836, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 94187265, "net_revenue": 74995383, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 81517 }, { "average_project_size": 145455, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 92159119, "net_revenue": 78097097, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 84888 }, { "average_project_size": 126547, "billable_hours_per_employee": 151, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 99600508, "net_revenue": 81327095, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 88399 }, { "average_project_size": 120010, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 95128471, "net_revenue": 84690681, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 92055 } ], "balance_sheet": [ { "assets": 87882056, "current_assets": 35444242, "current_liabilities": 26142275, "equity": 56052116, "fixed_assets": 52437814, "liabilities": 48964664, "long_term_liabilities": 22822389, "quarter": 1 }, { "assets": 90926244, "current_assets": 40225722, "current_liabilities": 22665703, "equity": 60266618, "fixed_assets": 50700522, "liabilities": 50116396, "long_term_liabilities": 27450693, "quarter": 2 }, { "assets": 94075881, "current_assets": 33764797, "current_liabilities": 27236387, "equity": 61488063, "fixed_assets": 60311084, "liabilities": 51295220, "long_term_liabilities": 24058833, "quarter": 3 }, { "assets": 97334620, "current_assets": 37827779, "current_liabilities": 30843355, "equity": 64583597, "fixed_assets": 59506841, "liabilities": 52501771, "long_term_liabilities": 21658416, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97093, "financing_cash_flow": 184722, "investing_cash_flow": -417766, "net_cash_flow": 20552129, "operating_cash_flow": 20651488, "quarter": 1 }, { "change_in_working_capital": -8055, "financing_cash_flow": 181973, "investing_cash_flow": -424945, "net_cash_flow": 22506506, "operating_cash_flow": 22825661, "quarter": 2 }, { "change_in_working_capital": -51609, "financing_cash_flow": 78562, "investing_cash_flow": -372098, "net_cash_flow": 23190560, "operating_cash_flow": 23239413, "quarter": 3 }, { "change_in_working_capital": 60078, "financing_cash_flow": 167400, "investing_cash_flow": -186245, "net_cash_flow": 23651391, "operating_cash_flow": 23924411, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.853364001861768, "current_ratio": 1.3558208686887427, "debt_to_equity_ratio": 0.8735560313191387, "profit_margin": 0.22847705171397018, "quarter": 1, "return_on_assets": 0.19497409118421172, "return_on_equity": 0.3056927235360749 }, { "asset_turnover_ratio": 0.8589060051793187, "current_ratio": 1.7747396584169484, "debt_to_equity_ratio": 0.8315780387743013, "profit_margin": 0.24913563688545298, "quarter": 2, "return_on_assets": 0.21398409462508977, "return_on_equity": 0.32284489566014807 }, { "asset_turnover_ratio": 0.8644840115820972, "current_ratio": 1.2396944205558542, "debt_to_equity_ratio": 0.8342305399992841, "profit_margin": 0.2300266842188326, "quarter": 3, "return_on_assets": 0.1988543907444247, "return_on_equity": 0.3042444514799564 }, { "asset_turnover_ratio": 0.8700982343178614, "current_ratio": 1.2264482576554983, "debt_to_equity_ratio": 0.8129273289005566, "profit_margin": 0.23321040481419675, "quarter": 4, "return_on_assets": 0.20291596145338628, "return_on_equity": 0.30581678502669957 } ], "income_statement": [ { "depreciation": 3516764, "expenses": 50546972, "income_tax": 7313687, "marketing_expense": 7667881, "net_income": 24448411, "net_profit": 17134724, "operational_expense": 25952938, "product_revenue": 18633267, "quarter": 1, "rd_expense": 6980976, "revenue": 74995383, "salaries_expense": 16405504, "service_revenue": 56362116 }, { "depreciation": 3368891, "expenses": 52673505, "income_tax": 5966822, "marketing_expense": 6851840, "net_income": 25423592, "net_profit": 19456770, "operational_expense": 32934042, "product_revenue": 16264813, "quarter": 2, "rd_expense": 5771656, "revenue": 78097097, "salaries_expense": 17728615, "service_revenue": 61832284 }, { "depreciation": 4532011, "expenses": 54889502, "income_tax": 7730191, "marketing_expense": 7732352, "net_income": 26437593, "net_profit": 18707402, "operational_expense": 34747810, "product_revenue": 31991152, "quarter": 3, "rd_expense": 10143616, "revenue": 81327095, "salaries_expense": 19628961, "service_revenue": 49335943 }, { "depreciation": 4173663, "expenses": 57198727, "income_tax": 7741206, "marketing_expense": 9679185, "net_income": 27491954, "net_profit": 19750748, "operational_expense": 33269847, "product_revenue": 27540416, "quarter": 4, "rd_expense": 8540298, "revenue": 84690681, "salaries_expense": 28488896, "service_revenue": 57150265 } ], "market_conditions": { "gdp_growth": [ 0.04070178141615792, 0.05923509079605221, 0.04370122573238174, 0.05066751525180198 ], "inflation_rate": [ 0.007812079292340777, 0.013182550856901998, 0.007362568429874091, 0.011176208010465708 ], "interest_rate": [ 0.010336497005739666, 0.014939981293410842, 0.011192947308120696, 0.013936666064643173 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 198478, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 72774037, "net_revenue": 58653317, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 63754 }, { "average_project_size": 95074, "billable_hours_per_employee": 129, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 72059861, "net_revenue": 60723899, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 66004 }, { "average_project_size": 137346, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.73, "gross_billings": 78077582, "net_revenue": 62867578, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 68334 }, { "average_project_size": 192990, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 83901454, "net_revenue": 65086932, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 70747 } ], "balance_sheet": [ { "assets": 68730093, "current_assets": 28814366, "current_liabilities": 16472843, "equity": 52707040, "fixed_assets": 39915727, "liabilities": 33372581, "long_term_liabilities": 16899738, "quarter": 1 }, { "assets": 70321676, "current_assets": 27051415, "current_liabilities": 18929974, "equity": 54739986, "fixed_assets": 43270261, "liabilities": 33927979, "long_term_liabilities": 14998005, "quarter": 2 }, { "assets": 71950115, "current_assets": 32370720, "current_liabilities": 17252441, "equity": 55763529, "fixed_assets": 39579395, "liabilities": 34492621, "long_term_liabilities": 17240180, "quarter": 3 }, { "assets": 73616264, "current_assets": 30648721, "current_liabilities": 16483712, "equity": 57015758, "fixed_assets": 42967543, "liabilities": 35066659, "long_term_liabilities": 18582947, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9590, "financing_cash_flow": 191293, "investing_cash_flow": -418872, "net_cash_flow": 19823365, "operating_cash_flow": 19832387, "quarter": 1 }, { "change_in_working_capital": -22405, "financing_cash_flow": 67466, "investing_cash_flow": -236456, "net_cash_flow": 21192551, "operating_cash_flow": 21243580, "quarter": 2 }, { "change_in_working_capital": 71453, "financing_cash_flow": -61542, "investing_cash_flow": -189486, "net_cash_flow": 21461859, "operating_cash_flow": 21687532, "quarter": 3 }, { "change_in_working_capital": -1033, "financing_cash_flow": 17771, "investing_cash_flow": -334350, "net_cash_flow": 21214608, "operating_cash_flow": 21697963, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8533862597857972, "current_ratio": 1.7492041901935202, "debt_to_equity_ratio": 0.6331712234266997, "profit_margin": 0.29579790005738293, "quarter": 1, "return_on_assets": 0.25242986358246305, "return_on_equity": 0.32916908253622285 }, { "asset_turnover_ratio": 0.8635160942409849, "current_ratio": 1.4290254703994838, "debt_to_equity_ratio": 0.6198024785757161, "profit_margin": 0.30212633414728524, "quarter": 2, "return_on_assets": 0.26089095203021045, "return_on_equity": 0.3351533374524429 }, { "asset_turnover_ratio": 0.8737661920345784, "current_ratio": 1.8762979685019645, "debt_to_equity_ratio": 0.6185516164158118, "profit_margin": 0.291184034479585, "quarter": 3, "return_on_assets": 0.25442676498849237, "return_on_equity": 0.3282797076921011 }, { "asset_turnover_ratio": 0.8841379399530517, "current_ratio": 1.8593336864900334, "debt_to_equity_ratio": 0.6150345137917836, "profit_margin": 0.283715216443141, "quarter": 4, "return_on_assets": 0.25084338699937286, "return_on_equity": 0.3238780584132548 } ], "income_statement": [ { "depreciation": 2482859, "expenses": 36257241, "income_tax": 5046548, "marketing_expense": 4808084, "net_income": 22396076, "net_profit": 17349528, "operational_expense": 22184261, "product_revenue": 13697747, "quarter": 1, "rd_expense": 4129375, "revenue": 58653317, "salaries_expense": 11783742, "service_revenue": 44955570 }, { "depreciation": 2897291, "expenses": 37383131, "income_tax": 4994479, "marketing_expense": 4902003, "net_income": 23340768, "net_profit": 18346289, "operational_expense": 20977821, "product_revenue": 16320211, "quarter": 2, "rd_expense": 4274362, "revenue": 60723899, "salaries_expense": 13206896, "service_revenue": 44403688 }, { "depreciation": 3381497, "expenses": 38543984, "income_tax": 6017559, "marketing_expense": 5670140, "net_income": 24323594, "net_profit": 18306035, "operational_expense": 25736853, "product_revenue": 16080052, "quarter": 3, "rd_expense": 7633000, "revenue": 62867578, "salaries_expense": 14023304, "service_revenue": 46787526 }, { "depreciation": 3231810, "expenses": 39740885, "income_tax": 6879894, "marketing_expense": 7552357, "net_income": 25346047, "net_profit": 18466153, "operational_expense": 21378217, "product_revenue": 20138611, "quarter": 4, "rd_expense": 4093244, "revenue": 65086932, "salaries_expense": 19692054, "service_revenue": 44948321 } ], "market_conditions": { "gdp_growth": [ 0.06438653501881812, 0.06105503575237187, 0.05076989336447218, 0.06211711584927903 ], "inflation_rate": [ 0.0025050923557724536, 0.0036649028443354894, 0.009992649133999955, 0.00805109588566134 ], "interest_rate": [ 0.015321152931890646, 0.016184347286731345, 0.01739970100908825, 0.021003806026506998 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 75203, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 61140286, "net_revenue": 53460487, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 58109 }, { "average_project_size": 70389, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 65194584, "net_revenue": 54642130, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 59394 }, { "average_project_size": 134785, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 69198108, "net_revenue": 55849892, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 60706 }, { "average_project_size": 69678, "billable_hours_per_employee": 100, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 71472379, "net_revenue": 57084350, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 62048 } ], "balance_sheet": [ { "assets": 77057335, "current_assets": 26206069, "current_liabilities": 18898864, "equity": 40349746, "fixed_assets": 50851266, "liabilities": 45218654, "long_term_liabilities": 26319790, "quarter": 1 }, { "assets": 78324917, "current_assets": 27529002, "current_liabilities": 21052745, "equity": 41106413, "fixed_assets": 50795915, "liabilities": 45634146, "long_term_liabilities": 24581401, "quarter": 2 }, { "assets": 79613349, "current_assets": 29665920, "current_liabilities": 22199199, "equity": 41559858, "fixed_assets": 49947429, "liabilities": 46053455, "long_term_liabilities": 23854256, "quarter": 3 }, { "assets": 80922977, "current_assets": 26814083, "current_liabilities": 22857293, "equity": 42979853, "fixed_assets": 54108894, "liabilities": 46476617, "long_term_liabilities": 23619324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94165, "financing_cash_flow": 122668, "investing_cash_flow": -494274, "net_cash_flow": 10830107, "operating_cash_flow": 11358887, "quarter": 1 }, { "change_in_working_capital": -33143, "financing_cash_flow": -4702, "investing_cash_flow": -387930, "net_cash_flow": 11894068, "operating_cash_flow": 12371080, "quarter": 2 }, { "change_in_working_capital": -94831, "financing_cash_flow": 164239, "investing_cash_flow": -146174, "net_cash_flow": 10672227, "operating_cash_flow": 10972951, "quarter": 3 }, { "change_in_working_capital": 23387, "financing_cash_flow": -193841, "investing_cash_flow": -126715, "net_cash_flow": 12444110, "operating_cash_flow": 12851922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6937754465554772, "current_ratio": 1.3866478429602964, "debt_to_equity_ratio": 1.1206676245248235, "profit_margin": 0.15920290812165627, "quarter": 1, "return_on_assets": 0.11045106867503268, "return_on_equity": 0.21093230673620597 }, { "asset_turnover_ratio": 0.6976340619677899, "current_ratio": 1.307620550194286, "debt_to_equity_ratio": 1.1101466333245862, "profit_margin": 0.15401379851041677, "quarter": 2, "return_on_assets": 0.10744527185391081, "return_on_equity": 0.20472820141227113 }, { "asset_turnover_ratio": 0.7015141644148144, "current_ratio": 1.3363509196885888, "debt_to_equity_ratio": 1.1081234926259853, "profit_margin": 0.14324045604242172, "quarter": 3, "return_on_assets": 0.10048520883099642, "return_on_equity": 0.19249257300157283 }, { "asset_turnover_ratio": 0.7054158425239349, "current_ratio": 1.1731084253940307, "debt_to_equity_ratio": 1.081358212183741, "profit_margin": 0.1494891857400496, "quarter": 4, "return_on_assets": 0.10545203990703407, "return_on_equity": 0.19854635147309602 } ], "income_statement": [ { "depreciation": 2847822, "expenses": 42623266, "income_tax": 2326156, "marketing_expense": 6803919, "net_income": 10837221, "net_profit": 8511065, "operational_expense": 23703872, "product_revenue": 15148893, "quarter": 1, "rd_expense": 5739982, "revenue": 53460487, "salaries_expense": 14370193, "service_revenue": 38311594 }, { "depreciation": 3955438, "expenses": 43707440, "income_tax": 2519048, "marketing_expense": 6077277, "net_income": 10934690, "net_profit": 8415642, "operational_expense": 29842923, "product_revenue": 18205878, "quarter": 2, "rd_expense": 4746335, "revenue": 54642130, "salaries_expense": 19422782, "service_revenue": 36436252 }, { "depreciation": 2972987, "expenses": 44819193, "income_tax": 3030735, "marketing_expense": 6537362, "net_income": 11030699, "net_profit": 7999964, "operational_expense": 30516678, "product_revenue": 21359612, "quarter": 3, "rd_expense": 8429032, "revenue": 55849892, "salaries_expense": 19694398, "service_revenue": 34490280 }, { "depreciation": 4318429, "expenses": 45959224, "income_tax": 2591633, "marketing_expense": 7277045, "net_income": 11125126, "net_profit": 8533493, "operational_expense": 26964339, "product_revenue": 18393347, "quarter": 4, "rd_expense": 8993249, "revenue": 57084350, "salaries_expense": 19940278, "service_revenue": 38691003 } ], "market_conditions": { "gdp_growth": [ 0.03458541226181405, 0.038987861035893634, 0.026177399659809135, 0.03169443718876983 ], "inflation_rate": [ 0.012045642447511582, 0.007046089531761054, 0.010445662199872696, 0.006742607676097497 ], "interest_rate": [ 0.021782294015816488, 0.021492129236353512, 0.017269088701595308, 0.014621265537423758 ], "year": 1997 }, "random_event": { "description": "Dixon, Pace and Perkins Industry Recognition in 1997", "impact": -0.07, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 189959, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 105824624, "net_revenue": 82605448, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 89789 }, { "average_project_size": 157078, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 97968678, "net_revenue": 85531419, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 92969 }, { "average_project_size": 191369, "billable_hours_per_employee": 146, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 104099479, "net_revenue": 88561032, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 96262 }, { "average_project_size": 153365, "billable_hours_per_employee": 87, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 106137802, "net_revenue": 91697956, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 99672 } ], "balance_sheet": [ { "assets": 92704745, "current_assets": 39099341, "current_liabilities": 19679226, "equity": 67691960, "fixed_assets": 53605404, "liabilities": 38476303, "long_term_liabilities": 18797077, "quarter": 1 }, { "assets": 93948605, "current_assets": 33867691, "current_liabilities": 21210628, "equity": 67637094, "fixed_assets": 60080914, "liabilities": 39324114, "long_term_liabilities": 18113486, "quarter": 2 }, { "assets": 95209155, "current_assets": 41718825, "current_liabilities": 18653122, "equity": 69560939, "fixed_assets": 53490330, "liabilities": 40190607, "long_term_liabilities": 21537485, "quarter": 3 }, { "assets": 96486618, "current_assets": 36352706, "current_liabilities": 21691825, "equity": 69835040, "fixed_assets": 60133912, "liabilities": 41076193, "long_term_liabilities": 19384368, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24983, "financing_cash_flow": -107602, "investing_cash_flow": -113571, "net_cash_flow": 17978928, "operating_cash_flow": 18564758, "quarter": 1 }, { "change_in_working_capital": -80679, "financing_cash_flow": 50922, "investing_cash_flow": -307750, "net_cash_flow": 18069899, "operating_cash_flow": 18386594, "quarter": 2 }, { "change_in_working_capital": 13836, "financing_cash_flow": -68842, "investing_cash_flow": -132009, "net_cash_flow": 19853352, "operating_cash_flow": 20013071, "quarter": 3 }, { "change_in_working_capital": -35097, "financing_cash_flow": -110927, "investing_cash_flow": -127460, "net_cash_flow": 17878806, "operating_cash_flow": 18323286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8910595460890378, "current_ratio": 1.9868332728126603, "debt_to_equity_ratio": 0.5684028502055488, "profit_margin": 0.16298583599473973, "quarter": 1, "return_on_assets": 0.14523008504041512, "return_on_equity": 0.19889390113685584 }, { "asset_turnover_ratio": 0.9104064823527716, "current_ratio": 1.59673211938845, "debt_to_equity_ratio": 0.5813986331228246, "profit_margin": 0.15213828032012425, "quarter": 2, "return_on_assets": 0.13850767661744418, "return_on_equity": 0.192388558266563 }, { "asset_turnover_ratio": 0.9301734901438837, "current_ratio": 2.2365599174229387, "debt_to_equity_ratio": 0.5777755099021881, "profit_margin": 0.1642075602732362, "quarter": 3, "return_on_assets": 0.15274151944736827, "return_on_equity": 0.2090597281902707 }, { "asset_turnover_ratio": 0.9503696771711907, "current_ratio": 1.6758712556458482, "debt_to_equity_ratio": 0.5881888662195941, "profit_margin": 0.15730574190770402, "quarter": 4, "return_on_assets": 0.14949860715399932, "return_on_equity": 0.20655268472675034 } ], "income_statement": [ { "depreciation": 5101240, "expenses": 64834300, "income_tax": 4307630, "marketing_expense": 11170254, "net_income": 17771148, "net_profit": 13463518, "operational_expense": 36817427, "product_revenue": 22474824, "quarter": 1, "rd_expense": 6894072, "revenue": 82605448, "salaries_expense": 30451189, "service_revenue": 60130624 }, { "depreciation": 5373991, "expenses": 67501074, "income_tax": 5017742, "marketing_expense": 12139290, "net_income": 18030345, "net_profit": 13012603, "operational_expense": 34565439, "product_revenue": 22587112, "quarter": 2, "rd_expense": 12137115, "revenue": 85531419, "salaries_expense": 21405163, "service_revenue": 62944307 }, { "depreciation": 5470680, "expenses": 70277538, "income_tax": 3741103, "marketing_expense": 9252512, "net_income": 18283494, "net_profit": 14542391, "operational_expense": 36700131, "product_revenue": 26818747, "quarter": 3, "rd_expense": 7110021, "revenue": 88561032, "salaries_expense": 30250609, "service_revenue": 61742285 }, { "depreciation": 3898671, "expenses": 73168205, "income_tax": 4105136, "marketing_expense": 9751901, "net_income": 18529751, "net_profit": 14424615, "operational_expense": 42630952, "product_revenue": 30960104, "quarter": 4, "rd_expense": 13419223, "revenue": 91697956, "salaries_expense": 31846638, "service_revenue": 60737852 } ], "market_conditions": { "gdp_growth": [ 0.06386668946961101, 0.05598165454786151, 0.04892451396733598, 0.04898996805187059 ], "inflation_rate": [ 0.00874489800449859, 0.009012128817045507, 0.009749920717489712, 0.009022216985284699 ], "interest_rate": [ 0.01254651679019, 0.016617525499185097, 0.0170902105404909, 0.011355505322769627 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 91737, "billable_hours_per_employee": 116, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 66812301, "net_revenue": 54955696, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 59734 }, { "average_project_size": 198298, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 71252926, "net_revenue": 56715229, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 61647 }, { "average_project_size": 198305, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 66511576, "net_revenue": 58531098, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 63621 }, { "average_project_size": 75882, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 71011954, "net_revenue": 60405106, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 65658 } ], "balance_sheet": [ { "assets": 82293967, "current_assets": 33223988, "current_liabilities": 22541112, "equity": 54500700, "fixed_assets": 49069979, "liabilities": 41176007, "long_term_liabilities": 18634895, "quarter": 1 }, { "assets": 85214865, "current_assets": 41276619, "current_liabilities": 17648789, "equity": 57400965, "fixed_assets": 43938246, "liabilities": 41877056, "long_term_liabilities": 24228267, "quarter": 2 }, { "assets": 88239436, "current_assets": 30480148, "current_liabilities": 23936177, "equity": 60208915, "fixed_assets": 57759288, "liabilities": 42590042, "long_term_liabilities": 18653865, "quarter": 3 }, { "assets": 91371359, "current_assets": 41803295, "current_liabilities": 24215702, "equity": 63148133, "fixed_assets": 49568064, "liabilities": 43315166, "long_term_liabilities": 19099464, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21067, "financing_cash_flow": -113025, "investing_cash_flow": -259736, "net_cash_flow": 16343778, "operating_cash_flow": 16512907, "quarter": 1 }, { "change_in_working_capital": -98555, "financing_cash_flow": -121314, "investing_cash_flow": -208267, "net_cash_flow": 16496200, "operating_cash_flow": 16568316, "quarter": 2 }, { "change_in_working_capital": 54795, "financing_cash_flow": 38620, "investing_cash_flow": -498041, "net_cash_flow": 17741206, "operating_cash_flow": 17946016, "quarter": 3 }, { "change_in_working_capital": -72865, "financing_cash_flow": 196164, "investing_cash_flow": -390426, "net_cash_flow": 18593106, "operating_cash_flow": 18895371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6677973854389594, "current_ratio": 1.4739285266849302, "debt_to_equity_ratio": 0.7555133603788575, "profit_margin": 0.24351870641398118, "quarter": 1, "return_on_assets": 0.16262115544873418, "return_on_equity": 0.24555170851016592 }, { "asset_turnover_ratio": 0.6655555811770634, "current_ratio": 2.338779108300292, "debt_to_equity_ratio": 0.7295531704040167, "profit_margin": 0.24796084310970515, "quarter": 2, "return_on_assets": 0.16503172304503447, "return_on_equity": 0.24499859889115105 }, { "asset_turnover_ratio": 0.6633213068134298, "current_ratio": 1.2733924887002632, "debt_to_equity_ratio": 0.7073710263671086, "profit_margin": 0.24874846871999565, "quarter": 3, "return_on_assets": 0.16500015933918707, "return_on_equity": 0.24181669774318304 }, { "asset_turnover_ratio": 0.6610945340103784, "current_ratio": 1.7262887939403946, "debt_to_equity_ratio": 0.6859294794986259, "profit_margin": 0.24984543525178152, "quarter": 4, "return_on_assets": 0.16517145159239668, "return_on_equity": 0.2389926555706722 } ], "income_statement": [ { "depreciation": 3130167, "expenses": 36106671, "income_tax": 5466285, "marketing_expense": 4800897, "net_income": 18849025, "net_profit": 13382740, "operational_expense": 18176740, "product_revenue": 17553715, "quarter": 1, "rd_expense": 5928825, "revenue": 54955696, "salaries_expense": 11400418, "service_revenue": 37401981 }, { "depreciation": 2505160, "expenses": 37027634, "income_tax": 5624439, "marketing_expense": 4336061, "net_income": 19687595, "net_profit": 14063156, "operational_expense": 19474750, "product_revenue": 18030702, "quarter": 2, "rd_expense": 7319751, "revenue": 56715229, "salaries_expense": 11136074, "service_revenue": 38684527 }, { "depreciation": 3386495, "expenses": 37972089, "income_tax": 5999488, "marketing_expense": 6985907, "net_income": 20559009, "net_profit": 14559521, "operational_expense": 24102229, "product_revenue": 21618361, "quarter": 3, "rd_expense": 6668593, "revenue": 58531098, "salaries_expense": 16100954, "service_revenue": 36912737 }, { "depreciation": 3803431, "expenses": 38940634, "income_tax": 6372532, "marketing_expense": 4819772, "net_income": 21464472, "net_profit": 15091940, "operational_expense": 22003199, "product_revenue": 15191499, "quarter": 4, "rd_expense": 5945635, "revenue": 60405106, "salaries_expense": 12058251, "service_revenue": 45213607 } ], "market_conditions": { "gdp_growth": [ 0.04736160227984899, 0.05643293084591952, 0.06507100220021296, 0.05775027370775679 ], "inflation_rate": [ 0.008383297603868235, 0.010741221061815343, 0.008056869794685975, 0.00537509855704809 ], "interest_rate": [ 0.022530451803101214, 0.01426298050112279, 0.017215816906405595, 0.02331106248223451 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "East Nathanton", "name": "Williams, Reynolds and Cantu", "num_employees": 609, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.williams,reynoldsandcantu.com" }

[ { "advertising_kpis": [ { "average_project_size": 84072, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 17597376, "net_revenue": 13815127, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 22685 }, { "average_project_size": 58202, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 15736139, "net_revenue": 13633271, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 22386 }, { "average_project_size": 196476, "billable_hours_per_employee": 115, "client_concentration": 0.18, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 15124920, "net_revenue": 13453810, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 22092 }, { "average_project_size": 178379, "billable_hours_per_employee": 110, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 15760020, "net_revenue": 13276711, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 21801 } ], "balance_sheet": [ { "assets": 19444726, "current_assets": 9512711, "current_liabilities": 4365733, "equity": 12353036, "fixed_assets": 9932015, "liabilities": 10869557, "long_term_liabilities": 6503824, "quarter": 1 }, { "assets": 20093808, "current_assets": 7995713, "current_liabilities": 5409752, "equity": 12460395, "fixed_assets": 12098095, "liabilities": 11119467, "long_term_liabilities": 5709715, "quarter": 2 }, { "assets": 20764557, "current_assets": 7344880, "current_liabilities": 5177211, "equity": 12925578, "fixed_assets": 13419677, "liabilities": 11375124, "long_term_liabilities": 6197913, "quarter": 3 }, { "assets": 21457696, "current_assets": 9411298, "current_liabilities": 6868465, "equity": 13275468, "fixed_assets": 12046398, "liabilities": 11636658, "long_term_liabilities": 4768193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64660, "financing_cash_flow": -7310, "investing_cash_flow": -445273, "net_cash_flow": 4255299, "operating_cash_flow": 4562776, "quarter": 1 }, { "change_in_working_capital": 78536, "financing_cash_flow": -26586, "investing_cash_flow": -118498, "net_cash_flow": 3404952, "operating_cash_flow": 4061706, "quarter": 2 }, { "change_in_working_capital": -80253, "financing_cash_flow": -125124, "investing_cash_flow": -464300, "net_cash_flow": 3757707, "operating_cash_flow": 4193933, "quarter": 3 }, { "change_in_working_capital": 4028, "financing_cash_flow": -137909, "investing_cash_flow": -116868, "net_cash_flow": 3829402, "operating_cash_flow": 3989740, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7104819579355348, "current_ratio": 2.17894933107453, "debt_to_equity_ratio": 0.8799097646926634, "profit_margin": 0.2734587239046011, "quarter": 1, "return_on_assets": 0.19428748957429381, "return_on_equity": 0.30582498100062205 }, { "asset_turnover_ratio": 0.6784812017712123, "current_ratio": 1.4780184008435138, "debt_to_equity_ratio": 0.8923847919748933, "profit_margin": 0.2557019514979201, "quarter": 2, "return_on_assets": 0.17348896734755304, "return_on_equity": 0.2797707456304555 }, { "asset_turnover_ratio": 0.6479218410486677, "current_ratio": 1.4186943510704895, "debt_to_equity_ratio": 0.8800476079290226, "profit_margin": 0.26283595501943313, "quarter": 3, "return_on_assets": 0.17029715586997593, "return_on_equity": 0.27357732087493497 }, { "asset_turnover_ratio": 0.6187388897671027, "current_ratio": 1.3702185277205314, "debt_to_equity_ratio": 0.8765535045544157, "profit_margin": 0.26018718039430094, "quarter": 4, "return_on_assets": 0.16098792712880264, "return_on_equity": 0.2602115420714358 } ], "income_statement": [ { "depreciation": 784909, "expenses": 9034011, "income_tax": 1003249, "marketing_expense": 1200529, "net_income": 4781116, "net_profit": 3777867, "operational_expense": 6229972, "product_revenue": 4375533, "quarter": 1, "rd_expense": 1790021, "revenue": 13815127, "salaries_expense": 3080431, "service_revenue": 9439594 }, { "depreciation": 575652, "expenses": 8915441, "income_tax": 1231776, "marketing_expense": 986383, "net_income": 4717830, "net_profit": 3486054, "operational_expense": 4565513, "product_revenue": 5132141, "quarter": 2, "rd_expense": 1184109, "revenue": 13633271, "salaries_expense": 3689782, "service_revenue": 8501130 }, { "depreciation": 657788, "expenses": 8798427, "income_tax": 1119238, "marketing_expense": 1118399, "net_income": 4655383, "net_profit": 3536145, "operational_expense": 4430360, "product_revenue": 3995931, "quarter": 3, "rd_expense": 1350113, "revenue": 13453810, "salaries_expense": 3027725, "service_revenue": 9457879 }, { "depreciation": 535310, "expenses": 8682949, "income_tax": 1139332, "marketing_expense": 1340011, "net_income": 4593762, "net_profit": 3454430, "operational_expense": 5037394, "product_revenue": 3107361, "quarter": 4, "rd_expense": 1105150, "revenue": 13276711, "salaries_expense": 3619538, "service_revenue": 10169350 } ], "market_conditions": { "gdp_growth": [ 0.01854463758127016, 0.015602025444573885, 0.012953063098969134, 0.009061450972237078 ], "inflation_rate": [ 0.019224651081224054, 0.023283860751780655, 0.02228812052092333, 0.016896249553339952 ], "interest_rate": [ 0.030520836173430058, 0.03146856217282186, 0.031177366928081197, 0.028934231149789165 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 111419, "billable_hours_per_employee": 135, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 11087661, "net_revenue": 8557923, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 14052 }, { "average_project_size": 162277, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 9737309, "net_revenue": 8463528, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13897 }, { "average_project_size": 69384, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 9285532, "net_revenue": 8370175, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 13744 }, { "average_project_size": 64849, "billable_hours_per_employee": 150, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 9249891, "net_revenue": 8277851, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 13593 } ], "balance_sheet": [ { "assets": 10110187, "current_assets": 3716438, "current_liabilities": 3075367, "equity": 6286509, "fixed_assets": 6393749, "liabilities": 5180996, "long_term_liabilities": 2105629, "quarter": 1 }, { "assets": 10247939, "current_assets": 3521219, "current_liabilities": 2614974, "equity": 6395089, "fixed_assets": 6726720, "liabilities": 5233165, "long_term_liabilities": 2618191, "quarter": 2 }, { "assets": 10387568, "current_assets": 4539753, "current_liabilities": 2590761, "equity": 6438926, "fixed_assets": 5847815, "liabilities": 5285860, "long_term_liabilities": 2695099, "quarter": 3 }, { "assets": 10529099, "current_assets": 4277688, "current_liabilities": 2374269, "equity": 6620011, "fixed_assets": 6251411, "liabilities": 5339085, "long_term_liabilities": 2964816, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23188, "financing_cash_flow": -83437, "investing_cash_flow": -416792, "net_cash_flow": 1539814, "operating_cash_flow": 1904612, "quarter": 1 }, { "change_in_working_capital": 26975, "financing_cash_flow": -184691, "investing_cash_flow": -131988, "net_cash_flow": 1792877, "operating_cash_flow": 1933318, "quarter": 2 }, { "change_in_working_capital": -36998, "financing_cash_flow": -24709, "investing_cash_flow": -172509, "net_cash_flow": 1756578, "operating_cash_flow": 1803171, "quarter": 3 }, { "change_in_working_capital": -15643, "financing_cash_flow": -41257, "investing_cash_flow": -484863, "net_cash_flow": 1680906, "operating_cash_flow": 1810459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8464653522234554, "current_ratio": 1.2084534951438317, "debt_to_equity_ratio": 0.8241451654646482, "profit_margin": 0.15860367054015326, "quarter": 1, "return_on_assets": 0.1342525118477037, "return_on_equity": 0.2159096566949956 }, { "asset_turnover_ratio": 0.8258761103086192, "current_ratio": 1.346559851073089, "debt_to_equity_ratio": 0.8183099562805146, "profit_margin": 0.1630897895062201, "quarter": 2, "return_on_assets": 0.13469196098844852, "return_on_equity": 0.21583984210383936 }, { "asset_turnover_ratio": 0.8057877455050114, "current_ratio": 1.7522855253726608, "debt_to_equity_ratio": 0.8209226197039693, "profit_margin": 0.1597598616516381, "quarter": 3, "return_on_assets": 0.12873253874246599, "return_on_equity": 0.20767718094601492 }, { "asset_turnover_ratio": 0.7861879729690071, "current_ratio": 1.8016863295608037, "debt_to_equity_ratio": 0.8065069680397812, "profit_margin": 0.17274978735423, "quarter": 4, "return_on_assets": 0.1358138051508491, "return_on_equity": 0.21601127248882215 } ], "income_statement": [ { "depreciation": 547294, "expenses": 6713830, "income_tax": 486775, "marketing_expense": 1308617, "net_income": 1844093, "net_profit": 1357318, "operational_expense": 4277133, "product_revenue": 3337472, "quarter": 1, "rd_expense": 948531, "revenue": 8557923, "salaries_expense": 2510623, "service_revenue": 5220451 }, { "depreciation": 553003, "expenses": 6608724, "income_tax": 474489, "marketing_expense": 1046077, "net_income": 1854804, "net_profit": 1380315, "operational_expense": 3951886, "product_revenue": 2672474, "quarter": 2, "rd_expense": 1033313, "revenue": 8463528, "salaries_expense": 2336564, "service_revenue": 5791054 }, { "depreciation": 465953, "expenses": 6505264, "income_tax": 527693, "marketing_expense": 891458, "net_income": 1864911, "net_profit": 1337218, "operational_expense": 3975435, "product_revenue": 2875913, "quarter": 3, "rd_expense": 1157024, "revenue": 8370175, "salaries_expense": 2798762, "service_revenue": 5494262 }, { "depreciation": 380462, "expenses": 6403423, "income_tax": 444431, "marketing_expense": 993582, "net_income": 1874428, "net_profit": 1429997, "operational_expense": 3898941, "product_revenue": 1655835, "quarter": 4, "rd_expense": 868342, "revenue": 8277851, "salaries_expense": 2604389, "service_revenue": 6622016 } ], "market_conditions": { "gdp_growth": [ 0.021814726900783128, 0.025726783090904558, 0.031782153207798626, 0.02798222734740071 ], "inflation_rate": [ 0.020992897519349775, 0.015565876790103034, 0.01521295975883925, 0.016138914724794985 ], "interest_rate": [ 0.019155829997342704, 0.022151789785676078, 0.026575855121992665, 0.02125143392626303 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 168956, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 6374170, "net_revenue": 5589959, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 9179 }, { "average_project_size": 159694, "billable_hours_per_employee": 152, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 6484279, "net_revenue": 5467982, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8979 }, { "average_project_size": 146901, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 6641866, "net_revenue": 5348667, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8783 }, { "average_project_size": 148775, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 6436410, "net_revenue": 5231955, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 8591 } ], "balance_sheet": [ { "assets": 6165287, "current_assets": 1900350, "current_liabilities": 1103245, "equity": 4582746, "fixed_assets": 4264937, "liabilities": 2627401, "long_term_liabilities": 1524156, "quarter": 1 }, { "assets": 6317911, "current_assets": 2097645, "current_liabilities": 1249005, "equity": 4564581, "fixed_assets": 4220266, "liabilities": 2702814, "long_term_liabilities": 1453809, "quarter": 2 }, { "assets": 6474313, "current_assets": 3188492, "current_liabilities": 1359136, "equity": 4587225, "fixed_assets": 3285821, "liabilities": 2780393, "long_term_liabilities": 1421257, "quarter": 3 }, { "assets": 6634587, "current_assets": 2251954, "current_liabilities": 1573575, "equity": 4624585, "fixed_assets": 4382633, "liabilities": 2860198, "long_term_liabilities": 1286623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28910, "financing_cash_flow": 101269, "investing_cash_flow": -309680, "net_cash_flow": 1245260, "operating_cash_flow": 1402928, "quarter": 1 }, { "change_in_working_capital": -45373, "financing_cash_flow": 52746, "investing_cash_flow": -181353, "net_cash_flow": 861049, "operating_cash_flow": 1293975, "quarter": 2 }, { "change_in_working_capital": -82180, "financing_cash_flow": 8124, "investing_cash_flow": -269433, "net_cash_flow": 849527, "operating_cash_flow": 1214054, "quarter": 3 }, { "change_in_working_capital": 6359, "financing_cash_flow": 171796, "investing_cash_flow": -352151, "net_cash_flow": 1105187, "operating_cash_flow": 1193996, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9066826897109574, "current_ratio": 1.7225095060480673, "debt_to_equity_ratio": 0.5733245962137111, "profit_margin": 0.1869172922377427, "quarter": 1, "return_on_assets": 0.16947467327960564, "return_on_equity": 0.22799867153885464 }, { "asset_turnover_ratio": 0.8654730970410948, "current_ratio": 1.6794528444641934, "debt_to_equity_ratio": 0.5921275140040236, "profit_margin": 0.17364431704420388, "quarter": 2, "return_on_assets": 0.15028448485583287, "return_on_equity": 0.20801120628596578 }, { "asset_turnover_ratio": 0.8261366109423501, "current_ratio": 2.345969792574106, "debt_to_equity_ratio": 0.6061165519458932, "profit_margin": 0.16701451034435308, "quarter": 3, "return_on_assets": 0.13797680155407996, "return_on_equity": 0.19473755919973404 }, { "asset_turnover_ratio": 0.7885878955238661, "current_ratio": 1.4311068744737303, "debt_to_equity_ratio": 0.6184766849349725, "profit_margin": 0.16250063312853416, "quarter": 4, "return_on_assets": 0.12814603230012658, "return_on_equity": 0.1838426583142055 } ], "income_statement": [ { "depreciation": 358068, "expenses": 4246564, "income_tax": 298535, "marketing_expense": 578210, "net_income": 1343395, "net_profit": 1044860, "operational_expense": 2834597, "product_revenue": 1939724, "quarter": 1, "rd_expense": 619158, "revenue": 5589959, "salaries_expense": 1430878, "service_revenue": 3650235 }, { "depreciation": 344491, "expenses": 4197327, "income_tax": 321171, "marketing_expense": 669551, "net_income": 1270655, "net_profit": 949484, "operational_expense": 2291937, "product_revenue": 1194008, "quarter": 2, "rd_expense": 665040, "revenue": 5467982, "salaries_expense": 2073830, "service_revenue": 4273974 }, { "depreciation": 320749, "expenses": 4148661, "income_tax": 306701, "marketing_expense": 540513, "net_income": 1200006, "net_profit": 893305, "operational_expense": 2141407, "product_revenue": 1086684, "quarter": 3, "rd_expense": 816255, "revenue": 5348667, "salaries_expense": 1859514, "service_revenue": 4261983 }, { "depreciation": 343800, "expenses": 4100560, "income_tax": 281199, "marketing_expense": 453645, "net_income": 1131395, "net_profit": 850196, "operational_expense": 2065311, "product_revenue": 2045805, "quarter": 4, "rd_expense": 810784, "revenue": 5231955, "salaries_expense": 1322172, "service_revenue": 3186150 } ], "market_conditions": { "gdp_growth": [ 0.02872906219395987, 0.015039402934191773, 0.027165258401070917, 0.017876232941606295 ], "inflation_rate": [ 0.02400613977769958, 0.01916824078358359, 0.015204063788769245, 0.01889441035565936 ], "interest_rate": [ 0.026643605034762995, 0.024910424523174296, 0.03183015373191703, 0.025438829338653754 ], "year": 1993 }, "random_event": { "description": "Williams, Reynolds and Cantu Introduction of New Service in 1993", "impact": -0.08, "type": "Introduction of New Service" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 148928, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 14192609, "net_revenue": 11257074, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 18485 }, { "average_project_size": 155558, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 12600962, "net_revenue": 11124080, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 18266 }, { "average_project_size": 114322, "billable_hours_per_employee": 119, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 12623891, "net_revenue": 10992658, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 18050 }, { "average_project_size": 89105, "billable_hours_per_employee": 90, "client_concentration": 0.14, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 13119263, "net_revenue": 10862789, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 17837 } ], "balance_sheet": [ { "assets": 14800882, "current_assets": 5213287, "current_liabilities": 4626176, "equity": 9407419, "fixed_assets": 9587595, "liabilities": 8543261, "long_term_liabilities": 3917085, "quarter": 1 }, { "assets": 15178398, "current_assets": 7147928, "current_liabilities": 5018689, "equity": 9741432, "fixed_assets": 8030470, "liabilities": 8716699, "long_term_liabilities": 3698010, "quarter": 2 }, { "assets": 15565543, "current_assets": 4992896, "current_liabilities": 3597583, "equity": 9996949, "fixed_assets": 10572647, "liabilities": 8893657, "long_term_liabilities": 5296074, "quarter": 3 }, { "assets": 15962563, "current_assets": 7111337, "current_liabilities": 3775962, "equity": 10216378, "fixed_assets": 8851226, "liabilities": 9074209, "long_term_liabilities": 5298247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64053, "financing_cash_flow": -105890, "investing_cash_flow": -142922, "net_cash_flow": 3501695, "operating_cash_flow": 3837128, "quarter": 1 }, { "change_in_working_capital": 91084, "financing_cash_flow": -76996, "investing_cash_flow": -185273, "net_cash_flow": 3198995, "operating_cash_flow": 3655038, "quarter": 2 }, { "change_in_working_capital": -13912, "financing_cash_flow": 71398, "investing_cash_flow": -237075, "net_cash_flow": 3454931, "operating_cash_flow": 3828567, "quarter": 3 }, { "change_in_working_capital": 73074, "financing_cash_flow": -117642, "investing_cash_flow": -229711, "net_cash_flow": 4068591, "operating_cash_flow": 3981356, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7605677823794555, "current_ratio": 1.1269106493138177, "debt_to_equity_ratio": 0.9081407982359455, "profit_margin": 0.2798061023672759, "quarter": 1, "return_on_assets": 0.21281150677371793, "return_on_equity": 0.3348206346501628 }, { "asset_turnover_ratio": 0.7328889386086727, "current_ratio": 1.4242619935206187, "debt_to_equity_ratio": 0.8948067388860282, "profit_margin": 0.29483184227369813, "quarter": 2, "return_on_assets": 0.21607899595201022, "return_on_equity": 0.33667873470758714 }, { "asset_turnover_ratio": 0.7062174445183185, "current_ratio": 1.3878473408396692, "debt_to_equity_ratio": 0.8896371282878406, "profit_margin": 0.3024803464275883, "quarter": 3, "return_on_assets": 0.21361689727110708, "return_on_equity": 0.332607778633261 }, { "asset_turnover_ratio": 0.6805165937324726, "current_ratio": 1.8833179465259449, "debt_to_equity_ratio": 0.8882021593171279, "profit_margin": 0.30636920223710506, "quarter": 4, "return_on_assets": 0.20848932593092975, "return_on_equity": 0.3257538043326118 } ], "income_statement": [ { "depreciation": 687330, "expenses": 7079510, "income_tax": 1027766, "marketing_expense": 988666, "net_income": 4177564, "net_profit": 3149798, "operational_expense": 3576720, "product_revenue": 4350858, "quarter": 1, "rd_expense": 1114316, "revenue": 11257074, "salaries_expense": 2529836, "service_revenue": 6906216 }, { "depreciation": 375305, "expenses": 6910344, "income_tax": 934003, "marketing_expense": 913435, "net_income": 4213736, "net_profit": 3279733, "operational_expense": 3969326, "product_revenue": 4182543, "quarter": 2, "rd_expense": 1064642, "revenue": 11124080, "salaries_expense": 3251711, "service_revenue": 6941537 }, { "depreciation": 503504, "expenses": 6745221, "income_tax": 922374, "marketing_expense": 1056646, "net_income": 4247437, "net_profit": 3325063, "operational_expense": 4323675, "product_revenue": 3948294, "quarter": 3, "rd_expense": 1326418, "revenue": 10992658, "salaries_expense": 2991866, "service_revenue": 7044364 }, { "depreciation": 653332, "expenses": 6584044, "income_tax": 950721, "marketing_expense": 1245212, "net_income": 4278745, "net_profit": 3328024, "operational_expense": 3852256, "product_revenue": 2276898, "quarter": 4, "rd_expense": 1020515, "revenue": 10862789, "salaries_expense": 2892411, "service_revenue": 8585891 } ], "market_conditions": { "gdp_growth": [ 0.027749432131939804, 0.03694584209139262, 0.028862966862669197, 0.0380611573715452 ], "inflation_rate": [ 0.014348279226634784, 0.01928342522012588, 0.020966285779123243, 0.017698185636148566 ], "interest_rate": [ 0.03414204547928308, 0.034398034514862764, 0.036414877290733595, 0.03535084120724722 ], "year": 1994 }, "random_event": { "description": "Williams, Reynolds and Cantu Data Privacy Regulation Impact in 1994", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 72895, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 9550039, "net_revenue": 8121496, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 13336 }, { "average_project_size": 103820, "billable_hours_per_employee": 108, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 10078187, "net_revenue": 8203659, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 13471 }, { "average_project_size": 90030, "billable_hours_per_employee": 111, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 10406788, "net_revenue": 8286654, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 13607 }, { "average_project_size": 152773, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 10428809, "net_revenue": 8370489, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 13745 } ], "balance_sheet": [ { "assets": 10608391, "current_assets": 4410566, "current_liabilities": 2308432, "equity": 6738026, "fixed_assets": 6197825, "liabilities": 5138479, "long_term_liabilities": 2830047, "quarter": 1 }, { "assets": 10871866, "current_assets": 4852580, "current_liabilities": 2326369, "equity": 6893012, "fixed_assets": 6019286, "liabilities": 5233329, "long_term_liabilities": 2906960, "quarter": 2 }, { "assets": 11141885, "current_assets": 5499705, "current_liabilities": 2475738, "equity": 7037259, "fixed_assets": 5642180, "liabilities": 5329929, "long_term_liabilities": 2854191, "quarter": 3 }, { "assets": 11418610, "current_assets": 5523042, "current_liabilities": 2258956, "equity": 7256916, "fixed_assets": 5895568, "liabilities": 5428312, "long_term_liabilities": 3169356, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50869, "financing_cash_flow": -34600, "investing_cash_flow": -190528, "net_cash_flow": 1084999, "operating_cash_flow": 1606210, "quarter": 1 }, { "change_in_working_capital": 40965, "financing_cash_flow": 22568, "investing_cash_flow": -458939, "net_cash_flow": 1319561, "operating_cash_flow": 1682429, "quarter": 2 }, { "change_in_working_capital": 41859, "financing_cash_flow": -122349, "investing_cash_flow": -210281, "net_cash_flow": 1461854, "operating_cash_flow": 1739706, "quarter": 3 }, { "change_in_working_capital": 87036, "financing_cash_flow": -140145, "investing_cash_flow": -182118, "net_cash_flow": 1257120, "operating_cash_flow": 1768473, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.765572837577348, "current_ratio": 1.910632845152034, "debt_to_equity_ratio": 0.7626089599535532, "profit_margin": 0.1561429076613471, "quarter": 1, "return_on_assets": 0.11953876888587534, "return_on_equity": 0.18820259820903035 }, { "asset_turnover_ratio": 0.7545769051973231, "current_ratio": 2.085902967242084, "debt_to_equity_ratio": 0.7592223834805453, "profit_margin": 0.15291652176181383, "quarter": 2, "return_on_assets": 0.1153872757445686, "return_on_equity": 0.18199228435987055 }, { "asset_turnover_ratio": 0.7437389633800744, "current_ratio": 2.2214406370948785, "debt_to_equity_ratio": 0.757387073575095, "profit_margin": 0.1478646266635484, "quarter": 3, "return_on_assets": 0.1099726841553292, "return_on_equity": 0.17411651326176855 }, { "asset_turnover_ratio": 0.7330567380793284, "current_ratio": 2.444953332424359, "debt_to_equity_ratio": 0.7480191309917326, "profit_margin": 0.15131947488372544, "quarter": 4, "return_on_assets": 0.11092576066614063, "return_on_equity": 0.17453943245312473 } ], "income_statement": [ { "depreciation": 338096, "expenses": 6467890, "income_tax": 385492, "marketing_expense": 658049, "net_income": 1653606, "net_profit": 1268114, "operational_expense": 3732468, "product_revenue": 2496491, "quarter": 1, "rd_expense": 991581, "revenue": 8121496, "salaries_expense": 2196083, "service_revenue": 5625005 }, { "depreciation": 427954, "expenses": 6502675, "income_tax": 446509, "marketing_expense": 1145987, "net_income": 1700984, "net_profit": 1254475, "operational_expense": 3279700, "product_revenue": 2608224, "quarter": 2, "rd_expense": 1059813, "revenue": 8203659, "salaries_expense": 2075828, "service_revenue": 5595435 }, { "depreciation": 514403, "expenses": 6537647, "income_tax": 523704, "marketing_expense": 778920, "net_income": 1749007, "net_profit": 1225303, "operational_expense": 3534451, "product_revenue": 2529031, "quarter": 3, "rd_expense": 791902, "revenue": 8286654, "salaries_expense": 2790996, "service_revenue": 5757623 }, { "depreciation": 501855, "expenses": 6572807, "income_tax": 531064, "marketing_expense": 725987, "net_income": 1797682, "net_profit": 1266618, "operational_expense": 4350668, "product_revenue": 2325604, "quarter": 4, "rd_expense": 796811, "revenue": 8370489, "salaries_expense": 2889669, "service_revenue": 6044885 } ], "market_conditions": { "gdp_growth": [ 0.019073298937923717, 0.016531204468701807, 0.01903500613062475, 0.02237844702925982 ], "inflation_rate": [ 0.005845078532125533, 0.015067331492440345, 0.013777330197167363, 0.008223559089040496 ], "interest_rate": [ 0.0220963079819767, 0.029920366970306044, 0.026551678153164237, 0.024747900937307485 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 75878, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 9195312, "net_revenue": 8089022, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 13282 }, { "average_project_size": 133145, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 9154630, "net_revenue": 8114705, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 13325 }, { "average_project_size": 129577, "billable_hours_per_employee": 142, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 8963669, "net_revenue": 8140469, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 13367 }, { "average_project_size": 199566, "billable_hours_per_employee": 117, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 9028923, "net_revenue": 8166316, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 13409 } ], "balance_sheet": [ { "assets": 8904403, "current_assets": 3675016, "current_liabilities": 2135414, "equity": 6928954, "fixed_assets": 5229387, "liabilities": 4151913, "long_term_liabilities": 2016499, "quarter": 1 }, { "assets": 9073904, "current_assets": 3126722, "current_liabilities": 2159151, "equity": 7128976, "fixed_assets": 5947182, "liabilities": 4244769, "long_term_liabilities": 2085618, "quarter": 2 }, { "assets": 9246632, "current_assets": 3368789, "current_liabilities": 2371871, "equity": 7158602, "fixed_assets": 5877843, "liabilities": 4339702, "long_term_liabilities": 1967831, "quarter": 3 }, { "assets": 9422647, "current_assets": 3908916, "current_liabilities": 2197305, "equity": 7227471, "fixed_assets": 5513731, "liabilities": 4436757, "long_term_liabilities": 2239452, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99747, "financing_cash_flow": 119457, "investing_cash_flow": -383760, "net_cash_flow": 2069255, "operating_cash_flow": 2509544, "quarter": 1 }, { "change_in_working_capital": 89406, "financing_cash_flow": -147039, "investing_cash_flow": -114934, "net_cash_flow": 2477509, "operating_cash_flow": 2640321, "quarter": 2 }, { "change_in_working_capital": 71968, "financing_cash_flow": 22556, "investing_cash_flow": -458815, "net_cash_flow": 2127546, "operating_cash_flow": 2624781, "quarter": 3 }, { "change_in_working_capital": 2238, "financing_cash_flow": 93242, "investing_cash_flow": -458011, "net_cash_flow": 2450362, "operating_cash_flow": 2513256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9084294589991041, "current_ratio": 1.7209852515718262, "debt_to_equity_ratio": 0.5992120888665158, "profit_margin": 0.26906392392059264, "quarter": 1, "return_on_assets": 0.24442559484336007, "return_on_equity": 0.3141114806073182 }, { "asset_turnover_ratio": 0.8942903738016184, "current_ratio": 1.44812567532331, "debt_to_equity_ratio": 0.5954247847096132, "profit_margin": 0.2834164643076982, "quarter": 2, "return_on_assets": 0.2534566158072644, "return_on_equity": 0.32260467702514356 }, { "asset_turnover_ratio": 0.8803712530140704, "current_ratio": 1.4203086930107076, "debt_to_equity_ratio": 0.6062219969765046, "profit_margin": 0.27660224490751084, "quarter": 3, "return_on_assets": 0.24351266493573012, "return_on_equity": 0.31454074412853233 }, { "asset_turnover_ratio": 0.8666689943919156, "current_ratio": 1.7789592250506872, "debt_to_equity_ratio": 0.6138740646624524, "profit_margin": 0.27449109243384656, "quarter": 4, "return_on_assets": 0.23789291904918014, "return_on_equity": 0.31014735306443986 } ], "income_statement": [ { "depreciation": 333080, "expenses": 5166227, "income_tax": 746331, "marketing_expense": 816071, "net_income": 2922795, "net_profit": 2176464, "operational_expense": 3273509, "product_revenue": 2072234, "quarter": 1, "rd_expense": 755325, "revenue": 8089022, "salaries_expense": 1943510, "service_revenue": 6016788 }, { "depreciation": 340480, "expenses": 5139850, "income_tax": 675014, "marketing_expense": 811219, "net_income": 2974855, "net_profit": 2299841, "operational_expense": 2593921, "product_revenue": 2686718, "quarter": 2, "rd_expense": 892216, "revenue": 8114705, "salaries_expense": 1856729, "service_revenue": 5427987 }, { "depreciation": 373109, "expenses": 5113608, "income_tax": 775189, "marketing_expense": 851522, "net_income": 3026861, "net_profit": 2251672, "operational_expense": 3548728, "product_revenue": 2829037, "quarter": 3, "rd_expense": 659195, "revenue": 8140469, "salaries_expense": 2435305, "service_revenue": 5311432 }, { "depreciation": 271675, "expenses": 5087499, "income_tax": 837236, "marketing_expense": 552931, "net_income": 3078817, "net_profit": 2241581, "operational_expense": 3435289, "product_revenue": 2603988, "quarter": 4, "rd_expense": 927030, "revenue": 8166316, "salaries_expense": 1796874, "service_revenue": 5562328 } ], "market_conditions": { "gdp_growth": [ 0.028778711657363648, 0.03638071526166256, 0.03297422602820832, 0.024263382284484023 ], "inflation_rate": [ 0.016043415172025073, 0.011243333352134233, 0.016493721812907085, 0.011463837063939183 ], "interest_rate": [ 0.03375089596181289, 0.03756448361213598, 0.03871360389618502, 0.03819234305684441 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 149939, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 20324956, "net_revenue": 16097662, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 26433 }, { "average_project_size": 164038, "billable_hours_per_employee": 120, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 18494850, "net_revenue": 15806341, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 25955 }, { "average_project_size": 194085, "billable_hours_per_employee": 105, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 18569929, "net_revenue": 15520293, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 25485 }, { "average_project_size": 73859, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 19671564, "net_revenue": 15239421, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 25024 } ], "balance_sheet": [ { "assets": 17730353, "current_assets": 7498509, "current_liabilities": 4191360, "equity": 14102565, "fixed_assets": 10231844, "liabilities": 7274965, "long_term_liabilities": 3083605, "quarter": 1 }, { "assets": 18196793, "current_assets": 7707304, "current_liabilities": 3142076, "equity": 14471776, "fixed_assets": 10489489, "liabilities": 7380042, "long_term_liabilities": 4237966, "quarter": 2 }, { "assets": 18675504, "current_assets": 6863939, "current_liabilities": 3236281, "equity": 14436980, "fixed_assets": 11811565, "liabilities": 7486637, "long_term_liabilities": 4250356, "quarter": 3 }, { "assets": 19166809, "current_assets": 9090421, "current_liabilities": 3806409, "equity": 14733348, "fixed_assets": 10076388, "liabilities": 7594771, "long_term_liabilities": 3788362, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26848, "financing_cash_flow": 130760, "investing_cash_flow": -397326, "net_cash_flow": 4264802, "operating_cash_flow": 4660610, "quarter": 1 }, { "change_in_working_capital": 59860, "financing_cash_flow": -2111, "investing_cash_flow": -423822, "net_cash_flow": 4357390, "operating_cash_flow": 4683513, "quarter": 2 }, { "change_in_working_capital": -38315, "financing_cash_flow": -109435, "investing_cash_flow": -254984, "net_cash_flow": 4000058, "operating_cash_flow": 3967090, "quarter": 3 }, { "change_in_working_capital": -71355, "financing_cash_flow": -4486, "investing_cash_flow": -168587, "net_cash_flow": 3512029, "operating_cash_flow": 3827453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9079154825625864, "current_ratio": 1.7890395957398075, "debt_to_equity_ratio": 0.5158611217179286, "profit_margin": 0.2265656341896109, "quarter": 1, "return_on_assets": 0.20570244709735896, "return_on_equity": 0.2586179889970371 }, { "asset_turnover_ratio": 0.8686333355553366, "current_ratio": 2.4529336655128646, "debt_to_equity_ratio": 0.5099610441731547, "profit_margin": 0.23123789370354594, "quarter": 2, "return_on_assets": 0.20086094291450146, "return_on_equity": 0.2525622978133437 }, { "asset_turnover_ratio": 0.8310508246524431, "current_ratio": 2.120934183403728, "debt_to_equity_ratio": 0.5185736213529423, "profit_margin": 0.20928168044250195, "quarter": 3, "return_on_assets": 0.17392371311639032, "return_on_equity": 0.2249856271879576 }, { "asset_turnover_ratio": 0.7950943216473854, "current_ratio": 2.3881881847168813, "debt_to_equity_ratio": 0.5154816814209506, "profit_margin": 0.20744292056765148, "quarter": 4, "return_on_assets": 0.1649366882092893, "return_on_equity": 0.2145683384387581 } ], "income_statement": [ { "depreciation": 1013433, "expenses": 11421492, "income_tax": 1028993, "marketing_expense": 2245736, "net_income": 4676170, "net_profit": 3647177, "operational_expense": 5730881, "product_revenue": 4842308, "quarter": 1, "rd_expense": 1768399, "revenue": 16097662, "salaries_expense": 3866347, "service_revenue": 11255354 }, { "depreciation": 1028488, "expenses": 11222603, "income_tax": 928713, "marketing_expense": 1941889, "net_income": 4583738, "net_profit": 3655025, "operational_expense": 5763481, "product_revenue": 4772356, "quarter": 2, "rd_expense": 2016439, "revenue": 15806341, "salaries_expense": 3822595, "service_revenue": 11033985 }, { "depreciation": 718977, "expenses": 11027177, "income_tax": 1245003, "marketing_expense": 1776007, "net_income": 4493116, "net_profit": 3248113, "operational_expense": 6055096, "product_revenue": 4017998, "quarter": 3, "rd_expense": 1340377, "revenue": 15520293, "salaries_expense": 4683477, "service_revenue": 11502295 }, { "depreciation": 666143, "expenses": 10835155, "income_tax": 1242956, "marketing_expense": 1999068, "net_income": 4404266, "net_profit": 3161310, "operational_expense": 7257170, "product_revenue": 3877727, "quarter": 4, "rd_expense": 1090441, "revenue": 15239421, "salaries_expense": 5271796, "service_revenue": 11361694 } ], "market_conditions": { "gdp_growth": [ 0.031058669534416068, 0.0283853099193963, 0.03638221022846222, 0.03361858200275356 ], "inflation_rate": [ 0.01712084792012693, 0.02103673735137109, 0.015457966605632124, 0.018691815200931935 ], "interest_rate": [ 0.024726322784194132, 0.02677438980474092, 0.023308125215892712, 0.025341311879425746 ], "year": 1997 }, "random_event": { "description": "Williams, Reynolds and Cantu Award Nomination in 1997", "impact": 0.05, "type": "Award Nomination" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 169298, "billable_hours_per_employee": 132, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 21365450, "net_revenue": 18779083, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 30836 }, { "average_project_size": 132127, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 23860628, "net_revenue": 18876955, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 30997 }, { "average_project_size": 149944, "billable_hours_per_employee": 133, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 21714023, "net_revenue": 18975337, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 31158 }, { "average_project_size": 102481, "billable_hours_per_employee": 141, "client_concentration": 0.4, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 21203935, "net_revenue": 19074233, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 31321 } ], "balance_sheet": [ { "assets": 19676167, "current_assets": 8555260, "current_liabilities": 5301642, "equity": 13404401, "fixed_assets": 11120907, "liabilities": 10545829, "long_term_liabilities": 5244187, "quarter": 1 }, { "assets": 19941749, "current_assets": 6830806, "current_liabilities": 5985862, "equity": 13551354, "fixed_assets": 13110943, "liabilities": 10840995, "long_term_liabilities": 4855133, "quarter": 2 }, { "assets": 20210916, "current_assets": 8048038, "current_liabilities": 4715487, "equity": 13298301, "fixed_assets": 12162878, "liabilities": 11144423, "long_term_liabilities": 6428936, "quarter": 3 }, { "assets": 20483716, "current_assets": 7337017, "current_liabilities": 4903642, "equity": 13031247, "fixed_assets": 13146699, "liabilities": 11456343, "long_term_liabilities": 6552701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49334, "financing_cash_flow": 157349, "investing_cash_flow": -326180, "net_cash_flow": 4893428, "operating_cash_flow": 5188665, "quarter": 1 }, { "change_in_working_capital": 89345, "financing_cash_flow": -52437, "investing_cash_flow": -362434, "net_cash_flow": 5219284, "operating_cash_flow": 5580845, "quarter": 2 }, { "change_in_working_capital": -81093, "financing_cash_flow": 69364, "investing_cash_flow": -340500, "net_cash_flow": 4495610, "operating_cash_flow": 4957517, "quarter": 3 }, { "change_in_working_capital": 74537, "financing_cash_flow": -692, "investing_cash_flow": -122815, "net_cash_flow": 4820565, "operating_cash_flow": 4934679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9544075835501904, "current_ratio": 1.6137000574538982, "debt_to_equity_ratio": 0.7867437716911035, "profit_margin": 0.22759700247344347, "quarter": 1, "return_on_assets": 0.2172203051539459, "return_on_equity": 0.3188552028546445 }, { "asset_turnover_ratio": 0.9466047837629488, "current_ratio": 1.141156612030147, "debt_to_equity_ratio": 0.7999934914252849, "profit_margin": 0.23576895744043463, "quarter": 2, "return_on_assets": 0.22318002297591852, "return_on_equity": 0.32842474633900054 }, { "asset_turnover_ratio": 0.9388657594737418, "current_ratio": 1.706724671279976, "debt_to_equity_ratio": 0.8380335954194449, "profit_margin": 0.2230162236380835, "quarter": 3, "return_on_assets": 0.2093822961809351, "return_on_equity": 0.3182217036597382 }, { "asset_turnover_ratio": 0.9311900731293091, "current_ratio": 1.4962383061406195, "debt_to_equity_ratio": 0.8791440297309997, "profit_margin": 0.20991009179766232, "quarter": 4, "return_on_assets": 0.19546619373164517, "return_on_equity": 0.3072517925567676 } ], "income_statement": [ { "depreciation": 914602, "expenses": 13084643, "income_tax": 1420377, "marketing_expense": 1482807, "net_income": 5694440, "net_profit": 4274063, "operational_expense": 8762943, "product_revenue": 7482636, "quarter": 1, "rd_expense": 1771090, "revenue": 18779083, "salaries_expense": 6012418, "service_revenue": 11296447 }, { "depreciation": 1130245, "expenses": 13205161, "income_tax": 1221194, "marketing_expense": 1627994, "net_income": 5671794, "net_profit": 4450600, "operational_expense": 8663119, "product_revenue": 6658421, "quarter": 2, "rd_expense": 1424486, "revenue": 18876955, "salaries_expense": 5678113, "service_revenue": 12218534 }, { "depreciation": 725709, "expenses": 13326790, "income_tax": 1416739, "marketing_expense": 1377908, "net_income": 5648547, "net_profit": 4231808, "operational_expense": 8862700, "product_revenue": 7276120, "quarter": 3, "rd_expense": 1949632, "revenue": 18975337, "salaries_expense": 6136480, "service_revenue": 11699217 }, { "depreciation": 930805, "expenses": 13449539, "income_tax": 1620820, "marketing_expense": 1828879, "net_income": 5624694, "net_profit": 4003874, "operational_expense": 8162621, "product_revenue": 5517178, "quarter": 4, "rd_expense": 1362871, "revenue": 19074233, "salaries_expense": 4410839, "service_revenue": 13557055 } ], "market_conditions": { "gdp_growth": [ 0.01200309517239103, 0.024256791088143534, 0.02200429226553688, 0.00827550075169867 ], "inflation_rate": [ 0.010268124999775646, 0.015803996088904707, 0.008383950410506796, 0.013235389816570886 ], "interest_rate": [ 0.03211244640477823, 0.027576173812200552, 0.03016189218440844, 0.028265904789021447 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 53551, "billable_hours_per_employee": 126, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 8187861, "net_revenue": 6860303, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 11265 }, { "average_project_size": 163326, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 8461515, "net_revenue": 6906353, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 11340 }, { "average_project_size": 69288, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 7862862, "net_revenue": 6952713, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 11417 }, { "average_project_size": 123797, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 8063450, "net_revenue": 6999384, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 11493 } ], "balance_sheet": [ { "assets": 10008657, "current_assets": 3942418, "current_liabilities": 2653434, "equity": 7099662, "fixed_assets": 6066239, "liabilities": 4945967, "long_term_liabilities": 2292533, "quarter": 1 }, { "assets": 10311671, "current_assets": 3347669, "current_liabilities": 2430429, "equity": 7357585, "fixed_assets": 6964002, "liabilities": 5053813, "long_term_liabilities": 2623384, "quarter": 2 }, { "assets": 10623860, "current_assets": 4064703, "current_liabilities": 2981543, "equity": 7598250, "fixed_assets": 6559157, "liabilities": 5164011, "long_term_liabilities": 2182468, "quarter": 3 }, { "assets": 10945499, "current_assets": 5256046, "current_liabilities": 2209340, "equity": 7756561, "fixed_assets": 5689453, "liabilities": 5276612, "long_term_liabilities": 3067272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7871, "financing_cash_flow": 68724, "investing_cash_flow": -369460, "net_cash_flow": 1786467, "operating_cash_flow": 2269422, "quarter": 1 }, { "change_in_working_capital": 36667, "financing_cash_flow": 134088, "investing_cash_flow": -466062, "net_cash_flow": 2568787, "operating_cash_flow": 2479184, "quarter": 2 }, { "change_in_working_capital": 27709, "financing_cash_flow": -102343, "investing_cash_flow": -118560, "net_cash_flow": 2356921, "operating_cash_flow": 2552783, "quarter": 3 }, { "change_in_working_capital": 83425, "financing_cash_flow": 127001, "investing_cash_flow": -473950, "net_cash_flow": 1756835, "operating_cash_flow": 2431721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6854369172607274, "current_ratio": 1.485779559619723, "debt_to_equity_ratio": 0.6966482348032906, "profit_margin": 0.2969215791197561, "quarter": 1, "return_on_assets": 0.20352101186003277, "return_on_equity": 0.2869111233746057 }, { "asset_turnover_ratio": 0.6697607982256222, "current_ratio": 1.3773983934523493, "debt_to_equity_ratio": 0.6868847590615671, "profit_margin": 0.3040283344914458, "quarter": 2, "return_on_assets": 0.2036262599921972, "return_on_equity": 0.28538263574257045 }, { "asset_turnover_ratio": 0.6544432061416472, "current_ratio": 1.3632884046951528, "debt_to_equity_ratio": 0.679631625703287, "profit_margin": 0.3075635367086201, "quarter": 3, "return_on_assets": 0.20128286705585352, "return_on_equity": 0.2814333563649525 }, { "asset_turnover_ratio": 0.6394760074437904, "current_ratio": 2.379011831587714, "debt_to_equity_ratio": 0.6802772517356597, "profit_margin": 0.29826539021148146, "quarter": 4, "return_on_assets": 0.19073356089110236, "return_on_equity": 0.26914943362142063 } ], "income_statement": [ { "depreciation": 232450, "expenses": 4131618, "income_tax": 691713, "marketing_expense": 554693, "net_income": 2728685, "net_profit": 2036972, "operational_expense": 2362046, "product_revenue": 2601814, "quarter": 1, "rd_expense": 707864, "revenue": 6860303, "salaries_expense": 1851105, "service_revenue": 4258489 }, { "depreciation": 379457, "expenses": 4180227, "income_tax": 626399, "marketing_expense": 661639, "net_income": 2726126, "net_profit": 2099727, "operational_expense": 2472491, "product_revenue": 1584300, "quarter": 2, "rd_expense": 493309, "revenue": 6906353, "salaries_expense": 1701970, "service_revenue": 5322053 }, { "depreciation": 414382, "expenses": 4229409, "income_tax": 584903, "marketing_expense": 631252, "net_income": 2723304, "net_profit": 2138401, "operational_expense": 2275961, "product_revenue": 1989242, "quarter": 3, "rd_expense": 629958, "revenue": 6952713, "salaries_expense": 2107484, "service_revenue": 4963471 }, { "depreciation": 344047, "expenses": 4279169, "income_tax": 632541, "marketing_expense": 823265, "net_income": 2720215, "net_profit": 2087674, "operational_expense": 2641756, "product_revenue": 2127110, "quarter": 4, "rd_expense": 527666, "revenue": 6999384, "salaries_expense": 2043313, "service_revenue": 4872274 } ], "market_conditions": { "gdp_growth": [ 0.013161062222415839, 0.015935469965172724, 0.011764377166856297, 0.009829759241287346 ], "inflation_rate": [ 0.015790010184021423, 0.018760109264001148, 0.01334561471366069, 0.011334621145149841 ], "interest_rate": [ 0.031219125259593482, 0.026688612527346306, 0.02669716931546834, 0.027712962392503572 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "Amberborough", "name": "Howell-Richards", "num_employees": 416, "region": "North America", "revenue_size": "Large", "website": "www.howell-richards.com" }

[ { "advertising_kpis": [ { "average_project_size": 142212, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 70321923, "net_revenue": 54507643, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 131028 }, { "average_project_size": 154505, "billable_hours_per_employee": 128, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 65524560, "net_revenue": 53784804, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 129290 }, { "average_project_size": 129707, "billable_hours_per_employee": 157, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 65416300, "net_revenue": 53071551, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 127576 }, { "average_project_size": 85982, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 61891302, "net_revenue": 52367757, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 125884 } ], "balance_sheet": [ { "assets": 81339498, "current_assets": 32897161, "current_liabilities": 23658301, "equity": 45909815, "fixed_assets": 48442337, "liabilities": 46294340, "long_term_liabilities": 22636039, "quarter": 1 }, { "assets": 83768109, "current_assets": 27350149, "current_liabilities": 22905093, "equity": 46790982, "fixed_assets": 56417960, "liabilities": 47412878, "long_term_liabilities": 24507785, "quarter": 2 }, { "assets": 86269233, "current_assets": 39174634, "current_liabilities": 28287470, "equity": 48427073, "fixed_assets": 47094599, "liabilities": 48558440, "long_term_liabilities": 20270970, "quarter": 3 }, { "assets": 88845035, "current_assets": 40333212, "current_liabilities": 28869390, "equity": 49921186, "fixed_assets": 48511823, "liabilities": 49731682, "long_term_liabilities": 20862292, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32764, "financing_cash_flow": -20843, "investing_cash_flow": -341547, "net_cash_flow": 14666915, "operating_cash_flow": 14801806, "quarter": 1 }, { "change_in_working_capital": 89876, "financing_cash_flow": -186731, "investing_cash_flow": -366335, "net_cash_flow": 13400880, "operating_cash_flow": 13973204, "quarter": 2 }, { "change_in_working_capital": 41721, "financing_cash_flow": -30037, "investing_cash_flow": -378553, "net_cash_flow": 14128237, "operating_cash_flow": 14276684, "quarter": 3 }, { "change_in_working_capital": 82506, "financing_cash_flow": -45695, "investing_cash_flow": -295331, "net_cash_flow": 12346960, "operating_cash_flow": 12802631, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6701251463341955, "current_ratio": 1.390512404081764, "debt_to_equity_ratio": 1.0083756599759768, "profit_margin": 0.19932355174484429, "quarter": 1, "return_on_assets": 0.13357172428086536, "return_on_equity": 0.23665216250599136 }, { "asset_turnover_ratio": 0.6420677826211882, "current_ratio": 1.19406408871599, "debt_to_equity_ratio": 1.013290937129723, "profit_margin": 0.19402787077182618, "quarter": 2, "return_on_assets": 0.1245790447531769, "return_on_equity": 0.22302910847222654 }, { "asset_turnover_ratio": 0.6151851494958811, "current_ratio": 1.3848758478577263, "debt_to_equity_ratio": 1.0027126768532966, "profit_margin": 0.20192136461208757, "quarter": 3, "return_on_assets": 0.1242190248752994, "return_on_equity": 0.221286964834732 }, { "asset_turnover_ratio": 0.5894280642694327, "current_ratio": 1.3970926299447268, "debt_to_equity_ratio": 0.9962039363407752, "profit_margin": 0.20638334767708305, "quarter": 4, "return_on_assets": 0.12164813711874839, "return_on_equity": 0.21649792134345527 } ], "income_statement": [ { "depreciation": 3937149, "expenses": 40232195, "income_tax": 3410791, "marketing_expense": 4753058, "net_income": 14275448, "net_profit": 10864657, "operational_expense": 24987351, "product_revenue": 15400675, "quarter": 1, "rd_expense": 5246739, "revenue": 54507643, "salaries_expense": 15935051, "service_revenue": 39106968 }, { "depreciation": 3537453, "expenses": 39509147, "income_tax": 3839906, "marketing_expense": 6056444, "net_income": 14275657, "net_profit": 10435751, "operational_expense": 20111892, "product_revenue": 11531590, "quarter": 2, "rd_expense": 5447024, "revenue": 53784804, "salaries_expense": 16930078, "service_revenue": 42253214 }, { "depreciation": 3560404, "expenses": 38799093, "income_tax": 3556178, "marketing_expense": 4785797, "net_income": 14272458, "net_profit": 10716280, "operational_expense": 19843694, "product_revenue": 17871660, "quarter": 3, "rd_expense": 6513574, "revenue": 53071551, "salaries_expense": 16211102, "service_revenue": 35199891 }, { "depreciation": 1994798, "expenses": 38101801, "income_tax": 3458123, "marketing_expense": 3982607, "net_income": 14265956, "net_profit": 10807833, "operational_expense": 22136420, "product_revenue": 10803168, "quarter": 4, "rd_expense": 4716976, "revenue": 52367757, "salaries_expense": 14704509, "service_revenue": 41564589 } ], "market_conditions": { "gdp_growth": [ -0.015250407062314746, -0.00849150214381025, 0.002115550365816647, -0.014781006670826779 ], "inflation_rate": [ 0.017428248777180036, 0.02258339354767543, 0.023455447399388613, 0.02593253057411955 ], "interest_rate": [ 0.051470327766171615, 0.04888590286416029, 0.04655622455094212, 0.04695429796040073 ], "year": 1998 }, "random_event": { "description": "Howell-Richards Expansion to New Market in 1998", "impact": 0.06, "type": "Expansion to New Market" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 78126, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 29987850, "net_revenue": 23926855, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 57516 }, { "average_project_size": 130014, "billable_hours_per_employee": 134, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 26653578, "net_revenue": 23960375, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 57597 }, { "average_project_size": 168521, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 30570435, "net_revenue": 23993943, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 57678 }, { "average_project_size": 193852, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 29695697, "net_revenue": 24027558, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 57759 } ], "balance_sheet": [ { "assets": 35188524, "current_assets": 13955767, "current_liabilities": 9050022, "equity": 23273978, "fixed_assets": 21232757, "liabilities": 17106179, "long_term_liabilities": 8056157, "quarter": 1 }, { "assets": 36273366, "current_assets": 13628757, "current_liabilities": 8699714, "equity": 24249569, "fixed_assets": 22644609, "liabilities": 17394864, "long_term_liabilities": 8695150, "quarter": 2 }, { "assets": 37391652, "current_assets": 12658976, "current_liabilities": 9460230, "equity": 25043727, "fixed_assets": 24732676, "liabilities": 17688421, "long_term_liabilities": 8228191, "quarter": 3 }, { "assets": 38544415, "current_assets": 11596427, "current_liabilities": 9666492, "equity": 26308315, "fixed_assets": 26947988, "liabilities": 17986932, "long_term_liabilities": 8320440, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62745, "financing_cash_flow": -181519, "investing_cash_flow": -426462, "net_cash_flow": 6123523, "operating_cash_flow": 6324986, "quarter": 1 }, { "change_in_working_capital": 81088, "financing_cash_flow": -39381, "investing_cash_flow": -399077, "net_cash_flow": 6934111, "operating_cash_flow": 6972344, "quarter": 2 }, { "change_in_working_capital": 38713, "financing_cash_flow": -73226, "investing_cash_flow": -225125, "net_cash_flow": 6163029, "operating_cash_flow": 6180394, "quarter": 3 }, { "change_in_working_capital": -7753, "financing_cash_flow": -9159, "investing_cash_flow": -242789, "net_cash_flow": 6765471, "operating_cash_flow": 7160349, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6799618818908119, "current_ratio": 1.5420699529791198, "debt_to_equity_ratio": 0.7349916288483215, "profit_margin": 0.21697933138308398, "quarter": 1, "return_on_assets": 0.14753767449865188, "return_on_equity": 0.2230659924143608 }, { "asset_turnover_ratio": 0.660550085150631, "current_ratio": 1.5665752920153466, "debt_to_equity_ratio": 0.7173267285698974, "profit_margin": 0.22416456336764345, "quarter": 2, "return_on_assets": 0.14807192142025088, "return_on_equity": 0.22149123557618694 }, { "asset_turnover_ratio": 0.6416925093333667, "current_ratio": 1.3381256058256512, "debt_to_equity_ratio": 0.706301462238428, "profit_margin": 0.22257683949653462, "quarter": 3, "return_on_assets": 0.1428258906560213, "return_on_equity": 0.21324685419226938 }, { "asset_turnover_ratio": 0.623373269512587, "current_ratio": 1.1996520557819734, "debt_to_equity_ratio": 0.6836976066312115, "profit_margin": 0.23934317420022458, "quarter": 4, "return_on_assets": 0.14920013703671467, "return_on_equity": 0.21859370316951124 } ], "income_statement": [ { "depreciation": 1133353, "expenses": 16609244, "income_tax": 2125978, "marketing_expense": 2451635, "net_income": 7317611, "net_profit": 5191633, "operational_expense": 9768999, "product_revenue": 4862104, "quarter": 1, "rd_expense": 2707543, "revenue": 23926855, "salaries_expense": 6086852, "service_revenue": 19064751 }, { "depreciation": 1601277, "expenses": 16649488, "income_tax": 1939820, "marketing_expense": 2589324, "net_income": 7310887, "net_profit": 5371067, "operational_expense": 9155340, "product_revenue": 8375195, "quarter": 2, "rd_expense": 1975476, "revenue": 23960375, "salaries_expense": 7858082, "service_revenue": 15585180 }, { "depreciation": 839898, "expenses": 16689831, "income_tax": 1963616, "marketing_expense": 3097136, "net_income": 7304112, "net_profit": 5340496, "operational_expense": 10621407, "product_revenue": 5027534, "quarter": 3, "rd_expense": 2608824, "revenue": 23993943, "salaries_expense": 5761900, "service_revenue": 18966409 }, { "depreciation": 1409517, "expenses": 16730271, "income_tax": 1546455, "marketing_expense": 2444685, "net_income": 7297287, "net_profit": 5750832, "operational_expense": 10364410, "product_revenue": 5766062, "quarter": 4, "rd_expense": 2871893, "revenue": 24027558, "salaries_expense": 5751439, "service_revenue": 18261496 } ], "market_conditions": { "gdp_growth": [ 0.006058642888422132, 0.0010448099683492938, 0.007544390607882111, 0.015707074126890923 ], "inflation_rate": [ 0.03742032687355453, 0.028144639799842983, 0.03706816878420062, 0.03214940795781211 ], "interest_rate": [ 0.04870470343436189, 0.0488198906528234, 0.047678510447597494, 0.04453664842222437 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 163942, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 94797960, "net_revenue": 76678127, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 184322 }, { "average_project_size": 185765, "billable_hours_per_employee": 153, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 83983864, "net_revenue": 74604037, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 179337 }, { "average_project_size": 127742, "billable_hours_per_employee": 155, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 81544825, "net_revenue": 72586050, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 174486 }, { "average_project_size": 150039, "billable_hours_per_employee": 118, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 81702609, "net_revenue": 70622648, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 169766 } ], "balance_sheet": [ { "assets": 114660649, "current_assets": 43716977, "current_liabilities": 30461116, "equity": 70912973, "fixed_assets": 70943672, "liabilities": 61236832, "long_term_liabilities": 30775716, "quarter": 1 }, { "assets": 116690245, "current_assets": 41523754, "current_liabilities": 32171519, "equity": 70219909, "fixed_assets": 75166491, "liabilities": 62518942, "long_term_liabilities": 30347423, "quarter": 2 }, { "assets": 118755768, "current_assets": 51891575, "current_liabilities": 30841808, "equity": 69991612, "fixed_assets": 66864193, "liabilities": 63827895, "long_term_liabilities": 32986087, "quarter": 3 }, { "assets": 120857851, "current_assets": 40906400, "current_liabilities": 38893288, "equity": 70090740, "fixed_assets": 79951451, "liabilities": 65164254, "long_term_liabilities": 26270966, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77532, "financing_cash_flow": -3216, "investing_cash_flow": -147429, "net_cash_flow": 22033033, "operating_cash_flow": 22617058, "quarter": 1 }, { "change_in_working_capital": -22649, "financing_cash_flow": 30685, "investing_cash_flow": -128407, "net_cash_flow": 20184728, "operating_cash_flow": 20603383, "quarter": 2 }, { "change_in_working_capital": -12537, "financing_cash_flow": -92039, "investing_cash_flow": -292178, "net_cash_flow": 18314769, "operating_cash_flow": 18943292, "quarter": 3 }, { "change_in_working_capital": 83590, "financing_cash_flow": 79055, "investing_cash_flow": -374502, "net_cash_flow": 17064413, "operating_cash_flow": 17376689, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6687396911559431, "current_ratio": 1.4351731893211004, "debt_to_equity_ratio": 0.8635490716205059, "profit_margin": 0.22808533129662908, "quarter": 1, "return_on_assets": 0.1525297140085087, "return_on_equity": 0.24662844131496223 }, { "asset_turnover_ratio": 0.6393339648914097, "current_ratio": 1.2906992050950408, "debt_to_equity_ratio": 0.8903307180304093, "profit_margin": 0.21511712563222282, "quarter": 2, "return_on_assets": 0.13753168484649253, "return_on_equity": 0.22854780401381608 }, { "asset_turnover_ratio": 0.6112212587434069, "current_ratio": 1.682507555977263, "debt_to_equity_ratio": 0.9119363474583212, "profit_margin": 0.20752939442220647, "quarter": 3, "return_on_assets": 0.126846377684998, "return_on_equity": 0.2152220611807026 }, { "asset_turnover_ratio": 0.584344727426934, "current_ratio": 1.051759882064998, "debt_to_equity_ratio": 0.9297127409412428, "profit_margin": 0.20386014129631616, "quarter": 4, "return_on_assets": 0.11912459869901211, "return_on_equity": 0.20540720500311455 } ], "income_statement": [ { "depreciation": 5127902, "expenses": 54278706, "income_tax": 4910265, "marketing_expense": 7679924, "net_income": 22399421, "net_profit": 17489156, "operational_expense": 31674580, "product_revenue": 26849187, "quarter": 1, "rd_expense": 8533007, "revenue": 76678127, "salaries_expense": 19529325, "service_revenue": 49828940 }, { "depreciation": 4554777, "expenses": 53185331, "income_tax": 5370100, "marketing_expense": 9574553, "net_income": 21418706, "net_profit": 16048606, "operational_expense": 28572563, "product_revenue": 24158739, "quarter": 2, "rd_expense": 6041471, "revenue": 74604037, "salaries_expense": 24974032, "service_revenue": 50445298 }, { "depreciation": 3879553, "expenses": 52113980, "income_tax": 5408331, "marketing_expense": 8266790, "net_income": 20472070, "net_profit": 15063739, "operational_expense": 33560531, "product_revenue": 28354788, "quarter": 3, "rd_expense": 6641184, "revenue": 72586050, "salaries_expense": 16392496, "service_revenue": 44231262 }, { "depreciation": 2979546, "expenses": 51064211, "income_tax": 5161294, "marketing_expense": 7771865, "net_income": 19558437, "net_profit": 14397143, "operational_expense": 32812377, "product_revenue": 21524808, "quarter": 4, "rd_expense": 5408743, "revenue": 70622648, "salaries_expense": 21458078, "service_revenue": 49097840 } ], "market_conditions": { "gdp_growth": [ 0.015724308076644836, -0.0025886220916308284, 0.002895915889600447, 0.01654308265874458 ], "inflation_rate": [ 0.02509254444855764, 0.02910279102104334, 0.02362826605796339, 0.026894053413310123 ], "interest_rate": [ 0.06324294211019568, 0.05985801265564447, 0.05959395619872704, 0.057927028506313816 ], "year": 2000 }, "random_event": { "description": "Howell-Richards New Ad Campaign Launch in 2000", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 116897, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 31655478, "net_revenue": 25884678, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 62223 }, { "average_project_size": 109638, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 32069996, "net_revenue": 25694389, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 61765 }, { "average_project_size": 115728, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 31558011, "net_revenue": 25505500, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 61311 }, { "average_project_size": 118175, "billable_hours_per_employee": 145, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 28089417, "net_revenue": 25317999, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 60861 } ], "balance_sheet": [ { "assets": 29289763, "current_assets": 12063086, "current_liabilities": 5592190, "equity": 21788576, "fixed_assets": 17226677, "liabilities": 11834450, "long_term_liabilities": 6242260, "quarter": 1 }, { "assets": 29883749, "current_assets": 9489049, "current_liabilities": 5461992, "equity": 21811584, "fixed_assets": 20394700, "liabilities": 12171679, "long_term_liabilities": 6709687, "quarter": 2 }, { "assets": 30489781, "current_assets": 9274874, "current_liabilities": 6543631, "equity": 22260993, "fixed_assets": 21214907, "liabilities": 12518518, "long_term_liabilities": 5974887, "quarter": 3 }, { "assets": 31108102, "current_assets": 13064340, "current_liabilities": 5692254, "equity": 22235290, "fixed_assets": 18043762, "liabilities": 12875241, "long_term_liabilities": 7182987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38212, "financing_cash_flow": 43064, "investing_cash_flow": -268893, "net_cash_flow": 5345376, "operating_cash_flow": 5863466, "quarter": 1 }, { "change_in_working_capital": -59493, "financing_cash_flow": 145818, "investing_cash_flow": -389223, "net_cash_flow": 4826254, "operating_cash_flow": 5311129, "quarter": 2 }, { "change_in_working_capital": -923, "financing_cash_flow": -95503, "investing_cash_flow": -345007, "net_cash_flow": 5815516, "operating_cash_flow": 5808678, "quarter": 3 }, { "change_in_working_capital": -438, "financing_cash_flow": -33020, "investing_cash_flow": -310410, "net_cash_flow": 4897837, "operating_cash_flow": 5078921, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.883744877007028, "current_ratio": 2.1571309272395967, "debt_to_equity_ratio": 0.5431493090691195, "profit_margin": 0.1674064865709359, "quarter": 1, "return_on_assets": 0.14794462488481044, "return_on_equity": 0.19887775135006527 }, { "asset_turnover_ratio": 0.859811431289963, "current_ratio": 1.7372872387949305, "debt_to_equity_ratio": 0.5580373713344249, "profit_margin": 0.15954899725383623, "quarter": 2, "return_on_assets": 0.1371820516896993, "return_on_equity": 0.18795122811804957 }, { "asset_turnover_ratio": 0.8365261790499577, "current_ratio": 1.4173895196718764, "debt_to_equity_ratio": 0.5623521825823313, "profit_margin": 0.16818842994648214, "quarter": 3, "return_on_assets": 0.1406940246635422, "return_on_equity": 0.19270164632817594 }, { "asset_turnover_ratio": 0.8138715438183918, "current_ratio": 2.295108405211714, "debt_to_equity_ratio": 0.5790453373893482, "profit_margin": 0.15808630847959193, "quarter": 4, "return_on_assets": 0.128661947938836, "return_on_equity": 0.18000345396889358 } ], "income_statement": [ { "depreciation": 1530203, "expenses": 19949054, "income_tax": 1602361, "marketing_expense": 3703036, "net_income": 5935624, "net_profit": 4333263, "operational_expense": 10098794, "product_revenue": 5499801, "quarter": 1, "rd_expense": 3619486, "revenue": 25884678, "salaries_expense": 7191505, "service_revenue": 20384877 }, { "depreciation": 1211615, "expenses": 19838568, "income_tax": 1756307, "marketing_expense": 2908893, "net_income": 5855821, "net_profit": 4099514, "operational_expense": 12896155, "product_revenue": 8126812, "quarter": 2, "rd_expense": 3303381, "revenue": 25694389, "salaries_expense": 6314044, "service_revenue": 17567577 }, { "depreciation": 1518948, "expenses": 19728694, "income_tax": 1487076, "marketing_expense": 3549189, "net_income": 5776806, "net_profit": 4289730, "operational_expense": 10804454, "product_revenue": 6463544, "quarter": 3, "rd_expense": 3163767, "revenue": 25505500, "salaries_expense": 6571563, "service_revenue": 19041956 }, { "depreciation": 1076492, "expenses": 19619429, "income_tax": 1696141, "marketing_expense": 2100375, "net_income": 5698570, "net_profit": 4002429, "operational_expense": 11381688, "product_revenue": 8223938, "quarter": 4, "rd_expense": 2223145, "revenue": 25317999, "salaries_expense": 9643880, "service_revenue": 17094061 } ], "market_conditions": { "gdp_growth": [ -0.010453537042920796, -0.0054342437916337, -0.009229183207045483, -0.00762054602493306 ], "inflation_rate": [ 0.01884294543649829, 0.025608860925497596, 0.02373063048885793, 0.02458504657255193 ], "interest_rate": [ 0.04066607206678089, 0.03826362112444993, 0.0371932935855636, 0.03800745306097069 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 134264, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 93312057, "net_revenue": 78070919, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 187670 }, { "average_project_size": 199277, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 97088698, "net_revenue": 79094493, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 190131 }, { "average_project_size": 116136, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 90383318, "net_revenue": 80131487, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 192624 }, { "average_project_size": 178143, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.8, "gross_billings": 90238488, "net_revenue": 81182077, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 195149 } ], "balance_sheet": [ { "assets": 97596223, "current_assets": 47611181, "current_liabilities": 18584391, "equity": 69193393, "fixed_assets": 49985042, "liabilities": 45217952, "long_term_liabilities": 26633561, "quarter": 1 }, { "assets": 100875468, "current_assets": 48999045, "current_liabilities": 25598771, "equity": 70393471, "fixed_assets": 51876423, "liabilities": 46477313, "long_term_liabilities": 20878542, "quarter": 2 }, { "assets": 104264896, "current_assets": 38105135, "current_liabilities": 24147084, "equity": 73283156, "fixed_assets": 66159761, "liabilities": 47771748, "long_term_liabilities": 23624664, "quarter": 3 }, { "assets": 107768210, "current_assets": 43530675, "current_liabilities": 23414352, "equity": 75950230, "fixed_assets": 64237535, "liabilities": 49102234, "long_term_liabilities": 25687882, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2985, "financing_cash_flow": 83541, "investing_cash_flow": -180221, "net_cash_flow": 20611658, "operating_cash_flow": 21019921, "quarter": 1 }, { "change_in_working_capital": 36631, "financing_cash_flow": 44538, "investing_cash_flow": -452547, "net_cash_flow": 19516877, "operating_cash_flow": 19730706, "quarter": 2 }, { "change_in_working_capital": -475, "financing_cash_flow": -141474, "investing_cash_flow": -280617, "net_cash_flow": 19522161, "operating_cash_flow": 19983803, "quarter": 3 }, { "change_in_working_capital": 58966, "financing_cash_flow": -189539, "investing_cash_flow": -406444, "net_cash_flow": 20621640, "operating_cash_flow": 20909178, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7999379135809385, "current_ratio": 2.561890836239939, "debt_to_equity_ratio": 0.6535010069530771, "profit_margin": 0.21538265740153514, "quarter": 1, "return_on_assets": 0.1722927535833021, "return_on_equity": 0.24301629492284038 }, { "asset_turnover_ratio": 0.7840805556411397, "current_ratio": 1.9141170878867584, "debt_to_equity_ratio": 0.6602503377053249, "profit_margin": 0.202230463756813, "quarter": 2, "return_on_assets": 0.1585649743900073, "return_on_equity": 0.22722726657419692 }, { "asset_turnover_ratio": 0.7685375430672275, "current_ratio": 1.578042922284115, "debt_to_equity_ratio": 0.6518789665663417, "profit_margin": 0.20953071793114234, "quarter": 3, "return_on_assets": 0.16103222315591242, "return_on_equity": 0.22911142091096623 }, { "asset_turnover_ratio": 0.753302639062113, "current_ratio": 1.8591449808220188, "debt_to_equity_ratio": 0.6465054022877876, "profit_margin": 0.2129072652329405, "quarter": 4, "return_on_assets": 0.16038360477547137, "return_on_equity": 0.22757342538659855 } ], "income_statement": [ { "depreciation": 4204799, "expenses": 55900176, "income_tax": 5355621, "marketing_expense": 6045362, "net_income": 22170743, "net_profit": 16815122, "operational_expense": 38344436, "product_revenue": 21164591, "quarter": 1, "rd_expense": 10278389, "revenue": 78070919, "salaries_expense": 17518725, "service_revenue": 56906328 }, { "depreciation": 3735390, "expenses": 56486360, "income_tax": 6612817, "marketing_expense": 11217987, "net_income": 22608133, "net_profit": 15995316, "operational_expense": 29987394, "product_revenue": 26802497, "quarter": 2, "rd_expense": 10208768, "revenue": 79094493, "salaries_expense": 24789984, "service_revenue": 52291996 }, { "depreciation": 3193795, "expenses": 57078691, "income_tax": 6262788, "marketing_expense": 10685828, "net_income": 23052796, "net_profit": 16790008, "operational_expense": 33098987, "product_revenue": 20243038, "quarter": 3, "rd_expense": 6642715, "revenue": 80131487, "salaries_expense": 24930529, "service_revenue": 59888449 }, { "depreciation": 3624924, "expenses": 57677234, "income_tax": 6220589, "marketing_expense": 9997344, "net_income": 23504843, "net_profit": 17284254, "operational_expense": 38163261, "product_revenue": 32106205, "quarter": 4, "rd_expense": 11478715, "revenue": 81182077, "salaries_expense": 17886126, "service_revenue": 49075872 } ], "market_conditions": { "gdp_growth": [ -0.006117049758018775, -0.0026938243718382104, -0.0007495349974747968, -0.009974603762449461 ], "inflation_rate": [ 0.020192312588179495, 0.024482587578270827, 0.02511386818268252, 0.027831524051500956 ], "interest_rate": [ 0.06135599539628596, 0.05806924961314555, 0.055198985244470464, 0.054834703098617224 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 187632, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 43471397, "net_revenue": 37760965, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 90772 }, { "average_project_size": 100761, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 42844566, "net_revenue": 38421043, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 92358 }, { "average_project_size": 194413, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 47875219, "net_revenue": 39092660, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 93973 }, { "average_project_size": 193012, "billable_hours_per_employee": 148, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 48524127, "net_revenue": 39776018, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 95615 } ], "balance_sheet": [ { "assets": 40629759, "current_assets": 13391992, "current_liabilities": 9317205, "equity": 24302757, "fixed_assets": 27237767, "liabilities": 22954903, "long_term_liabilities": 13637698, "quarter": 1 }, { "assets": 41330563, "current_assets": 17678081, "current_liabilities": 11939406, "equity": 24780877, "fixed_assets": 23652482, "liabilities": 23472097, "long_term_liabilities": 11532691, "quarter": 2 }, { "assets": 42043454, "current_assets": 20743989, "current_liabilities": 10119753, "equity": 25446671, "fixed_assets": 21299465, "liabilities": 24000945, "long_term_liabilities": 13881192, "quarter": 3 }, { "assets": 42768641, "current_assets": 16964714, "current_liabilities": 10406973, "equity": 25420286, "fixed_assets": 25803927, "liabilities": 24541708, "long_term_liabilities": 14134735, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48735, "financing_cash_flow": 172545, "investing_cash_flow": -406751, "net_cash_flow": 8295884, "operating_cash_flow": 8266383, "quarter": 1 }, { "change_in_working_capital": -31163, "financing_cash_flow": -149546, "investing_cash_flow": -287707, "net_cash_flow": 8930464, "operating_cash_flow": 9432594, "quarter": 2 }, { "change_in_working_capital": 77794, "financing_cash_flow": -183321, "investing_cash_flow": -379547, "net_cash_flow": 8816631, "operating_cash_flow": 9017269, "quarter": 3 }, { "change_in_working_capital": 10038, "financing_cash_flow": 114461, "investing_cash_flow": -171188, "net_cash_flow": 9452470, "operating_cash_flow": 9793620, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9293918036776935, "current_ratio": 1.4373400606727018, "debt_to_equity_ratio": 0.944539049623053, "profit_margin": 0.17552255351525048, "quarter": 1, "return_on_assets": 0.1631292225976531, "return_on_equity": 0.27272218538826687 }, { "asset_turnover_ratio": 0.9296036688394493, "current_ratio": 1.4806499586327828, "debt_to_equity_ratio": 0.947185888538166, "profit_margin": 0.1801723862623927, "quarter": 2, "return_on_assets": 0.1674889112930787, "return_on_equity": 0.27934487548604514 }, { "asset_turnover_ratio": 0.929815614102495, "current_ratio": 2.0498513155410016, "debt_to_equity_ratio": 0.9431860458289416, "profit_margin": 0.18940031197672402, "quarter": 3, "return_on_assets": 0.1761073673918418, "return_on_equity": 0.29096780478672435 }, { "asset_turnover_ratio": 0.9300276340321405, "current_ratio": 1.6301295294991156, "debt_to_equity_ratio": 0.9654379183617368, "profit_margin": 0.18084648392908512, "quarter": 4, "return_on_assets": 0.16819222757159855, "return_on_equity": 0.2829768713066407 } ], "income_statement": [ { "depreciation": 1638482, "expenses": 29012304, "income_tax": 2120760, "marketing_expense": 5420563, "net_income": 8748661, "net_profit": 6627901, "operational_expense": 15694144, "product_revenue": 8676146, "quarter": 1, "rd_expense": 5109389, "revenue": 37760965, "salaries_expense": 12960032, "service_revenue": 29084819 }, { "depreciation": 2510183, "expenses": 29360745, "income_tax": 2137887, "marketing_expense": 4627038, "net_income": 9060298, "net_profit": 6922411, "operational_expense": 18801103, "product_revenue": 11947447, "quarter": 2, "rd_expense": 5036459, "revenue": 38421043, "salaries_expense": 9368669, "service_revenue": 26473596 }, { "depreciation": 1613107, "expenses": 29713372, "income_tax": 1975126, "marketing_expense": 5493750, "net_income": 9379288, "net_profit": 7404162, "operational_expense": 14872364, "product_revenue": 15168801, "quarter": 3, "rd_expense": 4947137, "revenue": 39092660, "salaries_expense": 14184205, "service_revenue": 23923859 }, { "depreciation": 2600267, "expenses": 30070233, "income_tax": 2512432, "marketing_expense": 4048155, "net_income": 9705785, "net_profit": 7193353, "operational_expense": 16980556, "product_revenue": 8895825, "quarter": 4, "rd_expense": 4799236, "revenue": 39776018, "salaries_expense": 9272011, "service_revenue": 30880193 } ], "market_conditions": { "gdp_growth": [ -0.0161886707059044, -0.00741422598363423, -0.006415687865447588, -0.014631298227694874 ], "inflation_rate": [ 0.0434734383839141, 0.042949061080699166, 0.037947846877265615, 0.034981532647044726 ], "interest_rate": [ 0.05436395763906694, 0.05239895804181344, 0.04632391805660171, 0.04578232712646617 ], "year": 2003 }, "random_event": { "description": "Howell-Richards Expansion to New Market in 2003", "impact": -0.09, "type": "Expansion to New Market" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 183603, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 59004448, "net_revenue": 50910356, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 122381 }, { "average_project_size": 174716, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 63936814, "net_revenue": 50305983, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 120928 }, { "average_project_size": 58605, "billable_hours_per_employee": 152, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 59697612, "net_revenue": 49708785, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 119492 }, { "average_project_size": 142197, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 59133968, "net_revenue": 49118676, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 118074 } ], "balance_sheet": [ { "assets": 64064405, "current_assets": 31463308, "current_liabilities": 14428404, "equity": 42363350, "fixed_assets": 32601097, "liabilities": 34027495, "long_term_liabilities": 19599091, "quarter": 1 }, { "assets": 65738866, "current_assets": 29755810, "current_liabilities": 14164523, "equity": 44266287, "fixed_assets": 35983056, "liabilities": 34414557, "long_term_liabilities": 20250034, "quarter": 2 }, { "assets": 67457092, "current_assets": 23621452, "current_liabilities": 19859559, "equity": 44352262, "fixed_assets": 43835640, "liabilities": 34806021, "long_term_liabilities": 14946462, "quarter": 3 }, { "assets": 69220229, "current_assets": 33936072, "current_liabilities": 20574442, "equity": 46080192, "fixed_assets": 35284157, "liabilities": 35201938, "long_term_liabilities": 14627496, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2622, "financing_cash_flow": 194520, "investing_cash_flow": -375207, "net_cash_flow": 13897440, "operating_cash_flow": 14114641, "quarter": 1 }, { "change_in_working_capital": 89809, "financing_cash_flow": 155868, "investing_cash_flow": -285275, "net_cash_flow": 15581090, "operating_cash_flow": 15600472, "quarter": 2 }, { "change_in_working_capital": 16842, "financing_cash_flow": 82523, "investing_cash_flow": -218012, "net_cash_flow": 14225592, "operating_cash_flow": 14457255, "quarter": 3 }, { "change_in_working_capital": 86758, "financing_cash_flow": 38977, "investing_cash_flow": -169086, "net_cash_flow": 13652475, "operating_cash_flow": 14096480, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7946746090906487, "current_ratio": 2.180650611114022, "debt_to_equity_ratio": 0.8032295604573293, "profit_margin": 0.24212048330598984, "quarter": 1, "return_on_assets": 0.19240700042402642, "return_on_equity": 0.2909694346646335 }, { "asset_turnover_ratio": 0.7652395920550257, "current_ratio": 2.1007279948643522, "debt_to_equity_ratio": 0.7774439496133931, "profit_margin": 0.2572651845407732, "quarter": 2, "return_on_assets": 0.1968695048679422, "return_on_equity": 0.29236646841421327 }, { "asset_turnover_ratio": 0.7368948694082454, "current_ratio": 1.1894248004197878, "debt_to_equity_ratio": 0.7847631536808652, "profit_margin": 0.23539483010900386, "quarter": 3, "return_on_assets": 0.17346124259255052, "return_on_equity": 0.2638239961695753 }, { "asset_turnover_ratio": 0.7096000216930805, "current_ratio": 1.6494285482930715, "debt_to_equity_ratio": 0.7639277631482091, "profit_margin": 0.24556649287533727, "quarter": 4, "return_on_assets": 0.17425398867143302, "return_on_equity": 0.2617589136781375 } ], "income_statement": [ { "depreciation": 1788201, "expenses": 33911005, "income_tax": 4672911, "marketing_expense": 3703190, "net_income": 16999351, "net_profit": 12326440, "operational_expense": 17422248, "product_revenue": 15953393, "quarter": 1, "rd_expense": 5571423, "revenue": 50910356, "salaries_expense": 14845966, "service_revenue": 34956963 }, { "depreciation": 2658494, "expenses": 33658798, "income_tax": 3705207, "marketing_expense": 6030644, "net_income": 16647185, "net_profit": 12941978, "operational_expense": 23241062, "product_revenue": 15229871, "quarter": 2, "rd_expense": 5186667, "revenue": 50305983, "salaries_expense": 15072048, "service_revenue": 35076112 }, { "depreciation": 2756064, "expenses": 33408468, "income_tax": 4599126, "marketing_expense": 5219286, "net_income": 16300317, "net_profit": 11701191, "operational_expense": 23357020, "product_revenue": 16284279, "quarter": 3, "rd_expense": 3536872, "revenue": 49708785, "salaries_expense": 13905000, "service_revenue": 33424506 }, { "depreciation": 2034579, "expenses": 33160000, "income_tax": 3896775, "marketing_expense": 3987034, "net_income": 15958676, "net_profit": 12061901, "operational_expense": 21175536, "product_revenue": 12885957, "quarter": 4, "rd_expense": 4804243, "revenue": 49118676, "salaries_expense": 15033433, "service_revenue": 36232719 } ], "market_conditions": { "gdp_growth": [ -0.008837006343802127, 0.005198357857009554, -0.0062117549622245855, 0.009104570941665962 ], "inflation_rate": [ 0.03427233063045857, 0.03569461288813491, 0.03905368648717106, 0.039976111267005135 ], "interest_rate": [ 0.053709849951416436, 0.05572463882107147, 0.05810007501093399, 0.05058116306377557 ], "year": 2004 }, "random_event": { "description": "Howell-Richards Introduction of New Service in 2004", "impact": 0.01, "type": "Introduction of New Service" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 52145, "billable_hours_per_employee": 128, "client_concentration": 0.22, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 114802832, "net_revenue": 89433581, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 214985 }, { "average_project_size": 141728, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 100082461, "net_revenue": 87610285, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 210602 }, { "average_project_size": 100319, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 109317258, "net_revenue": 85824161, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 206308 }, { "average_project_size": 133878, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.74, "gross_billings": 107291017, "net_revenue": 84074451, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 202102 } ], "balance_sheet": [ { "assets": 124991114, "current_assets": 42523714, "current_liabilities": 32663011, "equity": 76858250, "fixed_assets": 82467400, "liabilities": 67210313, "long_term_liabilities": 34547302, "quarter": 1 }, { "assets": 127760908, "current_assets": 55006537, "current_liabilities": 37775952, "equity": 76219466, "fixed_assets": 72754371, "liabilities": 68713646, "long_term_liabilities": 30937694, "quarter": 2 }, { "assets": 130592080, "current_assets": 55682052, "current_liabilities": 39833012, "equity": 77100384, "fixed_assets": 74910028, "liabilities": 70250606, "long_term_liabilities": 30417594, "quarter": 3 }, { "assets": 133485991, "current_assets": 50247523, "current_liabilities": 35250741, "equity": 78209663, "fixed_assets": 83238468, "liabilities": 71821943, "long_term_liabilities": 36571202, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38808, "financing_cash_flow": 105083, "investing_cash_flow": -107204, "net_cash_flow": 22040119, "operating_cash_flow": 22407518, "quarter": 1 }, { "change_in_working_capital": -54091, "financing_cash_flow": 193128, "investing_cash_flow": -165790, "net_cash_flow": 22958299, "operating_cash_flow": 23260468, "quarter": 2 }, { "change_in_working_capital": 78323, "financing_cash_flow": -16742, "investing_cash_flow": -235800, "net_cash_flow": 20300467, "operating_cash_flow": 20801422, "quarter": 3 }, { "change_in_working_capital": -90332, "financing_cash_flow": -120801, "investing_cash_flow": -359420, "net_cash_flow": 21656345, "operating_cash_flow": 22061627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7155195128511296, "current_ratio": 1.3018920392856617, "debt_to_equity_ratio": 0.8744710294600775, "profit_margin": 0.21331415768759165, "quarter": 1, "return_on_assets": 0.1526304421928746, "return_on_equity": 0.24821602105174134 }, { "asset_turnover_ratio": 0.685736242575859, "current_ratio": 1.4561257648781425, "debt_to_equity_ratio": 0.9015235819154125, "profit_margin": 0.19600671313875992, "quarter": 2, "return_on_assets": 0.13440890698741748, "return_on_equity": 0.2252994530294925 }, { "asset_turnover_ratio": 0.6571926949934483, "current_ratio": 1.3978870591056483, "debt_to_equity_ratio": 0.9111576668671326, "profit_margin": 0.1952703038949603, "quarter": 3, "return_on_assets": 0.1283302172689186, "return_on_equity": 0.2173648058614079 }, { "asset_turnover_ratio": 0.6298372613497697, "current_ratio": 1.4254316809964365, "debt_to_equity_ratio": 0.9183256933353618, "profit_margin": 0.19679718158373702, "quarter": 4, "return_on_assets": 0.12395019789005425, "return_on_equity": 0.2115546131428798 } ], "income_statement": [ { "depreciation": 3330069, "expenses": 64832339, "income_tax": 5523793, "marketing_expense": 9331414, "net_income": 24601242, "net_profit": 19077449, "operational_expense": 37665554, "product_revenue": 21156408, "quarter": 1, "rd_expense": 12306000, "revenue": 89433581, "salaries_expense": 23493278, "service_revenue": 68277173 }, { "depreciation": 6088264, "expenses": 63918693, "income_tax": 6519388, "marketing_expense": 9473333, "net_income": 23691592, "net_profit": 17172204, "operational_expense": 42708317, "product_revenue": 17802824, "quarter": 2, "rd_expense": 12186786, "revenue": 87610285, "salaries_expense": 30420098, "service_revenue": 69807461 }, { "depreciation": 4042512, "expenses": 63017922, "income_tax": 6047329, "marketing_expense": 12459637, "net_income": 22806239, "net_profit": 16758910, "operational_expense": 37806336, "product_revenue": 17968860, "quarter": 3, "rd_expense": 11131374, "revenue": 85824161, "salaries_expense": 20260924, "service_revenue": 67855301 }, { "depreciation": 5516012, "expenses": 62129846, "income_tax": 5398990, "marketing_expense": 6524266, "net_income": 21944605, "net_profit": 16545615, "operational_expense": 38917067, "product_revenue": 25410747, "quarter": 4, "rd_expense": 11136816, "revenue": 84074451, "salaries_expense": 30103550, "service_revenue": 58663704 } ], "market_conditions": { "gdp_growth": [ -0.0025653131255498167, 0.0024570999564959093, -0.009729616192310641, -0.012140147658550374 ], "inflation_rate": [ 0.025258520745522553, 0.029825047013496038, 0.026989140222193977, 0.02340151800569221 ], "interest_rate": [ 0.046717700824314756, 0.04441626935692129, 0.04534596547942955, 0.04546947713072506 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 159133, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 115190351, "net_revenue": 94000177, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 225962 }, { "average_project_size": 172044, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 116066074, "net_revenue": 94984261, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 228328 }, { "average_project_size": 99161, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 110210556, "net_revenue": 95978647, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 230718 }, { "average_project_size": 196054, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 107076270, "net_revenue": 96983444, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 233133 } ], "balance_sheet": [ { "assets": 102606137, "current_assets": 37101670, "current_liabilities": 22332580, "equity": 78223373, "fixed_assets": 65504467, "liabilities": 45158133, "long_term_liabilities": 22825553, "quarter": 1 }, { "assets": 105640649, "current_assets": 48989746, "current_liabilities": 25509059, "equity": 80169692, "fixed_assets": 56650903, "liabilities": 45809403, "long_term_liabilities": 20300344, "quarter": 2 }, { "assets": 108764904, "current_assets": 52976190, "current_liabilities": 26381992, "equity": 82936895, "fixed_assets": 55788714, "liabilities": 46470067, "long_term_liabilities": 20088075, "quarter": 3 }, { "assets": 111981558, "current_assets": 40972890, "current_liabilities": 21700128, "equity": 85340806, "fixed_assets": 71008668, "liabilities": 47140258, "long_term_liabilities": 25440130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82779, "financing_cash_flow": 96093, "investing_cash_flow": -379105, "net_cash_flow": 23846541, "operating_cash_flow": 24327164, "quarter": 1 }, { "change_in_working_capital": -32347, "financing_cash_flow": -91562, "investing_cash_flow": -280773, "net_cash_flow": 23716570, "operating_cash_flow": 23887620, "quarter": 2 }, { "change_in_working_capital": 30556, "financing_cash_flow": -143686, "investing_cash_flow": -237460, "net_cash_flow": 24226334, "operating_cash_flow": 24525920, "quarter": 3 }, { "change_in_working_capital": 88830, "financing_cash_flow": -144453, "investing_cash_flow": -405180, "net_cash_flow": 24208114, "operating_cash_flow": 24583880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9161262644553123, "current_ratio": 1.661324844688791, "debt_to_equity_ratio": 0.5772971845640049, "profit_margin": 0.22101414766484961, "quarter": 1, "return_on_assets": 0.20247686549197344, "return_on_equity": 0.2655902986949949 }, { "asset_turnover_ratio": 0.8991260646268843, "current_ratio": 1.920484248360553, "debt_to_equity_ratio": 0.5714055007221432, "profit_margin": 0.2141243800380781, "quarter": 2, "return_on_assets": 0.19252481116430853, "return_on_equity": 0.25369245524854955 }, { "asset_turnover_ratio": 0.8824413342009662, "current_ratio": 2.0080435927658535, "debt_to_equity_ratio": 0.560306326876597, "profit_margin": 0.21506927473149315, "quarter": 3, "return_on_assets": 0.18978601773969295, "return_on_equity": 0.24888872437291026 }, { "asset_turnover_ratio": 0.8660662142243101, "current_ratio": 1.8881404754847528, "debt_to_equity_ratio": 0.5523765266524434, "profit_margin": 0.21137119032398974, "quarter": 4, "return_on_assets": 0.1830614465999839, "return_on_equity": 0.24020755088720394 } ], "income_statement": [ { "depreciation": 3551795, "expenses": 67411233, "income_tax": 5813575, "marketing_expense": 9757025, "net_income": 26588944, "net_profit": 20775369, "operational_expense": 39418827, "product_revenue": 24415452, "quarter": 1, "rd_expense": 9480457, "revenue": 94000177, "salaries_expense": 27686629, "service_revenue": 69584725 }, { "depreciation": 3549174, "expenses": 68203704, "income_tax": 6442111, "marketing_expense": 11561804, "net_income": 26780557, "net_profit": 20338446, "operational_expense": 36538279, "product_revenue": 28047123, "quarter": 2, "rd_expense": 13460266, "revenue": 94984261, "salaries_expense": 29926344, "service_revenue": 66937138 }, { "depreciation": 3883862, "expenses": 69005492, "income_tax": 6331097, "marketing_expense": 7963622, "net_income": 26973155, "net_profit": 20642058, "operational_expense": 37082847, "product_revenue": 27482518, "quarter": 3, "rd_expense": 7401613, "revenue": 95978647, "salaries_expense": 28695394, "service_revenue": 68496129 }, { "depreciation": 4084374, "expenses": 69816705, "income_tax": 6667233, "marketing_expense": 7480188, "net_income": 27166739, "net_profit": 20499506, "operational_expense": 45855114, "product_revenue": 34716069, "quarter": 4, "rd_expense": 13051529, "revenue": 96983444, "salaries_expense": 25151457, "service_revenue": 62267375 } ], "market_conditions": { "gdp_growth": [ -0.015737815710467395, -0.006993749451476435, -0.009325274381641442, -0.020247512714878114 ], "inflation_rate": [ 0.03408724274891008, 0.03248941807812518, 0.03580553979879997, 0.03537784028043888 ], "interest_rate": [ 0.04079371269854318, 0.04412431531681652, 0.04182437096167277, 0.04617349623013217 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2006, "industry": "Advertising", "location": "North Brandonshire", "name": "Harris, Coleman and Moore", "num_employees": 191, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.harris,colemanandmoore.com" }

[ { "advertising_kpis": [ { "average_project_size": 136032, "billable_hours_per_employee": 106, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 15012396, "net_revenue": 13148314, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 68839 }, { "average_project_size": 141504, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 15827240, "net_revenue": 12922413, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 67657 }, { "average_project_size": 161279, "billable_hours_per_employee": 93, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 14180580, "net_revenue": 12700393, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 66494 }, { "average_project_size": 168599, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 14891233, "net_revenue": 12482188, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 65352 } ], "balance_sheet": [ { "assets": 18910054, "current_assets": 8500884, "current_liabilities": 4483739, "equity": 11651801, "fixed_assets": 10409170, "liabilities": 10680445, "long_term_liabilities": 6196706, "quarter": 1 }, { "assets": 19199917, "current_assets": 6917702, "current_liabilities": 5101869, "equity": 11784607, "fixed_assets": 12282215, "liabilities": 10917432, "long_term_liabilities": 5815563, "quarter": 2 }, { "assets": 19494224, "current_assets": 7283800, "current_liabilities": 5049785, "equity": 11865979, "fixed_assets": 12210424, "liabilities": 11159676, "long_term_liabilities": 6109891, "quarter": 3 }, { "assets": 19793041, "current_assets": 7140738, "current_liabilities": 5518422, "equity": 11707226, "fixed_assets": 12652303, "liabilities": 11407296, "long_term_liabilities": 5888874, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90877, "financing_cash_flow": 119946, "investing_cash_flow": -393390, "net_cash_flow": 3453290, "operating_cash_flow": 4045102, "quarter": 1 }, { "change_in_working_capital": 81305, "financing_cash_flow": 61371, "investing_cash_flow": -333863, "net_cash_flow": 3879681, "operating_cash_flow": 4286642, "quarter": 2 }, { "change_in_working_capital": -50340, "financing_cash_flow": 178549, "investing_cash_flow": -250448, "net_cash_flow": 3937192, "operating_cash_flow": 4137144, "quarter": 3 }, { "change_in_working_capital": -1828, "financing_cash_flow": 63826, "investing_cash_flow": -332993, "net_cash_flow": 3956072, "operating_cash_flow": 3969536, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6953081149318769, "current_ratio": 1.8959364048621028, "debt_to_equity_ratio": 0.9166346902079773, "profit_margin": 0.2602761084044692, "quarter": 1, "return_on_assets": 0.18097209029651634, "return_on_equity": 0.2937049817448822 }, { "asset_turnover_ratio": 0.6730452532685428, "current_ratio": 1.355915253802087, "debt_to_equity_ratio": 0.9264146016918511, "profit_margin": 0.2710114589279881, "quarter": 2, "return_on_assets": 0.18240297601286506, "return_on_equity": 0.29717766574651155 }, { "asset_turnover_ratio": 0.6514951813419195, "current_ratio": 1.4423980426889462, "debt_to_equity_ratio": 0.9404766349240968, "profit_margin": 0.27805682863514536, "quarter": 3, "return_on_assets": 0.18115268399501308, "return_on_equity": 0.2976097463176026 }, { "asset_turnover_ratio": 0.6306351813245877, "current_ratio": 1.2939818665553304, "debt_to_equity_ratio": 0.9743807798704834, "profit_margin": 0.2660976585194839, "quarter": 4, "return_on_assets": 0.167810545130483, "return_on_equity": 0.2837120424599303 } ], "income_statement": [ { "depreciation": 622910, "expenses": 8572143, "income_tax": 1153979, "marketing_expense": 1670276, "net_income": 4576171, "net_profit": 3422192, "operational_expense": 5548812, "product_revenue": 4815641, "quarter": 1, "rd_expense": 1668514, "revenue": 13148314, "salaries_expense": 3030404, "service_revenue": 8332673 }, { "depreciation": 784520, "expenses": 8408422, "income_tax": 1011869, "marketing_expense": 1366038, "net_income": 4513991, "net_profit": 3502122, "operational_expense": 4696901, "product_revenue": 5105531, "quarter": 2, "rd_expense": 1168633, "revenue": 12922413, "salaries_expense": 3509450, "service_revenue": 7816882 }, { "depreciation": 605713, "expenses": 8247829, "income_tax": 921133, "marketing_expense": 1456024, "net_income": 4452564, "net_profit": 3531431, "operational_expense": 5525380, "product_revenue": 3512442, "quarter": 3, "rd_expense": 964738, "revenue": 12700393, "salaries_expense": 2685323, "service_revenue": 9187951 }, { "depreciation": 648055, "expenses": 8090303, "income_tax": 1070404, "marketing_expense": 1271750, "net_income": 4391885, "net_profit": 3321481, "operational_expense": 4397548, "product_revenue": 3382192, "quarter": 4, "rd_expense": 838988, "revenue": 12482188, "salaries_expense": 3119608, "service_revenue": 9099996 } ], "market_conditions": { "gdp_growth": [ 0.04377353601068405, 0.05623690264043044, 0.04502705541372696, 0.058029808097004275 ], "inflation_rate": [ 0.00820432600422711, 0.004509250262331656, 0.006246179171757537, 0.0033750878086891457 ], "interest_rate": [ 0.011444376037917724, 0.008123277046806867, 0.013873705579085606, 0.00697147633816385 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 193354, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 8934303, "net_revenue": 7534167, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 39446 }, { "average_project_size": 165241, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 9383359, "net_revenue": 7600810, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 39795 }, { "average_project_size": 119455, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 9819881, "net_revenue": 7668043, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 40147 }, { "average_project_size": 72986, "billable_hours_per_employee": 99, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 8769324, "net_revenue": 7735870, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 40502 } ], "balance_sheet": [ { "assets": 10975324, "current_assets": 4139676, "current_liabilities": 2448474, "equity": 8530467, "fixed_assets": 6835648, "liabilities": 4530865, "long_term_liabilities": 2082391, "quarter": 1 }, { "assets": 11135012, "current_assets": 5053241, "current_liabilities": 2233063, "equity": 8440971, "fixed_assets": 6081771, "liabilities": 4613224, "long_term_liabilities": 2380161, "quarter": 2 }, { "assets": 11297023, "current_assets": 4397893, "current_liabilities": 2225633, "equity": 8667521, "fixed_assets": 6899130, "liabilities": 4697079, "long_term_liabilities": 2471446, "quarter": 3 }, { "assets": 11461391, "current_assets": 5519057, "current_liabilities": 1977763, "equity": 8540512, "fixed_assets": 5942334, "liabilities": 4782458, "long_term_liabilities": 2804695, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89084, "financing_cash_flow": 149845, "investing_cash_flow": -174271, "net_cash_flow": 2139751, "operating_cash_flow": 2436721, "quarter": 1 }, { "change_in_working_capital": 92696, "financing_cash_flow": 181257, "investing_cash_flow": -134580, "net_cash_flow": 1885826, "operating_cash_flow": 2183343, "quarter": 2 }, { "change_in_working_capital": 9795, "financing_cash_flow": 115243, "investing_cash_flow": -497232, "net_cash_flow": 2257081, "operating_cash_flow": 2460715, "quarter": 3 }, { "change_in_working_capital": -93159, "financing_cash_flow": 87230, "investing_cash_flow": -345914, "net_cash_flow": 2037522, "operating_cash_flow": 2301714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6864641991434604, "current_ratio": 1.6907167484727221, "debt_to_equity_ratio": 0.5311391509984155, "profit_margin": 0.27687307701037156, "quarter": 1, "return_on_assets": 0.19006345507431033, "return_on_equity": 0.24453620182810626 }, { "asset_turnover_ratio": 0.6826045629766722, "current_ratio": 2.2629191384210836, "debt_to_equity_ratio": 0.5465276447460843, "profit_margin": 0.25249716806498257, "quarter": 2, "return_on_assets": 0.17235571905984476, "return_on_equity": 0.22736519293811103 }, { "asset_turnover_ratio": 0.6787666980938253, "current_ratio": 1.9760189573033828, "debt_to_equity_ratio": 0.5419172333127316, "profit_margin": 0.2696355510786781, "quarter": 3, "return_on_assets": 0.1830196326943833, "return_on_equity": 0.23854306208199552 }, { "asset_turnover_ratio": 0.6749503616096859, "current_ratio": 2.79055528898053, "debt_to_equity_ratio": 0.5599732194041762, "profit_margin": 0.24064248752887524, "quarter": 4, "return_on_assets": 0.16242173397626866, "return_on_equity": 0.217970421445459 } ], "income_statement": [ { "depreciation": 350713, "expenses": 4894342, "income_tax": 553817, "marketing_expense": 861860, "net_income": 2639825, "net_profit": 2086008, "operational_expense": 2539095, "product_revenue": 1958686, "quarter": 1, "rd_expense": 901495, "revenue": 7534167, "salaries_expense": 1861106, "service_revenue": 5575481 }, { "depreciation": 264160, "expenses": 4956510, "income_tax": 725117, "marketing_expense": 949544, "net_income": 2644300, "net_profit": 1919183, "operational_expense": 2843056, "product_revenue": 2891178, "quarter": 2, "rd_expense": 800774, "revenue": 7600810, "salaries_expense": 2145123, "service_revenue": 4709632 }, { "depreciation": 393138, "expenses": 5019469, "income_tax": 580997, "marketing_expense": 691767, "net_income": 2648574, "net_profit": 2067577, "operational_expense": 2801134, "product_revenue": 2570004, "quarter": 3, "rd_expense": 748040, "revenue": 7668043, "salaries_expense": 1817687, "service_revenue": 5098039 }, { "depreciation": 440135, "expenses": 5083227, "income_tax": 791064, "marketing_expense": 840634, "net_income": 2652643, "net_profit": 1861579, "operational_expense": 3500108, "product_revenue": 2830409, "quarter": 4, "rd_expense": 730331, "revenue": 7735870, "salaries_expense": 2421652, "service_revenue": 4905461 } ], "market_conditions": { "gdp_growth": [ 0.051015293668498204, 0.03958669872171103, 0.05243373993172895, 0.04992319868392478 ], "inflation_rate": [ 0.013625028062588078, 0.01339144592052818, 0.008000856260382015, 0.009329221443546613 ], "interest_rate": [ 0.00915018090466752, 0.013505045559529152, 0.009554838100444723, 0.017561018550025082 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 91708, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 5922081, "net_revenue": 5036986, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 26372 }, { "average_project_size": 116588, "billable_hours_per_employee": 92, "client_concentration": 0.32, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 6528464, "net_revenue": 5069609, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 26542 }, { "average_project_size": 157247, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 6198452, "net_revenue": 5102444, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 26714 }, { "average_project_size": 56480, "billable_hours_per_employee": 160, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 6185737, "net_revenue": 5135491, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 26887 } ], "balance_sheet": [ { "assets": 6427479, "current_assets": 2069775, "current_liabilities": 1731534, "equity": 4608934, "fixed_assets": 4357704, "liabilities": 2894295, "long_term_liabilities": 1162761, "quarter": 1 }, { "assets": 6550187, "current_assets": 3086602, "current_liabilities": 1284556, "equity": 4737181, "fixed_assets": 3463585, "liabilities": 2961370, "long_term_liabilities": 1676814, "quarter": 2 }, { "assets": 6675237, "current_assets": 2517412, "current_liabilities": 1457922, "equity": 4690175, "fixed_assets": 4157825, "liabilities": 3029999, "long_term_liabilities": 1572077, "quarter": 3 }, { "assets": 6802675, "current_assets": 2042553, "current_liabilities": 1598820, "equity": 4815936, "fixed_assets": 4760122, "liabilities": 3100219, "long_term_liabilities": 1501399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64030, "financing_cash_flow": 144248, "investing_cash_flow": -402146, "net_cash_flow": 1053210, "operating_cash_flow": 1347921, "quarter": 1 }, { "change_in_working_capital": -84191, "financing_cash_flow": -178918, "investing_cash_flow": -216547, "net_cash_flow": 999514, "operating_cash_flow": 1457219, "quarter": 2 }, { "change_in_working_capital": 43052, "financing_cash_flow": -161037, "investing_cash_flow": -271207, "net_cash_flow": 951553, "operating_cash_flow": 1395036, "quarter": 3 }, { "change_in_working_capital": -52931, "financing_cash_flow": -111063, "investing_cash_flow": -186775, "net_cash_flow": 1364580, "operating_cash_flow": 1428846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7836643262467291, "current_ratio": 1.1953418182952227, "debt_to_equity_ratio": 0.6279749286928388, "profit_margin": 0.21357017867431038, "quarter": 1, "return_on_assets": 0.167367330177197, "return_on_equity": 0.23340538180846157 }, { "asset_turnover_ratio": 0.7739640104931356, "current_ratio": 2.4028551499506445, "debt_to_equity_ratio": 0.6251333862902853, "profit_margin": 0.2265192443835412, "quarter": 2, "return_on_assets": 0.17531774283696022, "return_on_equity": 0.2424150565494542 }, { "asset_turnover_ratio": 0.7643839462179395, "current_ratio": 1.7267124029954963, "debt_to_equity_ratio": 0.6460311182418567, "profit_margin": 0.20479146855898858, "quarter": 3, "return_on_assets": 0.15653931088888678, "return_on_equity": 0.22279275293565806 }, { "asset_turnover_ratio": 0.7549222915985255, "current_ratio": 1.2775378091342364, "debt_to_equity_ratio": 0.643741735770575, "profit_margin": 0.2168205532830259, "quarter": 4, "return_on_assets": 0.16368266895008213, "return_on_equity": 0.23120739146035163 } ], "income_statement": [ { "depreciation": 272171, "expenses": 3545958, "income_tax": 415278, "marketing_expense": 708857, "net_income": 1491028, "net_profit": 1075750, "operational_expense": 2000668, "product_revenue": 1750051, "quarter": 1, "rd_expense": 372504, "revenue": 5036986, "salaries_expense": 1449833, "service_revenue": 3286935 }, { "depreciation": 308855, "expenses": 3585870, "income_tax": 335375, "marketing_expense": 663878, "net_income": 1483739, "net_profit": 1148364, "operational_expense": 1829171, "product_revenue": 1138551, "quarter": 2, "rd_expense": 393883, "revenue": 5069609, "salaries_expense": 1374908, "service_revenue": 3931058 }, { "depreciation": 350099, "expenses": 3626232, "income_tax": 431275, "marketing_expense": 504564, "net_income": 1476212, "net_profit": 1044937, "operational_expense": 2442667, "product_revenue": 1126554, "quarter": 3, "rd_expense": 679279, "revenue": 5102444, "salaries_expense": 1286540, "service_revenue": 3975890 }, { "depreciation": 315366, "expenses": 3667049, "income_tax": 354962, "marketing_expense": 387948, "net_income": 1468442, "net_profit": 1113480, "operational_expense": 1943799, "product_revenue": 1732311, "quarter": 4, "rd_expense": 508727, "revenue": 5135491, "salaries_expense": 1387458, "service_revenue": 3403180 } ], "market_conditions": { "gdp_growth": [ 0.0486408385498442, 0.05597500358043696, 0.04543634039040918, 0.04842458556039379 ], "inflation_rate": [ 0.005164839839952799, 0.009165190868221259, 0.0017738003307097867, 0.0048457113860996565 ], "interest_rate": [ 0.013871596676646746, 0.01978282560664678, 0.016429159115071163, 0.020045439598069075 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 139521, "billable_hours_per_employee": 111, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 12881200, "net_revenue": 10858335, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 56850 }, { "average_project_size": 100981, "billable_hours_per_employee": 80, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 13526289, "net_revenue": 10882504, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 56976 }, { "average_project_size": 58346, "billable_hours_per_employee": 145, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 12043889, "net_revenue": 10906728, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 57103 }, { "average_project_size": 77059, "billable_hours_per_employee": 86, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 13876899, "net_revenue": 10931005, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 57230 } ], "balance_sheet": [ { "assets": 13466871, "current_assets": 5770159, "current_liabilities": 3099521, "equity": 10036932, "fixed_assets": 7696712, "liabilities": 5540852, "long_term_liabilities": 2441331, "quarter": 1 }, { "assets": 13905326, "current_assets": 6562467, "current_liabilities": 3067500, "equity": 10293023, "fixed_assets": 7342859, "liabilities": 5599093, "long_term_liabilities": 2531593, "quarter": 2 }, { "assets": 14358057, "current_assets": 6670202, "current_liabilities": 2494527, "equity": 10913642, "fixed_assets": 7687855, "liabilities": 5657946, "long_term_liabilities": 3163419, "quarter": 3 }, { "assets": 14825527, "current_assets": 7086524, "current_liabilities": 2907225, "equity": 11305800, "fixed_assets": 7739003, "liabilities": 5717418, "long_term_liabilities": 2810193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56300, "financing_cash_flow": 149746, "investing_cash_flow": -424939, "net_cash_flow": 2477865, "operating_cash_flow": 2653292, "quarter": 1 }, { "change_in_working_capital": 18248, "financing_cash_flow": 93700, "investing_cash_flow": -447315, "net_cash_flow": 2125615, "operating_cash_flow": 2473605, "quarter": 2 }, { "change_in_working_capital": -21672, "financing_cash_flow": -96199, "investing_cash_flow": -253727, "net_cash_flow": 2413801, "operating_cash_flow": 2757435, "quarter": 3 }, { "change_in_working_capital": -22793, "financing_cash_flow": 198869, "investing_cash_flow": -295297, "net_cash_flow": 2418514, "operating_cash_flow": 2918924, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.806299770748528, "current_ratio": 1.8616292646508927, "debt_to_equity_ratio": 0.5520463823008863, "profit_margin": 0.19440485120416712, "quarter": 1, "return_on_assets": 0.15674858695832164, "return_on_equity": 0.21031456624394784 }, { "asset_turnover_ratio": 0.782614086142245, "current_ratio": 2.139353545232274, "debt_to_equity_ratio": 0.5439697356160575, "profit_margin": 0.18256735765959747, "quarter": 2, "return_on_assets": 0.14287978577417026, "return_on_equity": 0.1930229826553385 }, { "asset_turnover_ratio": 0.7596242304930256, "current_ratio": 2.6739345775772323, "debt_to_equity_ratio": 0.5184287701575697, "profit_margin": 0.20295096751289662, "quarter": 3, "return_on_assets": 0.15416647252479915, "return_on_equity": 0.2028223942108418 }, { "asset_turnover_ratio": 0.7373097091253484, "current_ratio": 2.437556088710024, "debt_to_equity_ratio": 0.5057066284561906, "profit_margin": 0.2010511384817773, "quarter": 4, "return_on_assets": 0.14823695643331936, "return_on_equity": 0.19438615577845 } ], "income_statement": [ { "depreciation": 542379, "expenses": 8037852, "income_tax": 709570, "marketing_expense": 1116751, "net_income": 2820483, "net_profit": 2110913, "operational_expense": 5451215, "product_revenue": 4125836, "quarter": 1, "rd_expense": 1285746, "revenue": 10858335, "salaries_expense": 2929034, "service_revenue": 6732499 }, { "depreciation": 486815, "expenses": 8047633, "income_tax": 848081, "marketing_expense": 1246026, "net_income": 2834871, "net_profit": 1986790, "operational_expense": 4484437, "product_revenue": 2438249, "quarter": 2, "rd_expense": 1234875, "revenue": 10882504, "salaries_expense": 4012281, "service_revenue": 8444255 }, { "depreciation": 543904, "expenses": 8057426, "income_tax": 635771, "marketing_expense": 840455, "net_income": 2849302, "net_profit": 2213531, "operational_expense": 5432353, "product_revenue": 3412533, "quarter": 3, "rd_expense": 1490485, "revenue": 10906728, "salaries_expense": 3775632, "service_revenue": 7494195 }, { "depreciation": 721233, "expenses": 8067231, "income_tax": 666083, "marketing_expense": 1366403, "net_income": 2863774, "net_profit": 2197691, "operational_expense": 4283420, "product_revenue": 3503264, "quarter": 4, "rd_expense": 1334203, "revenue": 10931005, "salaries_expense": 2539638, "service_revenue": 7427741 } ], "market_conditions": { "gdp_growth": [ 0.03866364215310932, 0.0345448428659564, 0.031284394460223866, 0.024356311482598654 ], "inflation_rate": [ 0.0027862070813049126, 0.009906727900583317, 0.0035847535208932994, 0.005588467455167571 ], "interest_rate": [ 0.01061687495941023, 0.01272627825993469, 0.010138464189649414, 0.010293688809272127 ], "year": 2009 }, "random_event": { "description": "Harris, Coleman and Moore Introduction of New Service in 2009", "impact": -0.04, "type": "Introduction of New Service" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 194161, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 19310641, "net_revenue": 15635594, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 81862 }, { "average_project_size": 51409, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 19101595, "net_revenue": 15646079, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 81917 }, { "average_project_size": 199723, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 17380432, "net_revenue": 15656572, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 81972 }, { "average_project_size": 167520, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 20021036, "net_revenue": 15667072, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 82027 } ], "balance_sheet": [ { "assets": 23425230, "current_assets": 7145514, "current_liabilities": 5641031, "equity": 17690762, "fixed_assets": 16279716, "liabilities": 10126081, "long_term_liabilities": 4485050, "quarter": 1 }, { "assets": 23741969, "current_assets": 9671509, "current_liabilities": 4696250, "equity": 17843032, "fixed_assets": 14070460, "liabilities": 10243546, "long_term_liabilities": 5547296, "quarter": 2 }, { "assets": 24062992, "current_assets": 8160499, "current_liabilities": 4221929, "equity": 18136583, "fixed_assets": 15902493, "liabilities": 10362374, "long_term_liabilities": 6140445, "quarter": 3 }, { "assets": 24388354, "current_assets": 11548594, "current_liabilities": 6080094, "equity": 17971896, "fixed_assets": 12839760, "liabilities": 10482580, "long_term_liabilities": 4402486, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26258, "financing_cash_flow": -94926, "investing_cash_flow": -430643, "net_cash_flow": 5155463, "operating_cash_flow": 5348652, "quarter": 1 }, { "change_in_working_capital": -20255, "financing_cash_flow": -129367, "investing_cash_flow": -465092, "net_cash_flow": 4809608, "operating_cash_flow": 5188069, "quarter": 2 }, { "change_in_working_capital": 43810, "financing_cash_flow": 155853, "investing_cash_flow": -417134, "net_cash_flow": 4939799, "operating_cash_flow": 5402058, "quarter": 3 }, { "change_in_working_capital": 65460, "financing_cash_flow": 83427, "investing_cash_flow": -344365, "net_cash_flow": 4250100, "operating_cash_flow": 4733492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6674681102384054, "current_ratio": 1.266703551177081, "debt_to_equity_ratio": 0.5723937159970837, "profit_margin": 0.28087279575051644, "quarter": 1, "return_on_assets": 0.1874736341969748, "return_on_equity": 0.24824329217701308 }, { "asset_turnover_ratio": 0.6590051145294646, "current_ratio": 2.0594110194303967, "debt_to_equity_ratio": 0.574092228271518, "profit_margin": 0.27768036963126674, "quarter": 2, "return_on_assets": 0.18299278379143702, "return_on_equity": 0.24349051215062553 }, { "asset_turnover_ratio": 0.6506494287992116, "current_ratio": 1.9328839968649403, "debt_to_equity_ratio": 0.5713520567793834, "profit_margin": 0.2833292626253052, "quarter": 3, "return_on_assets": 0.18434802288925667, "return_on_equity": 0.24458659053913298 }, { "asset_turnover_ratio": 0.6423997289854002, "current_ratio": 1.8994104367465372, "debt_to_equity_ratio": 0.5832762441981636, "profit_margin": 0.2595329874018579, "quarter": 4, "return_on_assets": 0.16672392076972475, "return_on_equity": 0.22624891664185015 } ], "income_statement": [ { "depreciation": 957039, "expenses": 9711606, "income_tax": 1532375, "marketing_expense": 1133404, "net_income": 5923988, "net_profit": 4391613, "operational_expense": 5802519, "product_revenue": 5544803, "quarter": 1, "rd_expense": 1885890, "revenue": 15635594, "salaries_expense": 2917949, "service_revenue": 10090791 }, { "depreciation": 843460, "expenses": 9761010, "income_tax": 1540460, "marketing_expense": 1544439, "net_income": 5885069, "net_profit": 4344609, "operational_expense": 5019188, "product_revenue": 3699050, "quarter": 2, "rd_expense": 1594508, "revenue": 15646079, "salaries_expense": 4600889, "service_revenue": 11947029 }, { "depreciation": 966093, "expenses": 9810666, "income_tax": 1409941, "marketing_expense": 1223733, "net_income": 5845906, "net_profit": 4435965, "operational_expense": 6836285, "product_revenue": 4116134, "quarter": 3, "rd_expense": 1422414, "revenue": 15656572, "salaries_expense": 3863122, "service_revenue": 11540438 }, { "depreciation": 667370, "expenses": 9860575, "income_tax": 1740375, "marketing_expense": 1167690, "net_income": 5806497, "net_profit": 4066122, "operational_expense": 5641494, "product_revenue": 3170280, "quarter": 4, "rd_expense": 991686, "revenue": 15667072, "salaries_expense": 3341830, "service_revenue": 12496792 } ], "market_conditions": { "gdp_growth": [ 0.04130097514743711, 0.04656242065719869, 0.028498196997551316, 0.03277313916509419 ], "inflation_rate": [ 0.01070592010875758, 0.007989355317061388, 0.008034257442302052, 0.003624429237752771 ], "interest_rate": [ 0.016093459545119374, 0.018977941836741216, 0.01848376643131731, 0.014357932521919432 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 183638, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 13332815, "net_revenue": 10534569, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 55155 }, { "average_project_size": 169260, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 12678355, "net_revenue": 10630050, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 55655 }, { "average_project_size": 62349, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 12479667, "net_revenue": 10726396, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 56159 }, { "average_project_size": 119268, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 12484779, "net_revenue": 10823616, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 56668 } ], "balance_sheet": [ { "assets": 10582877, "current_assets": 4816353, "current_liabilities": 2228954, "equity": 7280696, "fixed_assets": 5766524, "liabilities": 5422801, "long_term_liabilities": 3193847, "quarter": 1 }, { "assets": 10817423, "current_assets": 5307360, "current_liabilities": 2969383, "equity": 7525523, "fixed_assets": 5510063, "liabilities": 5469232, "long_term_liabilities": 2499849, "quarter": 2 }, { "assets": 11057167, "current_assets": 5453596, "current_liabilities": 3055560, "equity": 7695317, "fixed_assets": 5603571, "liabilities": 5516061, "long_term_liabilities": 2460501, "quarter": 3 }, { "assets": 11302224, "current_assets": 4658894, "current_liabilities": 2686678, "equity": 7958103, "fixed_assets": 6643330, "liabilities": 5563291, "long_term_liabilities": 2876613, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65959, "financing_cash_flow": 153648, "investing_cash_flow": -413067, "net_cash_flow": 1821465, "operating_cash_flow": 2524220, "quarter": 1 }, { "change_in_working_capital": 12902, "financing_cash_flow": -160587, "investing_cash_flow": -461709, "net_cash_flow": 2050780, "operating_cash_flow": 2630759, "quarter": 2 }, { "change_in_working_capital": 22472, "financing_cash_flow": 158901, "investing_cash_flow": -347808, "net_cash_flow": 2216118, "operating_cash_flow": 2689077, "quarter": 3 }, { "change_in_working_capital": -10535, "financing_cash_flow": 15959, "investing_cash_flow": -153738, "net_cash_flow": 2553356, "operating_cash_flow": 2707275, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9954352677443006, "current_ratio": 2.160813098879564, "debt_to_equity_ratio": 0.7448190392786623, "profit_margin": 0.20130106889043112, "quarter": 1, "return_on_assets": 0.2003821834081602, "return_on_equity": 0.29126610972357586 }, { "asset_turnover_ratio": 0.9826785917496247, "current_ratio": 1.7873612127502583, "debt_to_equity_ratio": 0.7267577283332999, "profit_margin": 0.20482801115705007, "quarter": 2, "return_on_assets": 0.20128010155468637, "return_on_equity": 0.28932633652172746 }, { "asset_turnover_ratio": 0.9700853753949814, "current_ratio": 1.7848106402754322, "debt_to_equity_ratio": 0.716807507734899, "profit_margin": 0.20083269347877888, "quarter": 3, "return_on_assets": 0.19482485884494644, "return_on_equity": 0.2799379154880819 }, { "asset_turnover_ratio": 0.9576536440969494, "current_ratio": 1.7340723376601141, "debt_to_equity_ratio": 0.6990725050932364, "profit_margin": 0.2050303706266002, "quarter": 4, "return_on_assets": 0.19634808158111183, "return_on_equity": 0.27885665717068503 } ], "income_statement": [ { "depreciation": 403600, "expenses": 7707270, "income_tax": 706679, "marketing_expense": 895902, "net_income": 2827299, "net_profit": 2120620, "operational_expense": 5354727, "product_revenue": 4019751, "quarter": 1, "rd_expense": 1291610, "revenue": 10534569, "salaries_expense": 2927639, "service_revenue": 6514818 }, { "depreciation": 453427, "expenses": 7760673, "income_tax": 692045, "marketing_expense": 1143030, "net_income": 2869377, "net_profit": 2177332, "operational_expense": 5067932, "product_revenue": 3051565, "quarter": 2, "rd_expense": 1449530, "revenue": 10630050, "salaries_expense": 3256514, "service_revenue": 7578485 }, { "depreciation": 534866, "expenses": 7814446, "income_tax": 757739, "marketing_expense": 1052731, "net_income": 2911950, "net_profit": 2154211, "operational_expense": 4116125, "product_revenue": 4023064, "quarter": 3, "rd_expense": 1222316, "revenue": 10726396, "salaries_expense": 3699355, "service_revenue": 6703332 }, { "depreciation": 488105, "expenses": 7868591, "income_tax": 735855, "marketing_expense": 1367302, "net_income": 2955025, "net_profit": 2219170, "operational_expense": 5227223, "product_revenue": 3136348, "quarter": 4, "rd_expense": 1553267, "revenue": 10823616, "salaries_expense": 2984811, "service_revenue": 7687268 } ], "market_conditions": { "gdp_growth": [ 0.05206172502576912, 0.05218354993428345, 0.05717376833652777, 0.05247067683951405 ], "inflation_rate": [ 0.00593679258931157, 0.00813369471358018, 0.004455203729497592, 0.0035936489808976032 ], "interest_rate": [ 0.006927254037641058, 0.0069290172991098254, 0.006296728433171586, 0.011504639957758661 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 63391, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 17064612, "net_revenue": 13220310, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 69216 }, { "average_project_size": 65160, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 16965549, "net_revenue": 13231096, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 69273 }, { "average_project_size": 163425, "billable_hours_per_employee": 143, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 15714640, "net_revenue": 13241892, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 69329 }, { "average_project_size": 154795, "billable_hours_per_employee": 114, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 15279349, "net_revenue": 13252697, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 69386 } ], "balance_sheet": [ { "assets": 18163273, "current_assets": 8362208, "current_liabilities": 5431826, "equity": 11565116, "fixed_assets": 9801065, "liabilities": 9328094, "long_term_liabilities": 3896268, "quarter": 1 }, { "assets": 18585107, "current_assets": 7809941, "current_liabilities": 4430767, "equity": 11934682, "fixed_assets": 10775166, "liabilities": 9432509, "long_term_liabilities": 5001742, "quarter": 2 }, { "assets": 19016737, "current_assets": 6488111, "current_liabilities": 4364491, "equity": 12491434, "fixed_assets": 12528626, "liabilities": 9538093, "long_term_liabilities": 5173602, "quarter": 3 }, { "assets": 19458392, "current_assets": 6088577, "current_liabilities": 4617926, "equity": 12833933, "fixed_assets": 13369815, "liabilities": 9644858, "long_term_liabilities": 5026932, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58093, "financing_cash_flow": -85848, "investing_cash_flow": -359537, "net_cash_flow": 3149585, "operating_cash_flow": 3552337, "quarter": 1 }, { "change_in_working_capital": -12181, "financing_cash_flow": -118374, "investing_cash_flow": -193619, "net_cash_flow": 2792490, "operating_cash_flow": 3348629, "quarter": 2 }, { "change_in_working_capital": -18109, "financing_cash_flow": 14597, "investing_cash_flow": -186881, "net_cash_flow": 3167225, "operating_cash_flow": 3779937, "quarter": 3 }, { "change_in_working_capital": -64924, "financing_cash_flow": -96753, "investing_cash_flow": -165286, "net_cash_flow": 3365539, "operating_cash_flow": 3657821, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7278594557269497, "current_ratio": 1.5394837758057787, "debt_to_equity_ratio": 0.8065715899434126, "profit_margin": 0.20649568731746834, "quarter": 1, "return_on_assets": 0.15029983858085488, "return_on_equity": 0.23604925363481005 }, { "asset_turnover_ratio": 0.7119192803140708, "current_ratio": 1.7626611825898315, "debt_to_equity_ratio": 0.7903443929214033, "profit_margin": 0.21026859755231161, "quarter": 2, "return_on_assets": 0.14969426864209068, "return_on_equity": 0.23310918548143972 }, { "asset_turnover_ratio": 0.6963282922827402, "current_ratio": 1.486567620370852, "debt_to_equity_ratio": 0.7635706997291104, "profit_margin": 0.2275196021837363, "quarter": 3, "return_on_assets": 0.1584283360494495, "return_on_equity": 0.2411884816427001 }, { "asset_turnover_ratio": 0.6810787345634727, "current_ratio": 1.3184656921743658, "debt_to_equity_ratio": 0.7515122605050221, "profit_margin": 0.22790825142987875, "quarter": 4, "return_on_assets": 0.1552234634804356, "return_on_equity": 0.23534476921455022 } ], "income_statement": [ { "depreciation": 822400, "expenses": 9528522, "income_tax": 961851, "marketing_expense": 1218335, "net_income": 3691788, "net_profit": 2729937, "operational_expense": 4942378, "product_revenue": 2988660, "quarter": 1, "rd_expense": 1008234, "revenue": 13220310, "salaries_expense": 4600367, "service_revenue": 10231650 }, { "depreciation": 566545, "expenses": 9497106, "income_tax": 951906, "marketing_expense": 1722080, "net_income": 3733990, "net_profit": 2782084, "operational_expense": 5762345, "product_revenue": 5280856, "quarter": 2, "rd_expense": 1265906, "revenue": 13231096, "salaries_expense": 4030822, "service_revenue": 7950240 }, { "depreciation": 767147, "expenses": 9465793, "income_tax": 763309, "marketing_expense": 1735410, "net_income": 3776099, "net_profit": 3012790, "operational_expense": 6610371, "product_revenue": 5145739, "quarter": 3, "rd_expense": 1385738, "revenue": 13241892, "salaries_expense": 3751416, "service_revenue": 8096153 }, { "depreciation": 637422, "expenses": 9434584, "income_tax": 797714, "marketing_expense": 1634127, "net_income": 3818113, "net_profit": 3020399, "operational_expense": 5054663, "product_revenue": 4203028, "quarter": 4, "rd_expense": 1446214, "revenue": 13252697, "salaries_expense": 3404325, "service_revenue": 9049669 } ], "market_conditions": { "gdp_growth": [ 0.03894369081937895, 0.03345287084343542, 0.04180250268969984, 0.03671958936550537 ], "inflation_rate": [ 0.006015074092224952, 0.0039670361079284944, 0.009939971022396802, 0.0023717561667651018 ], "interest_rate": [ 0.02062941083340692, 0.01576160242750329, 0.013925571500462215, 0.02084252227742901 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 166463, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 8139944, "net_revenue": 6678861, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 34968 }, { "average_project_size": 112963, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 7650557, "net_revenue": 6740422, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 35290 }, { "average_project_size": 100157, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 7690388, "net_revenue": 6802551, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 35615 }, { "average_project_size": 106019, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 7580265, "net_revenue": 6865253, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 35944 } ], "balance_sheet": [ { "assets": 6897022, "current_assets": 3114551, "current_liabilities": 1898463, "equity": 5143998, "fixed_assets": 3782471, "liabilities": 3456398, "long_term_liabilities": 1557935, "quarter": 1 }, { "assets": 7076279, "current_assets": 3212352, "current_liabilities": 1438268, "equity": 5119385, "fixed_assets": 3863927, "liabilities": 3552682, "long_term_liabilities": 2114414, "quarter": 2 }, { "assets": 7260194, "current_assets": 3246274, "current_liabilities": 1855740, "equity": 5247464, "fixed_assets": 4013920, "liabilities": 3651648, "long_term_liabilities": 1795908, "quarter": 3 }, { "assets": 7448890, "current_assets": 3053257, "current_liabilities": 1556080, "equity": 5321100, "fixed_assets": 4395633, "liabilities": 3753370, "long_term_liabilities": 2197290, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81840, "financing_cash_flow": -60225, "investing_cash_flow": -251168, "net_cash_flow": 1703461, "operating_cash_flow": 2014158, "quarter": 1 }, { "change_in_working_capital": -87227, "financing_cash_flow": 97252, "investing_cash_flow": -339877, "net_cash_flow": 1430903, "operating_cash_flow": 1910826, "quarter": 2 }, { "change_in_working_capital": 84772, "financing_cash_flow": -144796, "investing_cash_flow": -288669, "net_cash_flow": 1725675, "operating_cash_flow": 1968151, "quarter": 3 }, { "change_in_working_capital": -36771, "financing_cash_flow": -39466, "investing_cash_flow": -247168, "net_cash_flow": 1486776, "operating_cash_flow": 2011105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9683688119307144, "current_ratio": 1.6405644987550456, "debt_to_equity_ratio": 0.6719283327870657, "profit_margin": 0.2550395943260385, "quarter": 1, "return_on_assets": 0.2469723889527973, "return_on_equity": 0.3311381536306974 }, { "asset_turnover_ratio": 0.95253762606025, "current_ratio": 2.233486387794208, "debt_to_equity_ratio": 0.6939665604364587, "profit_margin": 0.23674897506417253, "quarter": 2, "return_on_assets": 0.22551230667982425, "return_on_equity": 0.3117147860534029 }, { "asset_turnover_ratio": 0.9369654584987673, "current_ratio": 1.7493150980201968, "debt_to_equity_ratio": 0.6958881471125862, "profit_margin": 0.24092696989702833, "quarter": 3, "return_on_assets": 0.2257402488142879, "return_on_equity": 0.31232572534085035 }, { "asset_turnover_ratio": 0.9216477891336831, "current_ratio": 1.962146547735335, "debt_to_equity_ratio": 0.7053748285129015, "profit_margin": 0.23678369901298613, "quarter": 4, "return_on_assets": 0.2182311726982141, "return_on_equity": 0.3054969837063765 } ], "income_statement": [ { "depreciation": 310784, "expenses": 4495841, "income_tax": 479646, "marketing_expense": 844045, "net_income": 2183020, "net_profit": 1703374, "operational_expense": 2446437, "product_revenue": 2478738, "quarter": 1, "rd_expense": 467201, "revenue": 6678861, "salaries_expense": 2199999, "service_revenue": 4200123 }, { "depreciation": 315038, "expenses": 4534146, "income_tax": 610488, "marketing_expense": 654769, "net_income": 2206276, "net_profit": 1595788, "operational_expense": 2417842, "product_revenue": 2316866, "quarter": 2, "rd_expense": 828795, "revenue": 6740422, "salaries_expense": 1524912, "service_revenue": 4423556 }, { "depreciation": 329233, "expenses": 4572778, "income_tax": 590855, "marketing_expense": 770694, "net_income": 2229773, "net_profit": 1638918, "operational_expense": 3125600, "product_revenue": 2579811, "quarter": 3, "rd_expense": 879185, "revenue": 6802551, "salaries_expense": 1535090, "service_revenue": 4222740 }, { "depreciation": 385525, "expenses": 4611740, "income_tax": 627933, "marketing_expense": 782411, "net_income": 2253513, "net_profit": 1625580, "operational_expense": 3212313, "product_revenue": 2623497, "quarter": 4, "rd_expense": 738580, "revenue": 6865253, "salaries_expense": 1463879, "service_revenue": 4241756 } ], "market_conditions": { "gdp_growth": [ 0.04580851862430953, 0.057743359632202944, 0.05602077445431366, 0.05035473441076188 ], "inflation_rate": [ 0.005965050461997945, 0.0034988401596268504, 0.009749603509319325, 0.009185924939611255 ], "interest_rate": [ 0.017485664223874292, 0.020997664595852446, 0.016237632968828814, 0.02233684424543379 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 121431, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 24002378, "net_revenue": 18492469, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 96819 }, { "average_project_size": 187465, "billable_hours_per_employee": 94, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 23433674, "net_revenue": 18515348, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 96939 }, { "average_project_size": 63564, "billable_hours_per_employee": 89, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 22113733, "net_revenue": 18538256, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 97059 }, { "average_project_size": 77192, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 23588389, "net_revenue": 18561192, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 97179 } ], "balance_sheet": [ { "assets": 24762019, "current_assets": 10624321, "current_liabilities": 6345333, "equity": 16306243, "fixed_assets": 14137698, "liabilities": 11718951, "long_term_liabilities": 5373618, "quarter": 1 }, { "assets": 25588986, "current_assets": 8194182, "current_liabilities": 7042615, "equity": 16776879, "fixed_assets": 17394804, "liabilities": 11829229, "long_term_liabilities": 4786614, "quarter": 2 }, { "assets": 26443572, "current_assets": 9831294, "current_liabilities": 6883354, "equity": 17891718, "fixed_assets": 16612278, "liabilities": 11940545, "long_term_liabilities": 5057191, "quarter": 3 }, { "assets": 27326697, "current_assets": 11477034, "current_liabilities": 6009065, "equity": 18610923, "fixed_assets": 15849663, "liabilities": 12052908, "long_term_liabilities": 6043843, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81996, "financing_cash_flow": -128048, "investing_cash_flow": -253080, "net_cash_flow": 3573919, "operating_cash_flow": 4011249, "quarter": 1 }, { "change_in_working_capital": 26252, "financing_cash_flow": -141828, "investing_cash_flow": -175554, "net_cash_flow": 3670160, "operating_cash_flow": 4257373, "quarter": 2 }, { "change_in_working_capital": -11105, "financing_cash_flow": 176558, "investing_cash_flow": -469344, "net_cash_flow": 4243414, "operating_cash_flow": 4580464, "quarter": 3 }, { "change_in_working_capital": 28130, "financing_cash_flow": -139813, "investing_cash_flow": -124082, "net_cash_flow": 3898561, "operating_cash_flow": 4199573, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7468078027078486, "current_ratio": 1.6743520001235555, "debt_to_equity_ratio": 0.7186787906938465, "profit_margin": 0.17645967123157, "quarter": 1, "return_on_assets": 0.13178145933899815, "return_on_equity": 0.2001181388011941 }, { "asset_turnover_ratio": 0.7235670846824489, "current_ratio": 1.1635141208201782, "debt_to_equity_ratio": 0.7050911555122976, "profit_margin": 0.1629524867693548, "quarter": 2, "return_on_assets": 0.1179070557934574, "return_on_equity": 0.17983809741966905 }, { "asset_turnover_ratio": 0.7010496161411174, "current_ratio": 1.4282708691140975, "debt_to_equity_ratio": 0.6673783367254056, "profit_margin": 0.18279448724842293, "quarter": 3, "return_on_assets": 0.12814800511821928, "return_on_equity": 0.18939997824691848 }, { "asset_turnover_ratio": 0.6792329127812263, "current_ratio": 1.9099533787702412, "debt_to_equity_ratio": 0.6476254831638388, "profit_margin": 0.17979093153069048, "quarter": 4, "return_on_assets": 0.12211991811524094, "return_on_equity": 0.17931050491155115 } ], "income_statement": [ { "depreciation": 748074, "expenses": 14169977, "income_tax": 1059317, "marketing_expense": 1461911, "net_income": 4322492, "net_profit": 3263175, "operational_expense": 7289498, "product_revenue": 4994174, "quarter": 1, "rd_expense": 2358531, "revenue": 18492469, "salaries_expense": 6961552, "service_revenue": 13498295 }, { "depreciation": 1240251, "expenses": 14207930, "income_tax": 1290296, "marketing_expense": 2700161, "net_income": 4307418, "net_profit": 3017122, "operational_expense": 8688669, "product_revenue": 3907239, "quarter": 2, "rd_expense": 2728878, "revenue": 18515348, "salaries_expense": 5299331, "service_revenue": 14608109 }, { "depreciation": 1191773, "expenses": 14245986, "income_tax": 903579, "marketing_expense": 2023338, "net_income": 4292270, "net_profit": 3388691, "operational_expense": 9564095, "product_revenue": 6925322, "quarter": 3, "rd_expense": 2285962, "revenue": 18538256, "salaries_expense": 5886592, "service_revenue": 11612934 }, { "depreciation": 862439, "expenses": 14284143, "income_tax": 939915, "marketing_expense": 2048103, "net_income": 4277049, "net_profit": 3337134, "operational_expense": 8069814, "product_revenue": 4550257, "quarter": 4, "rd_expense": 1791616, "revenue": 18561192, "salaries_expense": 4328336, "service_revenue": 14010935 } ], "market_conditions": { "gdp_growth": [ 0.054970850919868766, 0.056964150816492094, 0.055064487993174406, 0.05492808250543933 ], "inflation_rate": [ 0.008099201312352651, 0.005604954934030317, 0.008387184688390385, 0.006057265565053944 ], "interest_rate": [ 0.011187434355243286, 0.017352534816074388, 0.012357415246437882, 0.010770055618318468 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 140838, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 21846192, "net_revenue": 19305009, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 101073 }, { "average_project_size": 176919, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 24663689, "net_revenue": 19360523, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 101364 }, { "average_project_size": 92726, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 22425165, "net_revenue": 19416196, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 101655 }, { "average_project_size": 63860, "billable_hours_per_employee": 127, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 22097504, "net_revenue": 19472030, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 101948 } ], "balance_sheet": [ { "assets": 20616696, "current_assets": 7579670, "current_liabilities": 3584102, "equity": 16882332, "fixed_assets": 13037026, "liabilities": 8280077, "long_term_liabilities": 4695975, "quarter": 1 }, { "assets": 20921758, "current_assets": 7020456, "current_liabilities": 4360053, "equity": 17235184, "fixed_assets": 13901302, "liabilities": 8405522, "long_term_liabilities": 4045469, "quarter": 2 }, { "assets": 21231334, "current_assets": 9829790, "current_liabilities": 4014247, "equity": 17433290, "fixed_assets": 11401544, "liabilities": 8532868, "long_term_liabilities": 4518621, "quarter": 3 }, { "assets": 21545491, "current_assets": 10177377, "current_liabilities": 4375779, "equity": 17429784, "fixed_assets": 11368114, "liabilities": 8662143, "long_term_liabilities": 4286364, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1836, "financing_cash_flow": 56730, "investing_cash_flow": -284044, "net_cash_flow": 5584432, "operating_cash_flow": 5709787, "quarter": 1 }, { "change_in_working_capital": 47515, "financing_cash_flow": 96220, "investing_cash_flow": -325769, "net_cash_flow": 5623926, "operating_cash_flow": 5709145, "quarter": 2 }, { "change_in_working_capital": 64822, "financing_cash_flow": 45723, "investing_cash_flow": -194876, "net_cash_flow": 5349239, "operating_cash_flow": 5890695, "quarter": 3 }, { "change_in_working_capital": 28916, "financing_cash_flow": -130583, "investing_cash_flow": -273085, "net_cash_flow": 5184205, "operating_cash_flow": 5808875, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9363774389456002, "current_ratio": 2.1148030943315788, "debt_to_equity_ratio": 0.4904581310212357, "profit_margin": 0.23546805909284996, "quarter": 1, "return_on_assets": 0.22048697812685408, "return_on_equity": 0.269258595317282 }, { "asset_turnover_ratio": 0.9253774467709645, "current_ratio": 1.61017675702566, "debt_to_equity_ratio": 0.4876955186553274, "profit_margin": 0.24374072952471376, "quarter": 2, "return_on_assets": 0.22555217396167188, "return_on_equity": 0.27379736706031105 }, { "asset_turnover_ratio": 0.9145066438123954, "current_ratio": 2.4487257510561755, "debt_to_equity_ratio": 0.4894582720760109, "profit_margin": 0.24385950780472138, "quarter": 3, "return_on_assets": 0.2230111400442384, "return_on_equity": 0.27159669804150566 }, { "asset_turnover_ratio": 0.9037635763325143, "current_ratio": 2.3258434669575405, "debt_to_equity_ratio": 0.49697362858885685, "profit_margin": 0.2334854660762129, "quarter": 4, "return_on_assets": 0.21101565984270212, "return_on_equity": 0.2608429341407788 } ], "income_statement": [ { "depreciation": 1164074, "expenses": 13033767, "income_tax": 1725529, "marketing_expense": 1375319, "net_income": 6271242, "net_profit": 4545713, "operational_expense": 7173090, "product_revenue": 7147086, "quarter": 1, "rd_expense": 1673646, "revenue": 19305009, "salaries_expense": 3963083, "service_revenue": 12157923 }, { "depreciation": 990197, "expenses": 13138068, "income_tax": 1503507, "marketing_expense": 1646888, "net_income": 6222455, "net_profit": 4718948, "operational_expense": 6644399, "product_revenue": 4999609, "quarter": 2, "rd_expense": 1820492, "revenue": 19360523, "salaries_expense": 4487853, "service_revenue": 14360914 }, { "depreciation": 1155871, "expenses": 13243203, "income_tax": 1438169, "marketing_expense": 1463086, "net_income": 6172993, "net_profit": 4734824, "operational_expense": 7958761, "product_revenue": 6270251, "quarter": 3, "rd_expense": 1623771, "revenue": 19416196, "salaries_expense": 5469884, "service_revenue": 13145945 }, { "depreciation": 1262439, "expenses": 13349181, "income_tax": 1576413, "marketing_expense": 2089578, "net_income": 6122849, "net_profit": 4546436, "operational_expense": 6839601, "product_revenue": 4675246, "quarter": 4, "rd_expense": 1539671, "revenue": 19472030, "salaries_expense": 5512525, "service_revenue": 14796784 } ], "market_conditions": { "gdp_growth": [ 0.030733909846072455, 0.046319238865936474, 0.03744404486065764, 0.041918715536785514 ], "inflation_rate": [ 0.007579333880085831, 0.00587657355802289, 0.0023926409840393575, 0.007858336915421071 ], "interest_rate": [ 0.02119709591944261, 0.019861237957919723, 0.015987782164183204, 0.020841202136157855 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2006, "industry": "Advertising", "location": "Bradleyland", "name": "Williams PLC", "num_employees": 277, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.williamsplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 141715, "billable_hours_per_employee": 82, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 14897462, "net_revenue": 11472130, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 41416 }, { "average_project_size": 145504, "billable_hours_per_employee": 96, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 14374784, "net_revenue": 11332610, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 40912 }, { "average_project_size": 171622, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 12449862, "net_revenue": 11194787, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 40414 }, { "average_project_size": 69726, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 13763829, "net_revenue": 11058641, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 39923 } ], "balance_sheet": [ { "assets": 11759666, "current_assets": 4067182, "current_liabilities": 3930337, "equity": 8169518, "fixed_assets": 7692484, "liabilities": 7028761, "long_term_liabilities": 3098424, "quarter": 1 }, { "assets": 12119798, "current_assets": 5378068, "current_liabilities": 4146831, "equity": 8174713, "fixed_assets": 6741730, "liabilities": 7220180, "long_term_liabilities": 3073349, "quarter": 2 }, { "assets": 12490960, "current_assets": 5439991, "current_liabilities": 4434121, "equity": 8190781, "fixed_assets": 7050969, "liabilities": 7416812, "long_term_liabilities": 2982691, "quarter": 3 }, { "assets": 12873488, "current_assets": 6273500, "current_liabilities": 3269213, "equity": 8448598, "fixed_assets": 6599988, "liabilities": 7618799, "long_term_liabilities": 4349586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3261, "financing_cash_flow": 172810, "investing_cash_flow": -491807, "net_cash_flow": 3644487, "operating_cash_flow": 4101238, "quarter": 1 }, { "change_in_working_capital": 94763, "financing_cash_flow": 167943, "investing_cash_flow": -486686, "net_cash_flow": 3809250, "operating_cash_flow": 3865010, "quarter": 2 }, { "change_in_working_capital": 79152, "financing_cash_flow": 128236, "investing_cash_flow": -425638, "net_cash_flow": 3572284, "operating_cash_flow": 3603569, "quarter": 3 }, { "change_in_working_capital": 48118, "financing_cash_flow": 188385, "investing_cash_flow": -392992, "net_cash_flow": 3141577, "operating_cash_flow": 3704108, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9755489654212969, "current_ratio": 1.034817625053526, "debt_to_equity_ratio": 0.8603642222221678, "profit_margin": 0.2997362303251445, "quarter": 1, "return_on_assets": 0.29240736939297424, "return_on_equity": 0.4209076961455988 }, { "asset_turnover_ratio": 0.935049412539714, "current_ratio": 1.2969103394857422, "debt_to_equity_ratio": 0.8832334541897678, "profit_margin": 0.2889974154232785, "quarter": 2, "return_on_assets": 0.27022686351703223, "return_on_equity": 0.4006373067776202 }, { "asset_turnover_ratio": 0.8962311143418921, "current_ratio": 1.2268476660875967, "debt_to_equity_ratio": 0.9055073014404853, "profit_margin": 0.278400384035891, "quarter": 3, "return_on_assets": 0.2495110864176973, "return_on_equity": 0.3805049848115827 }, { "asset_turnover_ratio": 0.8590244539785954, "current_ratio": 1.9189633713067946, "debt_to_equity_ratio": 0.9017826389656604, "profit_margin": 0.28881568720785855, "quarter": 4, "return_on_assets": 0.24809973800418347, "return_on_equity": 0.3780401197926567 } ], "income_statement": [ { "depreciation": 662625, "expenses": 7087250, "income_tax": 946267, "marketing_expense": 1317758, "net_income": 4384880, "net_profit": 3438613, "operational_expense": 4457933, "product_revenue": 2636018, "quarter": 1, "rd_expense": 1127204, "revenue": 11472130, "salaries_expense": 2420046, "service_revenue": 8836112 }, { "depreciation": 589915, "expenses": 6987285, "income_tax": 1070230, "marketing_expense": 1293255, "net_income": 4345325, "net_profit": 3275095, "operational_expense": 4581070, "product_revenue": 3715915, "quarter": 2, "rd_expense": 825800, "revenue": 11332610, "salaries_expense": 2283009, "service_revenue": 7616695 }, { "depreciation": 486936, "expenses": 6888731, "income_tax": 1189423, "marketing_expense": 1274161, "net_income": 4306056, "net_profit": 3116633, "operational_expense": 4101632, "product_revenue": 3776790, "quarter": 3, "rd_expense": 1093644, "revenue": 11194787, "salaries_expense": 3388297, "service_revenue": 7417997 }, { "depreciation": 510199, "expenses": 6791567, "income_tax": 1073165, "marketing_expense": 734094, "net_income": 4267074, "net_profit": 3193909, "operational_expense": 3522394, "product_revenue": 2261699, "quarter": 4, "rd_expense": 1052069, "revenue": 11058641, "salaries_expense": 2067569, "service_revenue": 8796942 } ], "market_conditions": { "gdp_growth": [ -0.016976185887903623, -0.01111672649015634, -0.016039478413119562, -0.01952564358850347 ], "inflation_rate": [ 0.024542735985556095, 0.020809867894913573, 0.019023659679060563, 0.01877346204903913 ], "interest_rate": [ 0.06334578479852247, 0.06370839479691344, 0.06337827879177534, 0.05847220218413733 ], "year": 2006 }, "random_event": { "description": "Williams PLC Economic Slowdown Impact in 2006", "impact": 0.03, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 136477, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 14776170, "net_revenue": 12360792, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 44624 }, { "average_project_size": 70599, "billable_hours_per_employee": 139, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 14873121, "net_revenue": 12154368, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 43879 }, { "average_project_size": 91936, "billable_hours_per_employee": 159, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 15278097, "net_revenue": 11951392, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 43146 }, { "average_project_size": 51137, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 13241587, "net_revenue": 11751805, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 42425 } ], "balance_sheet": [ { "assets": 13501824, "current_assets": 6255496, "current_liabilities": 3958568, "equity": 8980189, "fixed_assets": 7246328, "liabilities": 7089955, "long_term_liabilities": 3131387, "quarter": 1 }, { "assets": 13681616, "current_assets": 6022058, "current_liabilities": 2935238, "equity": 8908909, "fixed_assets": 7659558, "liabilities": 7290386, "long_term_liabilities": 4355148, "quarter": 2 }, { "assets": 13863802, "current_assets": 4205624, "current_liabilities": 3538587, "equity": 9064009, "fixed_assets": 9658178, "liabilities": 7496484, "long_term_liabilities": 3957897, "quarter": 3 }, { "assets": 14048413, "current_assets": 6171937, "current_liabilities": 4196594, "equity": 8912597, "fixed_assets": 7876476, "liabilities": 7708408, "long_term_liabilities": 3511814, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74478, "financing_cash_flow": -193318, "investing_cash_flow": -122273, "net_cash_flow": 2514396, "operating_cash_flow": 3021633, "quarter": 1 }, { "change_in_working_capital": 5457, "financing_cash_flow": -123675, "investing_cash_flow": -298212, "net_cash_flow": 3202262, "operating_cash_flow": 3239936, "quarter": 2 }, { "change_in_working_capital": -6441, "financing_cash_flow": 43144, "investing_cash_flow": -242559, "net_cash_flow": 2692196, "operating_cash_flow": 3234607, "quarter": 3 }, { "change_in_working_capital": -47437, "financing_cash_flow": -162205, "investing_cash_flow": -474396, "net_cash_flow": 3099615, "operating_cash_flow": 3168794, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9154905292795995, "current_ratio": 1.5802421481707527, "debt_to_equity_ratio": 0.7895106662009007, "profit_margin": 0.20777956622844232, "quarter": 1, "return_on_assets": 0.19022022505996228, "return_on_equity": 0.28599843499953065 }, { "asset_turnover_ratio": 0.8883722507633601, "current_ratio": 2.051642149631478, "debt_to_equity_ratio": 0.8183253415204937, "profit_margin": 0.20714190980559416, "quarter": 2, "return_on_assets": 0.18401912464141662, "return_on_equity": 0.28260239272844745 }, { "asset_turnover_ratio": 0.8620573202069678, "current_ratio": 1.1885037728336199, "debt_to_equity_ratio": 0.8270605203503218, "profit_margin": 0.22563823527836757, "quarter": 3, "return_on_assets": 0.19451309244029885, "return_on_equity": 0.2975163638959317 }, { "asset_turnover_ratio": 0.8365218904085465, "current_ratio": 1.4707014783893795, "debt_to_equity_ratio": 0.8648891002252206, "profit_margin": 0.218910371640782, "quarter": 4, "return_on_assets": 0.18312331791498443, "return_on_equity": 0.2886467322599687 } ], "income_statement": [ { "depreciation": 453313, "expenses": 8843084, "income_tax": 949388, "marketing_expense": 1234485, "net_income": 3517708, "net_profit": 2568320, "operational_expense": 4486306, "product_revenue": 4652973, "quarter": 1, "rd_expense": 1768275, "revenue": 12360792, "salaries_expense": 3955739, "service_revenue": 7707819 }, { "depreciation": 722257, "expenses": 8700808, "income_tax": 935881, "marketing_expense": 1616135, "net_income": 3453560, "net_profit": 2517679, "operational_expense": 5929068, "product_revenue": 2460066, "quarter": 2, "rd_expense": 1447610, "revenue": 12154368, "salaries_expense": 3893955, "service_revenue": 9694302 }, { "depreciation": 537916, "expenses": 8560822, "income_tax": 693879, "marketing_expense": 1441100, "net_income": 3390570, "net_profit": 2696691, "operational_expense": 5564289, "product_revenue": 3599098, "quarter": 3, "rd_expense": 1516020, "revenue": 11951392, "salaries_expense": 2621700, "service_revenue": 8352294 }, { "depreciation": 596202, "expenses": 8423087, "income_tax": 756126, "marketing_expense": 1607244, "net_income": 3328718, "net_profit": 2572592, "operational_expense": 4985195, "product_revenue": 2397988, "quarter": 4, "rd_expense": 1351567, "revenue": 11751805, "salaries_expense": 3112408, "service_revenue": 9353817 } ], "market_conditions": { "gdp_growth": [ -0.0076407193940552995, -0.013426848648627778, -0.017134726233668525, -0.011768691462070163 ], "inflation_rate": [ 0.0327756291109628, 0.026330009054668965, 0.025084325964973633, 0.028377632309840937 ], "interest_rate": [ 0.04281837925460049, 0.04194547833119637, 0.047980872783427754, 0.043795989412558925 ], "year": 2007 }, "random_event": { "description": "Williams PLC New Ad Campaign Launch in 2007", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 182950, "billable_hours_per_employee": 159, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 18935734, "net_revenue": 16726388, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 60384 }, { "average_project_size": 56731, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 20182625, "net_revenue": 16564891, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 59801 }, { "average_project_size": 88906, "billable_hours_per_employee": 153, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 20528313, "net_revenue": 16404954, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 59224 }, { "average_project_size": 174698, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 20424168, "net_revenue": 16246561, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 58652 } ], "balance_sheet": [ { "assets": 24307844, "current_assets": 9178044, "current_liabilities": 7738619, "equity": 13705127, "fixed_assets": 15129800, "liabilities": 14514305, "long_term_liabilities": 6775686, "quarter": 1 }, { "assets": 24628352, "current_assets": 9609838, "current_liabilities": 8785528, "equity": 13679676, "fixed_assets": 15018514, "liabilities": 14678325, "long_term_liabilities": 5892797, "quarter": 2 }, { "assets": 24953085, "current_assets": 8742373, "current_liabilities": 6496907, "equity": 13949834, "fixed_assets": 16210712, "liabilities": 14844198, "long_term_liabilities": 8347291, "quarter": 3 }, { "assets": 25282100, "current_assets": 11599013, "current_liabilities": 7868760, "equity": 14201985, "fixed_assets": 13683087, "liabilities": 15011946, "long_term_liabilities": 7143186, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90893, "financing_cash_flow": -82903, "investing_cash_flow": -432633, "net_cash_flow": 4733957, "operating_cash_flow": 4904113, "quarter": 1 }, { "change_in_working_capital": -48029, "financing_cash_flow": -151457, "investing_cash_flow": -173090, "net_cash_flow": 3998847, "operating_cash_flow": 4587548, "quarter": 2 }, { "change_in_working_capital": -48204, "financing_cash_flow": 143631, "investing_cash_flow": -318672, "net_cash_flow": 4627176, "operating_cash_flow": 4862048, "quarter": 3 }, { "change_in_working_capital": 76792, "financing_cash_flow": 91787, "investing_cash_flow": -313102, "net_cash_flow": 4103851, "operating_cash_flow": 4572114, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6881066046005561, "current_ratio": 1.186005410009202, "debt_to_equity_ratio": 1.0590419920953669, "profit_margin": 0.23385730380043795, "quarter": 1, "return_on_assets": 0.16091875527916008, "return_on_equity": 0.28541056204732723 }, { "asset_turnover_ratio": 0.6725943741586932, "current_ratio": 1.0938258918530566, "debt_to_equity_ratio": 1.0730023868986371, "profit_margin": 0.22515385099726887, "quarter": 2, "return_on_assets": 0.1514372135009277, "return_on_equity": 0.2726416181201952 }, { "asset_turnover_ratio": 0.6574318966973423, "current_ratio": 1.3456207700064047, "debt_to_equity_ratio": 1.0641128776156046, "profit_margin": 0.23413335995943665, "quarter": 3, "return_on_assets": 0.153926738918254, "return_on_equity": 0.27533997895602197 }, { "asset_turnover_ratio": 0.6426112150493828, "current_ratio": 1.474058555604695, "debt_to_equity_ratio": 1.0570315346763146, "profit_margin": 0.2420100475417536, "quarter": 4, "return_on_assets": 0.1555183707049652, "return_on_equity": 0.27685080641896187 } ], "income_statement": [ { "depreciation": 992525, "expenses": 11789264, "income_tax": 1025536, "marketing_expense": 2312125, "net_income": 4937124, "net_profit": 3911588, "operational_expense": 7244260, "product_revenue": 5610013, "quarter": 1, "rd_expense": 1607502, "revenue": 16726388, "salaries_expense": 4999514, "service_revenue": 11116375 }, { "depreciation": 857899, "expenses": 11612984, "income_tax": 1222258, "marketing_expense": 2304440, "net_income": 4951907, "net_profit": 3729649, "operational_expense": 6746920, "product_revenue": 5615283, "quarter": 2, "rd_expense": 1330709, "revenue": 16564891, "salaries_expense": 5146919, "service_revenue": 10949608 }, { "depreciation": 1021101, "expenses": 11439340, "income_tax": 1124667, "marketing_expense": 1397989, "net_income": 4965614, "net_profit": 3840947, "operational_expense": 7371618, "product_revenue": 5410583, "quarter": 3, "rd_expense": 1788134, "revenue": 16404954, "salaries_expense": 4457033, "service_revenue": 10994371 }, { "depreciation": 640283, "expenses": 11268293, "income_tax": 1046437, "marketing_expense": 1941114, "net_income": 4978268, "net_profit": 3931831, "operational_expense": 6994666, "product_revenue": 4057145, "quarter": 4, "rd_expense": 1803105, "revenue": 16246561, "salaries_expense": 4385797, "service_revenue": 12189416 } ], "market_conditions": { "gdp_growth": [ 0.0020486431894554524, -0.0029559846939204767, -0.0033687390365370103, 0.0006158037158208139 ], "inflation_rate": [ 0.03453147506042438, 0.036234407250698875, 0.03616597022852188, 0.04236383045747903 ], "interest_rate": [ 0.05792641718331317, 0.05989420063125098, 0.05257437613735315, 0.05468457918687634 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 159169, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 17152885, "net_revenue": 14854324, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 53626 }, { "average_project_size": 149893, "billable_hours_per_employee": 142, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 17114431, "net_revenue": 14967781, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 54035 }, { "average_project_size": 95727, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 18217777, "net_revenue": 15082104, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 54448 }, { "average_project_size": 68451, "billable_hours_per_employee": 113, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 17229988, "net_revenue": 15197301, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 54864 } ], "balance_sheet": [ { "assets": 19778378, "current_assets": 8745599, "current_liabilities": 5904200, "equity": 11946081, "fixed_assets": 11032779, "liabilities": 11372098, "long_term_liabilities": 5467898, "quarter": 1 }, { "assets": 20472717, "current_assets": 7847372, "current_liabilities": 6257978, "equity": 12671901, "fixed_assets": 12625345, "liabilities": 11546763, "long_term_liabilities": 5288785, "quarter": 2 }, { "assets": 21191431, "current_assets": 7752452, "current_liabilities": 6111419, "equity": 12827385, "fixed_assets": 13438979, "liabilities": 11724112, "long_term_liabilities": 5612693, "quarter": 3 }, { "assets": 21935376, "current_assets": 10408325, "current_liabilities": 6611605, "equity": 13453989, "fixed_assets": 11527051, "liabilities": 11904184, "long_term_liabilities": 5292579, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79623, "financing_cash_flow": 156589, "investing_cash_flow": -469007, "net_cash_flow": 4061493, "operating_cash_flow": 4193638, "quarter": 1 }, { "change_in_working_capital": 72339, "financing_cash_flow": -13895, "investing_cash_flow": -375818, "net_cash_flow": 4119104, "operating_cash_flow": 4469173, "quarter": 2 }, { "change_in_working_capital": -84127, "financing_cash_flow": 156371, "investing_cash_flow": -381980, "net_cash_flow": 4042549, "operating_cash_flow": 4330206, "quarter": 3 }, { "change_in_working_capital": 35424, "financing_cash_flow": -193460, "investing_cash_flow": -354363, "net_cash_flow": 3672203, "operating_cash_flow": 3959369, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7510385330890127, "current_ratio": 1.4812504657701298, "debt_to_equity_ratio": 0.9519521925223845, "profit_margin": 0.23830104957990683, "quarter": 1, "return_on_assets": 0.1789732707100653, "return_on_equity": 0.29631483329135305 }, { "asset_turnover_ratio": 0.731108675023447, "current_ratio": 1.2539788410889268, "debt_to_equity_ratio": 0.9112100070857562, "profit_margin": 0.25026735759963353, "quarter": 2, "return_on_assets": 0.18297263621628726, "return_on_equity": 0.29561050074491585 }, { "asset_turnover_ratio": 0.7117076708977322, "current_ratio": 1.2685191442445691, "debt_to_equity_ratio": 0.9139908095063803, "profit_margin": 0.22278496421984625, "quarter": 3, "return_on_assets": 0.15855776799594137, "return_on_equity": 0.26194473776221733 }, { "asset_turnover_ratio": 0.6928215408753422, "current_ratio": 1.5742508815938037, "debt_to_equity_ratio": 0.8848070263770842, "profit_margin": 0.22522400523619293, "quarter": 4, "return_on_assets": 0.15604004234985533, "return_on_equity": 0.2544075961411891 } ], "income_statement": [ { "depreciation": 653837, "expenses": 10155421, "income_tax": 1159102, "marketing_expense": 1582182, "net_income": 4698903, "net_profit": 3539801, "operational_expense": 5357701, "product_revenue": 3257572, "quarter": 1, "rd_expense": 1526690, "revenue": 14854324, "salaries_expense": 3240987, "service_revenue": 11596752 }, { "depreciation": 723226, "expenses": 10230116, "income_tax": 991718, "marketing_expense": 1259062, "net_income": 4737665, "net_profit": 3745947, "operational_expense": 5556610, "product_revenue": 3590893, "quarter": 2, "rd_expense": 2014344, "revenue": 14967781, "salaries_expense": 3875960, "service_revenue": 11376888 }, { "depreciation": 970140, "expenses": 10305360, "income_tax": 1416678, "marketing_expense": 1654531, "net_income": 4776744, "net_profit": 3360066, "operational_expense": 6364649, "product_revenue": 4858134, "quarter": 3, "rd_expense": 1490606, "revenue": 15082104, "salaries_expense": 4438057, "service_revenue": 10223970 }, { "depreciation": 536572, "expenses": 10381158, "income_tax": 1393346, "marketing_expense": 1759534, "net_income": 4816143, "net_profit": 3422797, "operational_expense": 5513112, "product_revenue": 5483700, "quarter": 4, "rd_expense": 1810192, "revenue": 15197301, "salaries_expense": 4614949, "service_revenue": 9713601 } ], "market_conditions": { "gdp_growth": [ 0.005304998177039864, 0.008747291198125071, 0.0033723600354421904, -0.0024534867596508443 ], "inflation_rate": [ 0.024445377320904765, 0.025494366820155597, 0.023893421967807714, 0.026947821311148343 ], "interest_rate": [ 0.06013120474850478, 0.05539431085479907, 0.057452259298165276, 0.057300658026075355 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 115473, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 15406405, "net_revenue": 12064513, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 43554 }, { "average_project_size": 71175, "billable_hours_per_employee": 150, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 13272608, "net_revenue": 11916230, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 43019 }, { "average_project_size": 183746, "billable_hours_per_employee": 102, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 15080939, "net_revenue": 11769770, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 42490 }, { "average_project_size": 162988, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 13253803, "net_revenue": 11625109, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 41968 } ], "balance_sheet": [ { "assets": 17660797, "current_assets": 8603028, "current_liabilities": 3170846, "equity": 13328608, "fixed_assets": 9057769, "liabilities": 7694041, "long_term_liabilities": 4523195, "quarter": 1 }, { "assets": 18028535, "current_assets": 6731702, "current_liabilities": 4401667, "equity": 13560507, "fixed_assets": 11296833, "liabilities": 7783249, "long_term_liabilities": 3381582, "quarter": 2 }, { "assets": 18403931, "current_assets": 6462539, "current_liabilities": 3388144, "equity": 13791378, "fixed_assets": 11941392, "liabilities": 7873491, "long_term_liabilities": 4485347, "quarter": 3 }, { "assets": 18787143, "current_assets": 8894966, "current_liabilities": 3957020, "equity": 14151409, "fixed_assets": 9892177, "liabilities": 7964779, "long_term_liabilities": 4007759, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25136, "financing_cash_flow": 116407, "investing_cash_flow": -329480, "net_cash_flow": 3708945, "operating_cash_flow": 3924743, "quarter": 1 }, { "change_in_working_capital": 71789, "financing_cash_flow": -186676, "investing_cash_flow": -431024, "net_cash_flow": 3717872, "operating_cash_flow": 4058905, "quarter": 2 }, { "change_in_working_capital": 72747, "financing_cash_flow": -157360, "investing_cash_flow": -317604, "net_cash_flow": 3660513, "operating_cash_flow": 3999433, "quarter": 3 }, { "change_in_working_capital": 60398, "financing_cash_flow": -161613, "investing_cash_flow": -475400, "net_cash_flow": 3649147, "operating_cash_flow": 3982045, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.683123926966603, "current_ratio": 2.7131648777644832, "debt_to_equity_ratio": 0.577257655112972, "profit_margin": 0.278656254089991, "quarter": 1, "return_on_assets": 0.1903567545677582, "return_on_equity": 0.25222828970587174 }, { "asset_turnover_ratio": 0.6609649647073376, "current_ratio": 1.5293528565427599, "debt_to_equity_ratio": 0.573964454278885, "profit_margin": 0.2782105582050699, "quarter": 2, "return_on_assets": 0.1838874317852227, "return_on_equity": 0.24447618367071378 }, { "asset_turnover_ratio": 0.639524784134433, "current_ratio": 1.9073979736398452, "debt_to_equity_ratio": 0.5708995141747257, "profit_margin": 0.2770604693209808, "quarter": 3, "return_on_assets": 0.17718703683468492, "return_on_equity": 0.23644758341044672 }, { "asset_turnover_ratio": 0.6187800348355256, "current_ratio": 2.2478951332063017, "debt_to_equity_ratio": 0.5628258641948657, "profit_margin": 0.2863667772921527, "quarter": 4, "return_on_assets": 0.17719804442857542, "return_on_equity": 0.2352447731529772 } ], "income_statement": [ { "depreciation": 562891, "expenses": 7709150, "income_tax": 993511, "marketing_expense": 1254086, "net_income": 4355363, "net_profit": 3361852, "operational_expense": 3961501, "product_revenue": 2456457, "quarter": 1, "rd_expense": 1531003, "revenue": 12064513, "salaries_expense": 3113523, "service_revenue": 9608056 }, { "depreciation": 743684, "expenses": 7616581, "income_tax": 984428, "marketing_expense": 999455, "net_income": 4299649, "net_profit": 3315221, "operational_expense": 4153288, "product_revenue": 3014934, "quarter": 2, "rd_expense": 1129866, "revenue": 11916230, "salaries_expense": 3271494, "service_revenue": 8901296 }, { "depreciation": 738495, "expenses": 7525124, "income_tax": 983708, "marketing_expense": 1034102, "net_income": 4244646, "net_profit": 3260938, "operational_expense": 4411141, "product_revenue": 3242261, "quarter": 3, "rd_expense": 1031659, "revenue": 11769770, "salaries_expense": 2503165, "service_revenue": 8527509 }, { "depreciation": 653000, "expenses": 7434765, "income_tax": 861299, "marketing_expense": 1455362, "net_income": 4190344, "net_profit": 3329045, "operational_expense": 5158826, "product_revenue": 2952388, "quarter": 4, "rd_expense": 1249464, "revenue": 11625109, "salaries_expense": 3348238, "service_revenue": 8672721 } ], "market_conditions": { "gdp_growth": [ -0.016993752309360097, -0.002664088716959532, -0.004002408826846247, -0.01239543771619374 ], "inflation_rate": [ 0.026504892998819096, 0.02326663020975818, 0.026949867041288024, 0.030585561366725127 ], "interest_rate": [ 0.057561455843073185, 0.060462432149818654, 0.05962600289692025, 0.060126391776511565 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 63167, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 11542824, "net_revenue": 9322353, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 33655 }, { "average_project_size": 195792, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 11245526, "net_revenue": 9060384, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 32709 }, { "average_project_size": 192736, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 11127500, "net_revenue": 8805777, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 31790 }, { "average_project_size": 73424, "billable_hours_per_employee": 106, "client_concentration": 0.38, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 10701720, "net_revenue": 8558325, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 30896 } ], "balance_sheet": [ { "assets": 11394448, "current_assets": 5446008, "current_liabilities": 2819160, "equity": 7050732, "fixed_assets": 5948440, "liabilities": 5934754, "long_term_liabilities": 3115594, "quarter": 1 }, { "assets": 11672327, "current_assets": 5525063, "current_liabilities": 2490529, "equity": 7102878, "fixed_assets": 6147264, "liabilities": 6035421, "long_term_liabilities": 3544892, "quarter": 2 }, { "assets": 11956982, "current_assets": 5383216, "current_liabilities": 2501005, "equity": 7139491, "fixed_assets": 6573766, "liabilities": 6137795, "long_term_liabilities": 3636790, "quarter": 3 }, { "assets": 12248580, "current_assets": 4504967, "current_liabilities": 3634056, "equity": 7350536, "fixed_assets": 7743613, "liabilities": 6241906, "long_term_liabilities": 2607850, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12080, "financing_cash_flow": 142747, "investing_cash_flow": -134691, "net_cash_flow": 2356990, "operating_cash_flow": 2302853, "quarter": 1 }, { "change_in_working_capital": -36715, "financing_cash_flow": 172968, "investing_cash_flow": -135513, "net_cash_flow": 2080867, "operating_cash_flow": 2143226, "quarter": 2 }, { "change_in_working_capital": 14410, "financing_cash_flow": -176650, "investing_cash_flow": -262096, "net_cash_flow": 1473242, "operating_cash_flow": 1899337, "quarter": 3 }, { "change_in_working_capital": 3904, "financing_cash_flow": 29201, "investing_cash_flow": -481002, "net_cash_flow": 1624921, "operating_cash_flow": 1860050, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8181487159360419, "current_ratio": 1.9317839356404036, "debt_to_equity_ratio": 0.8417216822310081, "profit_margin": 0.17066914329461672, "quarter": 1, "return_on_assets": 0.13963274043639498, "return_on_equity": 0.22565571915086263 }, { "asset_turnover_ratio": 0.7762277393359525, "current_ratio": 2.218429498311403, "debt_to_equity_ratio": 0.8497148620601396, "profit_margin": 0.1618002062605735, "quarter": 2, "return_on_assets": 0.1255938083297358, "return_on_equity": 0.20639126844076444 }, { "asset_turnover_ratio": 0.736454817779269, "current_ratio": 2.152421126707064, "debt_to_equity_ratio": 0.8596964405445711, "profit_margin": 0.14993611580216032, "quarter": 3, "return_on_assets": 0.11042117484161137, "return_on_equity": 0.18492970997512287 }, { "asset_turnover_ratio": 0.6987197699651715, "current_ratio": 1.239652608545383, "debt_to_equity_ratio": 0.8491769851885631, "profit_margin": 0.15702395036411915, "quarter": 4, "return_on_assets": 0.10971573847743983, "return_on_equity": 0.18282503480018328 } ], "income_statement": [ { "depreciation": 711815, "expenses": 7287017, "income_tax": 444298, "marketing_expense": 1083821, "net_income": 2035336, "net_profit": 1591038, "operational_expense": 4829471, "product_revenue": 2789342, "quarter": 1, "rd_expense": 1063024, "revenue": 9322353, "salaries_expense": 2822789, "service_revenue": 6533011 }, { "depreciation": 677254, "expenses": 7140334, "income_tax": 454078, "marketing_expense": 1034017, "net_income": 1920050, "net_profit": 1465972, "operational_expense": 4522661, "product_revenue": 2557908, "quarter": 2, "rd_expense": 1070333, "revenue": 9060384, "salaries_expense": 3418138, "service_revenue": 6502476 }, { "depreciation": 579033, "expenses": 6996605, "income_tax": 488868, "marketing_expense": 1024797, "net_income": 1809172, "net_profit": 1320304, "operational_expense": 4625608, "product_revenue": 2933779, "quarter": 3, "rd_expense": 1227067, "revenue": 8805777, "salaries_expense": 2900435, "service_revenue": 5871998 }, { "depreciation": 516188, "expenses": 6855768, "income_tax": 358695, "marketing_expense": 1214296, "net_income": 1702557, "net_profit": 1343862, "operational_expense": 4024686, "product_revenue": 2499076, "quarter": 4, "rd_expense": 1030807, "revenue": 8558325, "salaries_expense": 2160146, "service_revenue": 6059249 } ], "market_conditions": { "gdp_growth": [ 0.000019532081257517264, -0.012552116052828683, -0.005969320401397488, 0.00224895750793112 ], "inflation_rate": [ 0.02925029898590937, 0.029605321427063406, 0.024854734139164093, 0.03094697432943432 ], "interest_rate": [ 0.0522331557295426, 0.05532988779431703, 0.059734239332437516, 0.05020078511476633 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 108352, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 20046898, "net_revenue": 17760971, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 64119 }, { "average_project_size": 135799, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 19798997, "net_revenue": 17430398, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 62926 }, { "average_project_size": 192818, "billable_hours_per_employee": 147, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 19134890, "net_revenue": 17105978, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 61754 }, { "average_project_size": 182633, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 19420209, "net_revenue": 16787597, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 60605 } ], "balance_sheet": [ { "assets": 19258559, "current_assets": 7300159, "current_liabilities": 5694412, "equity": 12808792, "fixed_assets": 11958400, "liabilities": 9905021, "long_term_liabilities": 4210609, "quarter": 1 }, { "assets": 19570466, "current_assets": 7612275, "current_liabilities": 5064487, "equity": 12973799, "fixed_assets": 11958191, "liabilities": 10079171, "long_term_liabilities": 5014684, "quarter": 2 }, { "assets": 19887424, "current_assets": 6192114, "current_liabilities": 5296482, "equity": 13177436, "fixed_assets": 13695310, "liabilities": 10256383, "long_term_liabilities": 4959901, "quarter": 3 }, { "assets": 20209515, "current_assets": 8545535, "current_liabilities": 6181013, "equity": 13389626, "fixed_assets": 11663980, "liabilities": 10436711, "long_term_liabilities": 4255698, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17426, "financing_cash_flow": 181913, "investing_cash_flow": -129991, "net_cash_flow": 4189307, "operating_cash_flow": 4617595, "quarter": 1 }, { "change_in_working_capital": -1979, "financing_cash_flow": -79140, "investing_cash_flow": -373100, "net_cash_flow": 3640987, "operating_cash_flow": 4163202, "quarter": 2 }, { "change_in_working_capital": 95318, "financing_cash_flow": -68834, "investing_cash_flow": -296544, "net_cash_flow": 3753462, "operating_cash_flow": 4237051, "quarter": 3 }, { "change_in_working_capital": -95032, "financing_cash_flow": -12723, "investing_cash_flow": -172542, "net_cash_flow": 4489220, "operating_cash_flow": 4748942, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9222377956730823, "current_ratio": 1.2819864456593586, "debt_to_equity_ratio": 0.7732986061449042, "profit_margin": 0.1945419538154755, "quarter": 1, "return_on_assets": 0.17941394265271873, "return_on_equity": 0.26975642980227954 }, { "asset_turnover_ratio": 0.8906480816552861, "current_ratio": 1.5030693138317859, "debt_to_equity_ratio": 0.7768866312789338, "profit_margin": 0.19979486412186342, "quarter": 2, "return_on_assets": 0.1779469124547162, "return_on_equity": 0.2684259252050999 }, { "asset_turnover_ratio": 0.8601404586134433, "current_ratio": 1.1690994135352486, "debt_to_equity_ratio": 0.7783291833100157, "profit_margin": 0.20731904366999654, "quarter": 3, "return_on_assets": 0.17832349730161132, "return_on_equity": 0.2691263307975846 }, { "asset_turnover_ratio": 0.8306778762379998, "current_ratio": 1.3825460325030865, "debt_to_equity_ratio": 0.779462473410385, "profit_margin": 0.21544608200923573, "quarter": 4, "return_on_assets": 0.17896629384722987, "return_on_equity": 0.2701212117500519 } ], "income_statement": [ { "depreciation": 1162341, "expenses": 12925754, "income_tax": 1379963, "marketing_expense": 1390846, "net_income": 4835217, "net_profit": 3455254, "operational_expense": 8237602, "product_revenue": 4433688, "quarter": 1, "rd_expense": 2083310, "revenue": 17760971, "salaries_expense": 3947712, "service_revenue": 13327283 }, { "depreciation": 680698, "expenses": 12666426, "income_tax": 1281468, "marketing_expense": 1479205, "net_income": 4763972, "net_profit": 3482504, "operational_expense": 6900628, "product_revenue": 6511987, "quarter": 2, "rd_expense": 1384076, "revenue": 17430398, "salaries_expense": 4885608, "service_revenue": 10918411 }, { "depreciation": 690656, "expenses": 12412301, "income_tax": 1147282, "marketing_expense": 1991807, "net_income": 4693677, "net_profit": 3546395, "operational_expense": 7540621, "product_revenue": 5553007, "quarter": 3, "rd_expense": 1246485, "revenue": 17105978, "salaries_expense": 4510916, "service_revenue": 11552971 }, { "depreciation": 1132120, "expenses": 12163274, "income_tax": 1007501, "marketing_expense": 1853787, "net_income": 4624323, "net_profit": 3616822, "operational_expense": 6539658, "product_revenue": 5912215, "quarter": 4, "rd_expense": 1369311, "revenue": 16787597, "salaries_expense": 4799373, "service_revenue": 10875382 } ], "market_conditions": { "gdp_growth": [ 0.003685575426220788, -0.003392018005210388, 0.008017388758130255, 0.014129124917763093 ], "inflation_rate": [ 0.020167799781593446, 0.019577972480457506, 0.02793365521847056, 0.023287246556821645 ], "interest_rate": [ 0.05820633833034265, 0.057335344826191056, 0.05534414885269696, 0.06291395145905324 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 94122, "billable_hours_per_employee": 139, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 21706206, "net_revenue": 17157700, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 61941 }, { "average_project_size": 57042, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 19817969, "net_revenue": 16867800, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 60895 }, { "average_project_size": 107801, "billable_hours_per_employee": 143, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 18796154, "net_revenue": 16582799, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 59866 }, { "average_project_size": 124354, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 18765624, "net_revenue": 16302613, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 58854 } ], "balance_sheet": [ { "assets": 21066942, "current_assets": 9925056, "current_liabilities": 3783796, "equity": 15567394, "fixed_assets": 11141886, "liabilities": 8998946, "long_term_liabilities": 5215150, "quarter": 1 }, { "assets": 21782581, "current_assets": 7421641, "current_liabilities": 3760067, "equity": 16027631, "fixed_assets": 14360940, "liabilities": 9097243, "long_term_liabilities": 5337176, "quarter": 2 }, { "assets": 22522530, "current_assets": 10514359, "current_liabilities": 3874124, "equity": 16875857, "fixed_assets": 12008171, "liabilities": 9196613, "long_term_liabilities": 5322489, "quarter": 3 }, { "assets": 23287615, "current_assets": 11211516, "current_liabilities": 5391513, "equity": 17457361, "fixed_assets": 12076099, "liabilities": 9297069, "long_term_liabilities": 3905556, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79767, "financing_cash_flow": -53782, "investing_cash_flow": -399214, "net_cash_flow": 3933264, "operating_cash_flow": 4536261, "quarter": 1 }, { "change_in_working_capital": -29103, "financing_cash_flow": -77182, "investing_cash_flow": -323369, "net_cash_flow": 3974550, "operating_cash_flow": 4413003, "quarter": 2 }, { "change_in_working_capital": -34440, "financing_cash_flow": -158466, "investing_cash_flow": -273763, "net_cash_flow": 4392570, "operating_cash_flow": 4454496, "quarter": 3 }, { "change_in_working_capital": -41045, "financing_cash_flow": -106148, "investing_cash_flow": -382229, "net_cash_flow": 3990582, "operating_cash_flow": 4497819, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8144371404259811, "current_ratio": 2.62304204560711, "debt_to_equity_ratio": 0.5780637401481584, "profit_margin": 0.2039549589980009, "quarter": 1, "return_on_assets": 0.1661084935820301, "return_on_equity": 0.22479022500490448 }, { "asset_turnover_ratio": 0.7743710444597911, "current_ratio": 1.9738055199548306, "debt_to_equity_ratio": 0.5675974821232158, "profit_margin": 0.1981463498500101, "quarter": 2, "return_on_assets": 0.15343879588924747, "return_on_equity": 0.20853318871641105 }, { "asset_turnover_ratio": 0.7362760311563576, "current_ratio": 2.713996506048851, "debt_to_equity_ratio": 0.5449567983421524, "profit_margin": 0.21407363135740837, "quarter": 3, "return_on_assets": 0.15761728367106181, "return_on_equity": 0.2103561318397045 }, { "asset_turnover_ratio": 0.7000550721918066, "current_ratio": 2.0794749080638404, "debt_to_equity_ratio": 0.5325586725278809, "profit_margin": 0.21265394694703235, "quarter": 4, "return_on_assets": 0.14886947418187738, "return_on_equity": 0.19858757575099695 } ], "income_statement": [ { "depreciation": 1036863, "expenses": 12527192, "income_tax": 1131110, "marketing_expense": 1977671, "net_income": 4630508, "net_profit": 3499398, "operational_expense": 7630555, "product_revenue": 3520410, "quarter": 1, "rd_expense": 1751966, "revenue": 17157700, "salaries_expense": 5804255, "service_revenue": 13637290 }, { "depreciation": 1070710, "expenses": 12305235, "income_tax": 1220272, "marketing_expense": 1270478, "net_income": 4562565, "net_profit": 3342293, "operational_expense": 6926672, "product_revenue": 4159924, "quarter": 2, "rd_expense": 2338600, "revenue": 16867800, "salaries_expense": 5985157, "service_revenue": 12707876 }, { "depreciation": 904556, "expenses": 12087210, "income_tax": 945649, "marketing_expense": 1443030, "net_income": 4495589, "net_profit": 3549940, "operational_expense": 7721228, "product_revenue": 6548406, "quarter": 3, "rd_expense": 1955772, "revenue": 16582799, "salaries_expense": 5382617, "service_revenue": 10034393 }, { "depreciation": 1031004, "expenses": 11873049, "income_tax": 962749, "marketing_expense": 2327196, "net_income": 4429564, "net_profit": 3466815, "operational_expense": 7151752, "product_revenue": 5565431, "quarter": 4, "rd_expense": 1499920, "revenue": 16302613, "salaries_expense": 5123343, "service_revenue": 10737182 } ], "market_conditions": { "gdp_growth": [ -0.0038193773436061475, -0.014056040708921963, -0.003415824196333253, -0.008777795014746997 ], "inflation_rate": [ 0.03436922800887947, 0.03509975332228963, 0.039128196379202604, 0.037005363957759316 ], "interest_rate": [ 0.05711383882232458, 0.05977831370785416, 0.06090176321682189, 0.06101357789592546 ], "year": 2013 }, "random_event": { "description": "Williams PLC Expansion to New Market in 2013", "impact": 0.06, "type": "Expansion to New Market" }, "year": 2013 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2006, "industry": "Advertising", "location": "South Andrewside", "name": "Walker-Johnson", "num_employees": 1000, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.walker-johnson.com" }

[ { "advertising_kpis": [ { "average_project_size": 174638, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 8806396, "net_revenue": 7855363, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7855 }, { "average_project_size": 93321, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 10124372, "net_revenue": 7794790, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 7795 }, { "average_project_size": 135971, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 9594017, "net_revenue": 7734684, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 7735 }, { "average_project_size": 183953, "billable_hours_per_employee": 105, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 9821327, "net_revenue": 7675041, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7675 } ], "balance_sheet": [ { "assets": 8829759, "current_assets": 2852366, "current_liabilities": 2543114, "equity": 5695890, "fixed_assets": 5977393, "liabilities": 5211030, "long_term_liabilities": 2667916, "quarter": 1 }, { "assets": 8997246, "current_assets": 4486362, "current_liabilities": 2152104, "equity": 5578769, "fixed_assets": 4510884, "liabilities": 5331405, "long_term_liabilities": 3179301, "quarter": 2 }, { "assets": 9167910, "current_assets": 4251341, "current_liabilities": 2543891, "equity": 5582386, "fixed_assets": 4916569, "liabilities": 5454560, "long_term_liabilities": 2910669, "quarter": 3 }, { "assets": 9341811, "current_assets": 4487958, "current_liabilities": 2247087, "equity": 5563990, "fixed_assets": 4853853, "liabilities": 5580560, "long_term_liabilities": 3333473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99791, "financing_cash_flow": 124287, "investing_cash_flow": -418601, "net_cash_flow": 2299997, "operating_cash_flow": 2540305, "quarter": 1 }, { "change_in_working_capital": 66046, "financing_cash_flow": 178306, "investing_cash_flow": -132297, "net_cash_flow": 2128081, "operating_cash_flow": 2336532, "quarter": 2 }, { "change_in_working_capital": -10269, "financing_cash_flow": 32329, "investing_cash_flow": -312382, "net_cash_flow": 1591471, "operating_cash_flow": 2302243, "quarter": 3 }, { "change_in_working_capital": 20796, "financing_cash_flow": 128842, "investing_cash_flow": -478194, "net_cash_flow": 2066730, "operating_cash_flow": 2258979, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8896463652065701, "current_ratio": 1.1216036717190028, "debt_to_equity_ratio": 0.9148754628337274, "profit_margin": 0.2644258451200791, "quarter": 1, "return_on_assets": 0.23524549197775388, "return_on_equity": 0.3646771619536192 }, { "asset_turnover_ratio": 0.8663528817595962, "current_ratio": 2.0846399616375417, "debt_to_equity_ratio": 0.9556597521783031, "profit_margin": 0.24541110151780868, "quarter": 2, "return_on_assets": 0.21261261501575038, "return_on_equity": 0.3428942836672391 }, { "asset_turnover_ratio": 0.8436692768580843, "current_ratio": 1.6711962108439395, "debt_to_equity_ratio": 0.9771019058875542, "profit_margin": 0.24164348537057234, "quarter": 3, "return_on_assets": 0.20386718456005784, "return_on_equity": 0.33480952409955167 }, { "asset_turnover_ratio": 0.8215795631061258, "current_ratio": 1.9972337519642096, "debt_to_equity_ratio": 1.0029780786809466, "profit_margin": 0.23488330550937772, "quarter": 4, "return_on_assets": 0.19297532352131722, "return_on_equity": 0.3240011214973427 } ], "income_statement": [ { "depreciation": 463144, "expenses": 5255619, "income_tax": 522583, "marketing_expense": 588077, "net_income": 2599744, "net_profit": 2077161, "operational_expense": 2906260, "product_revenue": 2750329, "quarter": 1, "rd_expense": 643625, "revenue": 7855363, "salaries_expense": 2125972, "service_revenue": 5105034 }, { "depreciation": 423604, "expenses": 5271043, "income_tax": 610819, "marketing_expense": 645431, "net_income": 2523747, "net_profit": 1912928, "operational_expense": 3474596, "product_revenue": 1865838, "quarter": 2, "rd_expense": 599755, "revenue": 7794790, "salaries_expense": 2598223, "service_revenue": 5928952 }, { "depreciation": 433207, "expenses": 5286512, "income_tax": 579136, "marketing_expense": 646673, "net_income": 2448172, "net_profit": 1869036, "operational_expense": 3647394, "product_revenue": 2672467, "quarter": 3, "rd_expense": 1005476, "revenue": 7734684, "salaries_expense": 1683084, "service_revenue": 5062217 }, { "depreciation": 456240, "expenses": 5302027, "income_tax": 570275, "marketing_expense": 905584, "net_income": 2373014, "net_profit": 1802739, "operational_expense": 3687924, "product_revenue": 1639288, "quarter": 4, "rd_expense": 732779, "revenue": 7675041, "salaries_expense": 2553265, "service_revenue": 6035753 } ], "market_conditions": { "gdp_growth": [ 0.019632022904930747, 0.018339832759208446, 0.027722978088314573, 0.03185591276726245 ], "inflation_rate": [ 0.016815180583907584, 0.015144102560690518, 0.014838103448233188, 0.010765904234101334 ], "interest_rate": [ 0.031653458988605644, 0.028600226885660558, 0.02850272022909848, 0.03439288710464497 ], "year": 2006 }, "random_event": { "description": "Walker-Johnson Industry Recognition in 2006", "impact": 0.08, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 54618, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 10372097, "net_revenue": 8518028, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 8518 }, { "average_project_size": 181658, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 10435303, "net_revenue": 8474605, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 8475 }, { "average_project_size": 101954, "billable_hours_per_employee": 143, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 10605622, "net_revenue": 8431405, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 8431 }, { "average_project_size": 79099, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 10066897, "net_revenue": 8388424, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8388 } ], "balance_sheet": [ { "assets": 8872686, "current_assets": 3761252, "current_liabilities": 2209525, "equity": 6215859, "fixed_assets": 5111434, "liabilities": 5107964, "long_term_liabilities": 2898439, "quarter": 1 }, { "assets": 8981894, "current_assets": 2777226, "current_liabilities": 2497149, "equity": 6202838, "fixed_assets": 6204668, "liabilities": 5147707, "long_term_liabilities": 2650558, "quarter": 2 }, { "assets": 9092445, "current_assets": 3159012, "current_liabilities": 2723651, "equity": 6362068, "fixed_assets": 5933433, "liabilities": 5187759, "long_term_liabilities": 2464108, "quarter": 3 }, { "assets": 9204358, "current_assets": 3320491, "current_liabilities": 3116923, "equity": 6352202, "fixed_assets": 5883867, "liabilities": 5228123, "long_term_liabilities": 2111200, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42961, "financing_cash_flow": 53138, "investing_cash_flow": -265020, "net_cash_flow": 2531383, "operating_cash_flow": 2735317, "quarter": 1 }, { "change_in_working_capital": -89219, "financing_cash_flow": -50016, "investing_cash_flow": -421021, "net_cash_flow": 2420483, "operating_cash_flow": 2740487, "quarter": 2 }, { "change_in_working_capital": -99071, "financing_cash_flow": -139036, "investing_cash_flow": -362830, "net_cash_flow": 2360657, "operating_cash_flow": 2961658, "quarter": 3 }, { "change_in_working_capital": 34040, "financing_cash_flow": 61713, "investing_cash_flow": -236700, "net_cash_flow": 2304400, "operating_cash_flow": 2702192, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9600281132455267, "current_ratio": 1.702289858680033, "debt_to_equity_ratio": 0.8217631706253311, "profit_margin": 0.2877587394641107, "quarter": 1, "return_on_assets": 0.27625647971764133, "return_on_equity": 0.39433600408246067 }, { "asset_turnover_ratio": 0.9435209322220903, "current_ratio": 1.1121587057880806, "debt_to_equity_ratio": 0.8298954446335693, "profit_margin": 0.279499870495439, "quarter": 2, "return_on_assets": 0.2637139783658102, "return_on_equity": 0.3818656879318789 }, { "asset_turnover_ratio": 0.9272978830226634, "current_ratio": 1.1598446350138105, "debt_to_equity_ratio": 0.8154202375705509, "profit_margin": 0.29145581311774255, "quarter": 3, "return_on_assets": 0.27026635849873165, "return_on_equity": 0.38625522393033207 }, { "asset_turnover_ratio": 0.9113535131945106, "current_ratio": 1.0653105642969043, "debt_to_equity_ratio": 0.8230410493872833, "profit_margin": 0.28324355087439546, "quarter": 4, "return_on_assets": 0.25813500517906846, "return_on_equity": 0.3740383256074035 } ], "income_statement": [ { "depreciation": 284180, "expenses": 5325953, "income_tax": 740938, "marketing_expense": 721288, "net_income": 3192075, "net_profit": 2451137, "operational_expense": 2833121, "product_revenue": 2325075, "quarter": 1, "rd_expense": 587431, "revenue": 8518028, "salaries_expense": 2535630, "service_revenue": 6192953 }, { "depreciation": 371836, "expenses": 5277453, "income_tax": 828501, "marketing_expense": 774075, "net_income": 3197152, "net_profit": 2368651, "operational_expense": 3076620, "product_revenue": 3023618, "quarter": 2, "rd_expense": 791663, "revenue": 8474605, "salaries_expense": 1619021, "service_revenue": 5450987 }, { "depreciation": 504276, "expenses": 5229396, "income_tax": 744627, "marketing_expense": 855287, "net_income": 3202009, "net_profit": 2457382, "operational_expense": 2990612, "product_revenue": 2956427, "quarter": 3, "rd_expense": 777041, "revenue": 8431405, "salaries_expense": 1820296, "service_revenue": 5474978 }, { "depreciation": 326225, "expenses": 5181776, "income_tax": 830681, "marketing_expense": 948544, "net_income": 3206648, "net_profit": 2375967, "operational_expense": 2692695, "product_revenue": 3275487, "quarter": 4, "rd_expense": 592793, "revenue": 8388424, "salaries_expense": 1731042, "service_revenue": 5112937 } ], "market_conditions": { "gdp_growth": [ 0.011574761516491075, 0.021117776440949636, 0.011891882056025205, 0.007719542651004571 ], "inflation_rate": [ 0.01008596916253188, 0.012271510436734079, 0.0150077495874263, 0.01271955342931911 ], "interest_rate": [ 0.033827876817405365, 0.031541436146244405, 0.027684737975360772, 0.03599031101838111 ], "year": 2007 }, "random_event": { "description": "Walker-Johnson New Ad Campaign Launch in 2007", "impact": 0.1, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 110860, "billable_hours_per_employee": 109, "client_concentration": 0.29, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 19419370, "net_revenue": 16010739, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 16011 }, { "average_project_size": 58634, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 18511544, "net_revenue": 16062483, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 16062 }, { "average_project_size": 110581, "billable_hours_per_employee": 121, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 20286605, "net_revenue": 16114396, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 16114 }, { "average_project_size": 108378, "billable_hours_per_employee": 122, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 20271022, "net_revenue": 16166476, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 16166 } ], "balance_sheet": [ { "assets": 17211229, "current_assets": 6766054, "current_liabilities": 4258767, "equity": 14291027, "fixed_assets": 10445175, "liabilities": 7197036, "long_term_liabilities": 2938269, "quarter": 1 }, { "assets": 17593389, "current_assets": 6131368, "current_liabilities": 3933877, "equity": 14993677, "fixed_assets": 11462021, "liabilities": 7371014, "long_term_liabilities": 3437137, "quarter": 2 }, { "assets": 17984033, "current_assets": 8232136, "current_liabilities": 3055413, "equity": 14988682, "fixed_assets": 9751897, "liabilities": 7549197, "long_term_liabilities": 4493784, "quarter": 3 }, { "assets": 18383352, "current_assets": 9190424, "current_liabilities": 3149355, "equity": 14951926, "fixed_assets": 9192928, "liabilities": 7731688, "long_term_liabilities": 4582333, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20955, "financing_cash_flow": -190074, "investing_cash_flow": -334647, "net_cash_flow": 4281422, "operating_cash_flow": 4933017, "quarter": 1 }, { "change_in_working_capital": 34741, "financing_cash_flow": 156198, "investing_cash_flow": -246862, "net_cash_flow": 5209301, "operating_cash_flow": 5490157, "quarter": 2 }, { "change_in_working_capital": 94177, "financing_cash_flow": -29088, "investing_cash_flow": -294497, "net_cash_flow": 5140355, "operating_cash_flow": 5528314, "quarter": 3 }, { "change_in_working_capital": 47256, "financing_cash_flow": 33188, "investing_cash_flow": -494360, "net_cash_flow": 4341212, "operating_cash_flow": 4899476, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9302496062309089, "current_ratio": 1.5887354250655177, "debt_to_equity_ratio": 0.5036052342494349, "profit_margin": 0.26712283549185334, "quarter": 1, "return_on_assets": 0.2484909125315804, "return_on_equity": 0.29926708556354975 }, { "asset_turnover_ratio": 0.9129840191676544, "current_ratio": 1.5586069417015327, "debt_to_equity_ratio": 0.4916081625607915, "profit_margin": 0.29704635329419493, "quarter": 2, "return_on_assets": 0.2711985735096291, "return_on_equity": 0.318220940733884 }, { "asset_turnover_ratio": 0.89603905864719, "current_ratio": 2.6942793003760865, "debt_to_equity_ratio": 0.5036598281289842, "profit_margin": 0.2825948921697096, "quarter": 3, "return_on_assets": 0.2532160611582508, "return_on_equity": 0.30381897487717735 }, { "asset_turnover_ratio": 0.8794084996033368, "current_ratio": 2.9181924552805256, "debt_to_equity_ratio": 0.517103147781764, "profit_margin": 0.2659987247684653, "quarter": 4, "return_on_assets": 0.23392153944503702, "return_on_equity": 0.2876058910403917 } ], "income_statement": [ { "depreciation": 656183, "expenses": 9996022, "income_tax": 1737883, "marketing_expense": 1361609, "net_income": 6014717, "net_profit": 4276834, "operational_expense": 6307130, "product_revenue": 3553538, "quarter": 1, "rd_expense": 1131102, "revenue": 16010739, "salaries_expense": 3752229, "service_revenue": 12457201 }, { "depreciation": 718855, "expenses": 10024287, "income_tax": 1266894, "marketing_expense": 1093538, "net_income": 6038196, "net_profit": 4771302, "operational_expense": 6142927, "product_revenue": 3993464, "quarter": 2, "rd_expense": 1495811, "revenue": 16062483, "salaries_expense": 3788393, "service_revenue": 12069019 }, { "depreciation": 974468, "expenses": 10052633, "income_tax": 1507917, "marketing_expense": 1648166, "net_income": 6061763, "net_profit": 4553846, "operational_expense": 6453373, "product_revenue": 6425765, "quarter": 3, "rd_expense": 1424198, "revenue": 16114396, "salaries_expense": 4355864, "service_revenue": 9688631 }, { "depreciation": 599214, "expenses": 10081059, "income_tax": 1785155, "marketing_expense": 1263836, "net_income": 6085417, "net_profit": 4300262, "operational_expense": 5083132, "product_revenue": 5868731, "quarter": 4, "rd_expense": 1357311, "revenue": 16166476, "salaries_expense": 3918060, "service_revenue": 10297745 } ], "market_conditions": { "gdp_growth": [ 0.019812899998759053, 0.017272957544952255, 0.00965736927456971, 0.005674788187529575 ], "inflation_rate": [ 0.01229077975939179, 0.01812748848570118, 0.020374459748025833, 0.019491348189938838 ], "interest_rate": [ 0.025083325232906538, 0.024173788346056633, 0.0257812044269743, 0.024057957066127744 ], "year": 2008 }, "random_event": { "description": "Walker-Johnson New Ad Campaign Launch in 2008", "impact": 0.01, "type": "New Ad Campaign Launch" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 172638, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 23119330, "net_revenue": 19651663, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 19652 }, { "average_project_size": 197049, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 25337834, "net_revenue": 19602980, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 19603 }, { "average_project_size": 77759, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 25117014, "net_revenue": 19554419, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 19554 }, { "average_project_size": 146831, "billable_hours_per_employee": 83, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 21670010, "net_revenue": 19505978, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 19506 } ], "balance_sheet": [ { "assets": 24128886, "current_assets": 9161049, "current_liabilities": 5337747, "equity": 16062347, "fixed_assets": 14967837, "liabilities": 12509781, "long_term_liabilities": 7172034, "quarter": 1 }, { "assets": 24751424, "current_assets": 7860003, "current_liabilities": 7217646, "equity": 16280089, "fixed_assets": 16891421, "liabilities": 12698975, "long_term_liabilities": 5481329, "quarter": 2 }, { "assets": 25390025, "current_assets": 9784358, "current_liabilities": 6345789, "equity": 17179870, "fixed_assets": 15605667, "liabilities": 12891032, "long_term_liabilities": 6545243, "quarter": 3 }, { "assets": 26045101, "current_assets": 9445151, "current_liabilities": 7200386, "equity": 17470494, "fixed_assets": 16599950, "liabilities": 13085992, "long_term_liabilities": 5885606, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27043, "financing_cash_flow": 144791, "investing_cash_flow": -396256, "net_cash_flow": 5330280, "operating_cash_flow": 5686046, "quarter": 1 }, { "change_in_working_capital": -18878, "financing_cash_flow": 198686, "investing_cash_flow": -196922, "net_cash_flow": 5048957, "operating_cash_flow": 5160097, "quarter": 2 }, { "change_in_working_capital": 90230, "financing_cash_flow": 122908, "investing_cash_flow": -249878, "net_cash_flow": 5483845, "operating_cash_flow": 5816440, "quarter": 3 }, { "change_in_working_capital": 39406, "financing_cash_flow": -49425, "investing_cash_flow": -166607, "net_cash_flow": 5526589, "operating_cash_flow": 5787454, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8144455156363207, "current_ratio": 1.7162763615435501, "debt_to_equity_ratio": 0.7788264691330601, "profit_margin": 0.2261000506674677, "quarter": 1, "return_on_assets": 0.18414617235126396, "return_on_equity": 0.2766247049699524 }, { "asset_turnover_ratio": 0.7919940283031797, "current_ratio": 1.0889981304153737, "debt_to_equity_ratio": 0.7800310551127823, "profit_margin": 0.21566312876919733, "quarter": 2, "return_on_assets": 0.17080391011038396, "return_on_equity": 0.25968162704761627 }, { "asset_turnover_ratio": 0.7701614708926044, "current_ratio": 1.5418662675358414, "debt_to_equity_ratio": 0.7503567838406228, "profit_margin": 0.2393769408336806, "quarter": 3, "return_on_assets": 0.18435889685023943, "return_on_equity": 0.2724628882523558 }, { "asset_turnover_ratio": 0.7489307874060461, "current_ratio": 1.3117562030702243, "debt_to_equity_ratio": 0.7490338853612267, "profit_margin": 0.23128217411093152, "quarter": 4, "return_on_assets": 0.1732143407698822, "return_on_equity": 0.25822881711301354 } ], "income_statement": [ { "depreciation": 1242804, "expenses": 13608041, "income_tax": 1600380, "marketing_expense": 1823781, "net_income": 6043622, "net_profit": 4443242, "operational_expense": 9035886, "product_revenue": 4546849, "quarter": 1, "rd_expense": 2328689, "revenue": 19651663, "salaries_expense": 5599154, "service_revenue": 15104814 }, { "depreciation": 932457, "expenses": 13607818, "income_tax": 1767522, "marketing_expense": 2447932, "net_income": 5995162, "net_profit": 4227640, "operational_expense": 7197650, "product_revenue": 4975234, "quarter": 2, "rd_expense": 1413428, "revenue": 19602980, "salaries_expense": 4291190, "service_revenue": 14627746 }, { "depreciation": 1135563, "expenses": 13607595, "income_tax": 1265947, "marketing_expense": 2113946, "net_income": 5946824, "net_profit": 4680877, "operational_expense": 8009453, "product_revenue": 5897065, "quarter": 3, "rd_expense": 1989931, "revenue": 19554419, "salaries_expense": 4586859, "service_revenue": 13657354 }, { "depreciation": 1276069, "expenses": 13607373, "income_tax": 1387220, "marketing_expense": 2678295, "net_income": 5898605, "net_profit": 4511385, "operational_expense": 7102088, "product_revenue": 6898786, "quarter": 4, "rd_expense": 1428137, "revenue": 19505978, "salaries_expense": 5719400, "service_revenue": 12607192 } ], "market_conditions": { "gdp_growth": [ 0.01725164002779069, 0.01475492235586752, 0.018828729856783865, 0.030384879577776663 ], "inflation_rate": [ 0.014329627770879549, 0.016233877465595636, 0.016491135949086574, 0.011210217216989471 ], "interest_rate": [ 0.02461841063967634, 0.033037350005069244, 0.02497580803394272, 0.032816007768283556 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 77783, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 24468273, "net_revenue": 19241528, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 19242 }, { "average_project_size": 164309, "billable_hours_per_employee": 102, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 24258986, "net_revenue": 19535976, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 19536 }, { "average_project_size": 58621, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 25557339, "net_revenue": 19834930, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 19835 }, { "average_project_size": 142459, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 25555994, "net_revenue": 20138458, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 20138 } ], "balance_sheet": [ { "assets": 28210530, "current_assets": 13701224, "current_liabilities": 7509169, "equity": 19594146, "fixed_assets": 14509306, "liabilities": 13167744, "long_term_liabilities": 5658575, "quarter": 1 }, { "assets": 29044493, "current_assets": 12501562, "current_liabilities": 5541236, "equity": 20575593, "fixed_assets": 16542931, "liabilities": 13393122, "long_term_liabilities": 7851886, "quarter": 2 }, { "assets": 29903110, "current_assets": 13608512, "current_liabilities": 6044415, "equity": 21277286, "fixed_assets": 16294598, "liabilities": 13622358, "long_term_liabilities": 7577943, "quarter": 3 }, { "assets": 30787110, "current_assets": 14083772, "current_liabilities": 6023409, "equity": 21954547, "fixed_assets": 16703338, "liabilities": 13855518, "long_term_liabilities": 7832109, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20949, "financing_cash_flow": 154486, "investing_cash_flow": -387861, "net_cash_flow": 4975014, "operating_cash_flow": 5290020, "quarter": 1 }, { "change_in_working_capital": -58275, "financing_cash_flow": 164930, "investing_cash_flow": -151861, "net_cash_flow": 5513058, "operating_cash_flow": 5885543, "quarter": 2 }, { "change_in_working_capital": 65634, "financing_cash_flow": 34668, "investing_cash_flow": -314237, "net_cash_flow": 5361777, "operating_cash_flow": 5681452, "quarter": 3 }, { "change_in_working_capital": 68004, "financing_cash_flow": 151638, "investing_cash_flow": -214441, "net_cash_flow": 5447109, "operating_cash_flow": 5739780, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6820690004760633, "current_ratio": 1.8245992332840026, "debt_to_equity_ratio": 0.6720243893252608, "profit_margin": 0.2365383871800618, "quarter": 1, "return_on_assets": 0.16133550131812482, "return_on_equity": 0.23228162125565463 }, { "asset_turnover_ratio": 0.672622379739939, "current_ratio": 2.256096293317953, "debt_to_equity_ratio": 0.6509227704883159, "profit_margin": 0.25205917533887223, "quarter": 2, "return_on_assets": 0.16954064235171878, "return_on_equity": 0.23932345473590969 }, { "asset_turnover_ratio": 0.6633065925249916, "current_ratio": 2.2514192026854545, "debt_to_equity_ratio": 0.6402300556565343, "profit_margin": 0.2519058045579188, "quarter": 3, "return_on_assets": 0.1670907808585796, "return_on_equity": 0.2348294796620208 }, { "asset_turnover_ratio": 0.6541197923416651, "current_ratio": 2.338172951562811, "debt_to_equity_ratio": 0.6311001543324943, "profit_margin": 0.2494210331297461, "quarter": 4, "return_on_assets": 0.16315123439647308, "return_on_equity": 0.2287888244744927 } ], "income_statement": [ { "depreciation": 738660, "expenses": 12951348, "income_tax": 1738820, "marketing_expense": 1515033, "net_income": 6290180, "net_profit": 4551360, "operational_expense": 7309991, "product_revenue": 5596555, "quarter": 1, "rd_expense": 2038090, "revenue": 19241528, "salaries_expense": 5946943, "service_revenue": 13644973 }, { "depreciation": 961321, "expenses": 13159398, "income_tax": 1452356, "marketing_expense": 1741614, "net_income": 6376578, "net_profit": 4924222, "operational_expense": 6638513, "product_revenue": 4327441, "quarter": 2, "rd_expense": 1567618, "revenue": 19535976, "salaries_expense": 4312736, "service_revenue": 15208535 }, { "depreciation": 684918, "expenses": 13370790, "income_tax": 1467606, "marketing_expense": 2553105, "net_income": 6464140, "net_profit": 4996534, "operational_expense": 8944783, "product_revenue": 5126811, "quarter": 3, "rd_expense": 2300176, "revenue": 19834930, "salaries_expense": 5727082, "service_revenue": 14708119 }, { "depreciation": 716825, "expenses": 13585578, "income_tax": 1529925, "marketing_expense": 1732962, "net_income": 6552880, "net_profit": 5022955, "operational_expense": 8445963, "product_revenue": 5551636, "quarter": 4, "rd_expense": 2543042, "revenue": 20138458, "salaries_expense": 5376389, "service_revenue": 14586822 } ], "market_conditions": { "gdp_growth": [ 0.020886900941860825, 0.020002328124810724, 0.03628032015612857, 0.01976569117378135 ], "inflation_rate": [ 0.016127699495097618, 0.014105521440886625, 0.018975905647923993, 0.021994962754306065 ], "interest_rate": [ 0.03890976150557373, 0.03511663338730406, 0.03781718774459735, 0.034171119172912795 ], "year": 2010 }, "random_event": { "description": "Walker-Johnson Data Privacy Regulation Impact in 2010", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 105943, "billable_hours_per_employee": 86, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 20236575, "net_revenue": 17176339, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 17176 }, { "average_project_size": 81339, "billable_hours_per_employee": 92, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 20518032, "net_revenue": 16891137, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 16891 }, { "average_project_size": 135579, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 18989368, "net_revenue": 16610671, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16611 }, { "average_project_size": 89258, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 19786385, "net_revenue": 16334862, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 16335 } ], "balance_sheet": [ { "assets": 18470470, "current_assets": 7224954, "current_liabilities": 3295574, "equity": 13842366, "fixed_assets": 11245516, "liabilities": 7575686, "long_term_liabilities": 4280112, "quarter": 1 }, { "assets": 18879457, "current_assets": 8215801, "current_liabilities": 4123111, "equity": 13883202, "fixed_assets": 10663656, "liabilities": 7776507, "long_term_liabilities": 3653396, "quarter": 2 }, { "assets": 19297500, "current_assets": 9308221, "current_liabilities": 4233445, "equity": 13978940, "fixed_assets": 9989279, "liabilities": 7982651, "long_term_liabilities": 3749206, "quarter": 3 }, { "assets": 19724801, "current_assets": 5957989, "current_liabilities": 4432362, "equity": 14122994, "fixed_assets": 13766812, "liabilities": 8194260, "long_term_liabilities": 3761898, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12390, "financing_cash_flow": -113147, "investing_cash_flow": -316967, "net_cash_flow": 3983042, "operating_cash_flow": 4151177, "quarter": 1 }, { "change_in_working_capital": 4442, "financing_cash_flow": 77056, "investing_cash_flow": -260544, "net_cash_flow": 2800792, "operating_cash_flow": 3437443, "quarter": 2 }, { "change_in_working_capital": 40957, "financing_cash_flow": -135053, "investing_cash_flow": -444570, "net_cash_flow": 3703884, "operating_cash_flow": 3648290, "quarter": 3 }, { "change_in_working_capital": 36933, "financing_cash_flow": 185825, "investing_cash_flow": -158718, "net_cash_flow": 3472729, "operating_cash_flow": 3827663, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9299351342981527, "current_ratio": 2.1923203666493305, "debt_to_equity_ratio": 0.5472825960533048, "profit_margin": 0.17160711604492668, "quarter": 1, "return_on_assets": 0.15958348650575757, "return_on_equity": 0.21293917528260703 }, { "asset_turnover_ratio": 0.894683411710411, "current_ratio": 1.9926218333680563, "debt_to_equity_ratio": 0.5601378558058868, "profit_margin": 0.16459827423103607, "quarter": 2, "return_on_assets": 0.14726334555066917, "return_on_equity": 0.2002601417165867 }, { "asset_turnover_ratio": 0.8607680269464957, "current_ratio": 2.1987343640935455, "debt_to_equity_ratio": 0.5710483770586325, "profit_margin": 0.16038430958026922, "quarter": 3, "return_on_assets": 0.13805368571058427, "return_on_equity": 0.1905788994015283 }, { "asset_turnover_ratio": 0.8281382407863076, "current_ratio": 1.3442018048164839, "debt_to_equity_ratio": 0.5802070014332655, "profit_margin": 0.15870675858785951, "quarter": 4, "return_on_assets": 0.1314311358578472, "return_on_equity": 0.18356256470830476 } ], "income_statement": [ { "depreciation": 1203595, "expenses": 13171822, "income_tax": 1056935, "marketing_expense": 1399476, "net_income": 4004517, "net_profit": 2947582, "operational_expense": 8854643, "product_revenue": 4847571, "quarter": 1, "rd_expense": 2439878, "revenue": 17176339, "salaries_expense": 4678912, "service_revenue": 12328768 }, { "depreciation": 657191, "expenses": 13086607, "income_tax": 1024278, "marketing_expense": 2281848, "net_income": 3804530, "net_profit": 2780252, "operational_expense": 6979368, "product_revenue": 5358217, "quarter": 2, "rd_expense": 1862717, "revenue": 16891137, "salaries_expense": 5566812, "service_revenue": 11532920 }, { "depreciation": 984199, "expenses": 13001943, "income_tax": 944637, "marketing_expense": 1654494, "net_income": 3608728, "net_profit": 2664091, "operational_expense": 6621276, "product_revenue": 3974741, "quarter": 3, "rd_expense": 1998849, "revenue": 16610671, "salaries_expense": 5871258, "service_revenue": 12635930 }, { "depreciation": 1235210, "expenses": 12917827, "income_tax": 824582, "marketing_expense": 1866049, "net_income": 3417035, "net_profit": 2592453, "operational_expense": 6708140, "product_revenue": 4977429, "quarter": 4, "rd_expense": 2321267, "revenue": 16334862, "salaries_expense": 4291580, "service_revenue": 11357433 } ], "market_conditions": { "gdp_growth": [ 0.03290494209052258, 0.022189624996921852, 0.019543307928798118, 0.025701242137020998 ], "inflation_rate": [ 0.020992091509636275, 0.01677622302990295, 0.020383208514727788, 0.014380194287257708 ], "interest_rate": [ 0.0314737538320031, 0.027783220075169, 0.034671340431824654, 0.03394755950259291 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 134096, "billable_hours_per_employee": 105, "client_concentration": 0.35, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 13886510, "net_revenue": 10819413, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 10819 }, { "average_project_size": 108771, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 12742956, "net_revenue": 10722063, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 10722 }, { "average_project_size": 184667, "billable_hours_per_employee": 113, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 12071094, "net_revenue": 10625590, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 10626 }, { "average_project_size": 159299, "billable_hours_per_employee": 155, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 13111084, "net_revenue": 10529985, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 10530 } ], "balance_sheet": [ { "assets": 12085932, "current_assets": 3707934, "current_liabilities": 2096776, "equity": 9066361, "fixed_assets": 8377998, "liabilities": 5160401, "long_term_liabilities": 3063625, "quarter": 1 }, { "assets": 12347964, "current_assets": 4223368, "current_liabilities": 2333568, "equity": 9078481, "fixed_assets": 8124596, "liabilities": 5302980, "long_term_liabilities": 2969412, "quarter": 2 }, { "assets": 12615677, "current_assets": 4557916, "current_liabilities": 2964460, "equity": 9340512, "fixed_assets": 8057761, "liabilities": 5449498, "long_term_liabilities": 2485038, "quarter": 3 }, { "assets": 12889193, "current_assets": 5024402, "current_liabilities": 2490986, "equity": 9514108, "fixed_assets": 7864791, "liabilities": 5600064, "long_term_liabilities": 3109078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63697, "financing_cash_flow": -73370, "investing_cash_flow": -341054, "net_cash_flow": 2309574, "operating_cash_flow": 2823036, "quarter": 1 }, { "change_in_working_capital": 22341, "financing_cash_flow": 87573, "investing_cash_flow": -122266, "net_cash_flow": 2545260, "operating_cash_flow": 2631414, "quarter": 2 }, { "change_in_working_capital": -10316, "financing_cash_flow": -198161, "investing_cash_flow": -241316, "net_cash_flow": 2030082, "operating_cash_flow": 2663828, "quarter": 3 }, { "change_in_working_capital": -39329, "financing_cash_flow": -149484, "investing_cash_flow": -347592, "net_cash_flow": 2623903, "operating_cash_flow": 2776212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8952071714452804, "current_ratio": 1.7683977687649992, "debt_to_equity_ratio": 0.5691810639351333, "profit_margin": 0.19786932987954153, "quarter": 1, "return_on_assets": 0.17713404311723746, "return_on_equity": 0.2361289165520764 }, { "asset_turnover_ratio": 0.8683263896784927, "current_ratio": 1.8098328396686962, "debt_to_equity_ratio": 0.5841263532963279, "profit_margin": 0.1896553862815393, "quarter": 2, "return_on_assets": 0.16468277685292895, "return_on_equity": 0.22399088569993153 }, { "asset_turnover_ratio": 0.8422528572981062, "current_ratio": 1.537519818111899, "debt_to_equity_ratio": 0.5834260477369977, "profit_margin": 0.20463174280204677, "quarter": 3, "return_on_assets": 0.17235167006891505, "return_on_equity": 0.2327852049223854 }, { "asset_turnover_ratio": 0.816962318742531, "current_ratio": 2.017033415683589, "debt_to_equity_ratio": 0.5886063097034425, "profit_margin": 0.21129935132861064, "quarter": 4, "return_on_assets": 0.17262360801021445, "return_on_equity": 0.2338610198664972 } ], "income_statement": [ { "depreciation": 682206, "expenses": 7894277, "income_tax": 784306, "marketing_expense": 974641, "net_income": 2925136, "net_profit": 2140830, "operational_expense": 4574601, "product_revenue": 3464823, "quarter": 1, "rd_expense": 1158071, "revenue": 10819413, "salaries_expense": 3909608, "service_revenue": 7354590 }, { "depreciation": 597917, "expenses": 7839170, "income_tax": 849396, "marketing_expense": 1365488, "net_income": 2882893, "net_profit": 2033497, "operational_expense": 5400962, "product_revenue": 2239221, "quarter": 2, "rd_expense": 1108163, "revenue": 10722063, "salaries_expense": 2370255, "service_revenue": 8482842 }, { "depreciation": 489495, "expenses": 7784448, "income_tax": 666809, "marketing_expense": 1147520, "net_income": 2841142, "net_profit": 2174333, "operational_expense": 4220473, "product_revenue": 2876828, "quarter": 3, "rd_expense": 1300224, "revenue": 10625590, "salaries_expense": 2683414, "service_revenue": 7748762 }, { "depreciation": 551233, "expenses": 7730108, "income_tax": 574898, "marketing_expense": 1487489, "net_income": 2799877, "net_profit": 2224979, "operational_expense": 4102202, "product_revenue": 2164386, "quarter": 4, "rd_expense": 1279072, "revenue": 10529985, "salaries_expense": 3324829, "service_revenue": 8365599 } ], "market_conditions": { "gdp_growth": [ 0.018114188612354164, 0.011683155904165132, 0.0175424764966561, 0.02352939637275779 ], "inflation_rate": [ 0.017532316580009758, 0.012149565410207827, 0.01706497220776895, 0.017104806315463794 ], "interest_rate": [ 0.030008700591956605, 0.027789932818410454, 0.03195766639027102, 0.03201073088276987 ], "year": 2012 }, "random_event": { "description": "Walker-Johnson Partnership with Major Brand in 2012", "impact": -0.03, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 120252, "billable_hours_per_employee": 95, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 10683530, "net_revenue": 8269817, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 8270 }, { "average_project_size": 121092, "billable_hours_per_employee": 112, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 8929220, "net_revenue": 8034214, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 8034 }, { "average_project_size": 116632, "billable_hours_per_employee": 85, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 9391897, "net_revenue": 7805323, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7805 }, { "average_project_size": 71093, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 8348822, "net_revenue": 7582953, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7583 } ], "balance_sheet": [ { "assets": 10663576, "current_assets": 4234727, "current_liabilities": 2495594, "equity": 7400001, "fixed_assets": 6428849, "liabilities": 4791441, "long_term_liabilities": 2295847, "quarter": 1 }, { "assets": 10987783, "current_assets": 5331074, "current_liabilities": 2660761, "equity": 7460531, "fixed_assets": 5656709, "liabilities": 4866771, "long_term_liabilities": 2206010, "quarter": 2 }, { "assets": 11321848, "current_assets": 3589354, "current_liabilities": 2002328, "equity": 7624565, "fixed_assets": 7732494, "liabilities": 4943285, "long_term_liabilities": 2940957, "quarter": 3 }, { "assets": 11666069, "current_assets": 3754899, "current_liabilities": 2591388, "equity": 7910408, "fixed_assets": 7911170, "liabilities": 5021002, "long_term_liabilities": 2429614, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84082, "financing_cash_flow": -194522, "investing_cash_flow": -259468, "net_cash_flow": 1318722, "operating_cash_flow": 1953850, "quarter": 1 }, { "change_in_working_capital": -11543, "financing_cash_flow": -35925, "investing_cash_flow": -350013, "net_cash_flow": 1190349, "operating_cash_flow": 1713130, "quarter": 2 }, { "change_in_working_capital": 73752, "financing_cash_flow": 138396, "investing_cash_flow": -200278, "net_cash_flow": 1637419, "operating_cash_flow": 1605572, "quarter": 3 }, { "change_in_working_capital": 51095, "financing_cash_flow": 128321, "investing_cash_flow": -416284, "net_cash_flow": 1527980, "operating_cash_flow": 1674658, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7755200506846859, "current_ratio": 1.6968813837507222, "debt_to_equity_ratio": 0.6474919395281162, "profit_margin": 0.18475209306324433, "quarter": 1, "return_on_assets": 0.14327895257650905, "return_on_equity": 0.20646835047724993 }, { "asset_turnover_ratio": 0.7311951828680999, "current_ratio": 2.003589950393891, "debt_to_equity_ratio": 0.6523357385687426, "profit_margin": 0.16672682604670475, "quarter": 2, "return_on_assets": 0.12190985206023817, "return_on_equity": 0.17954740755048132 }, { "asset_turnover_ratio": 0.6894036203277062, "current_ratio": 1.7925904247455962, "debt_to_equity_ratio": 0.6483366592061317, "profit_margin": 0.15963490556380563, "quarter": 3, "return_on_assets": 0.11005288182635908, "return_on_equity": 0.16341942130469084 }, { "asset_turnover_ratio": 0.6500006986072172, "current_ratio": 1.4489914285317367, "debt_to_equity_ratio": 0.6347336319441425, "profit_margin": 0.1668665228440688, "quarter": 4, "return_on_assets": 0.10846335642280189, "return_on_equity": 0.15995900590715423 } ], "income_statement": [ { "depreciation": 425984, "expenses": 6301212, "income_tax": 440739, "marketing_expense": 930650, "net_income": 1968605, "net_profit": 1527866, "operational_expense": 3869743, "product_revenue": 2887159, "quarter": 1, "rd_expense": 724724, "revenue": 8269817, "salaries_expense": 2962433, "service_revenue": 5382658 }, { "depreciation": 373611, "expenses": 6172524, "income_tax": 522171, "marketing_expense": 1136277, "net_income": 1861690, "net_profit": 1339519, "operational_expense": 3712248, "product_revenue": 2726881, "quarter": 2, "rd_expense": 886136, "revenue": 8034214, "salaries_expense": 2655442, "service_revenue": 5307333 }, { "depreciation": 359570, "expenses": 6046464, "income_tax": 512857, "marketing_expense": 873136, "net_income": 1758859, "net_profit": 1246002, "operational_expense": 3934946, "product_revenue": 2839805, "quarter": 3, "rd_expense": 901580, "revenue": 7805323, "salaries_expense": 2006470, "service_revenue": 4965518 }, { "depreciation": 409317, "expenses": 5922979, "income_tax": 394633, "marketing_expense": 962909, "net_income": 1659974, "net_profit": 1265341, "operational_expense": 3915316, "product_revenue": 2613750, "quarter": 4, "rd_expense": 998275, "revenue": 7582953, "salaries_expense": 2334637, "service_revenue": 4969203 } ], "market_conditions": { "gdp_growth": [ 0.011711571225540073, 0.00806198897157212, 0.006188839953868294, 0.014983488198466986 ], "inflation_rate": [ 0.013694948915724602, 0.005958215630883285, 0.01445313713170564, 0.012419210166631833 ], "interest_rate": [ 0.02847702238571626, 0.030087934352366764, 0.0318201563821931, 0.030821209268749566 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 192932, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 7129652, "net_revenue": 6299710, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6300 }, { "average_project_size": 174037, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 7549935, "net_revenue": 6161633, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 6162 }, { "average_project_size": 172445, "billable_hours_per_employee": 88, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 7209324, "net_revenue": 6026583, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6027 }, { "average_project_size": 179085, "billable_hours_per_employee": 138, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 6853551, "net_revenue": 5894493, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 5894 } ], "balance_sheet": [ { "assets": 8130762, "current_assets": 3029992, "current_liabilities": 2235683, "equity": 5852042, "fixed_assets": 5100770, "liabilities": 3986469, "long_term_liabilities": 1750786, "quarter": 1 }, { "assets": 8417553, "current_assets": 3864796, "current_liabilities": 1936779, "equity": 5937996, "fixed_assets": 4552757, "liabilities": 4042114, "long_term_liabilities": 2105335, "quarter": 2 }, { "assets": 8714461, "current_assets": 3265097, "current_liabilities": 1815817, "equity": 6168601, "fixed_assets": 5449364, "liabilities": 4098535, "long_term_liabilities": 2282718, "quarter": 3 }, { "assets": 9021841, "current_assets": 3155409, "current_liabilities": 2068866, "equity": 6420005, "fixed_assets": 5866432, "liabilities": 4155744, "long_term_liabilities": 2086878, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10451, "financing_cash_flow": 196215, "investing_cash_flow": -259028, "net_cash_flow": 1709821, "operating_cash_flow": 1995030, "quarter": 1 }, { "change_in_working_capital": 43785, "financing_cash_flow": -34570, "investing_cash_flow": -263795, "net_cash_flow": 1465345, "operating_cash_flow": 1807306, "quarter": 2 }, { "change_in_working_capital": 15053, "financing_cash_flow": -171772, "investing_cash_flow": -366758, "net_cash_flow": 1592561, "operating_cash_flow": 1857849, "quarter": 3 }, { "change_in_working_capital": 21411, "financing_cash_flow": 9389, "investing_cash_flow": -186401, "net_cash_flow": 1549001, "operating_cash_flow": 1765462, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.774799459140484, "current_ratio": 1.3552869525778029, "debt_to_equity_ratio": 0.6812099092932006, "profit_margin": 0.2710837482995249, "quarter": 1, "return_on_assets": 0.210035541564247, "return_on_equity": 0.2918210429795275 }, { "asset_turnover_ratio": 0.731998123445139, "current_ratio": 1.9954759939053448, "debt_to_equity_ratio": 0.680720229518511, "profit_margin": 0.2535946233733817, "quarter": 2, "return_on_assets": 0.18563078842509217, "return_on_equity": 0.26314551239172274 }, { "asset_turnover_ratio": 0.6915611877774196, "current_ratio": 1.7981421035269523, "debt_to_equity_ratio": 0.6644188852545334, "profit_margin": 0.2576377028243036, "quarter": 3, "return_on_assets": 0.17817223578142125, "return_on_equity": 0.2517061810287292 }, { "asset_turnover_ratio": 0.6533581117202132, "current_ratio": 1.5251877115289245, "debt_to_equity_ratio": 0.6473116453959148, "profit_margin": 0.2636202977932114, "quarter": 4, "return_on_assets": 0.1722384599772929, "return_on_equity": 0.24204155604240182 } ], "income_statement": [ { "depreciation": 287281, "expenses": 4059192, "income_tax": 532769, "marketing_expense": 790195, "net_income": 2240518, "net_profit": 1707749, "operational_expense": 2457687, "product_revenue": 1543790, "quarter": 1, "rd_expense": 798121, "revenue": 6299710, "salaries_expense": 1482072, "service_revenue": 4755920 }, { "depreciation": 244749, "expenses": 3960688, "income_tax": 638388, "marketing_expense": 568777, "net_income": 2200945, "net_profit": 1562557, "operational_expense": 2069441, "product_revenue": 2369263, "quarter": 2, "rd_expense": 518721, "revenue": 6161633, "salaries_expense": 1599056, "service_revenue": 3792370 }, { "depreciation": 305174, "expenses": 3864575, "income_tax": 609333, "marketing_expense": 654927, "net_income": 2162008, "net_profit": 1552675, "operational_expense": 2339194, "product_revenue": 1987779, "quarter": 3, "rd_expense": 581459, "revenue": 6026583, "salaries_expense": 1386491, "service_revenue": 4038804 }, { "depreciation": 211554, "expenses": 3770795, "income_tax": 569790, "marketing_expense": 635746, "net_income": 2123698, "net_profit": 1553908, "operational_expense": 2285319, "product_revenue": 2202092, "quarter": 4, "rd_expense": 623959, "revenue": 5894493, "salaries_expense": 1796831, "service_revenue": 3692401 } ], "market_conditions": { "gdp_growth": [ 0.010528613770242955, 0.009365540945045367, 0.0044202702111043254, 0.008937416619959697 ], "inflation_rate": [ 0.014426373288533797, 0.011425211898393621, 0.01796229873753884, 0.015838500314923832 ], "interest_rate": [ 0.023530952843285248, 0.03194158587779892, 0.025603759086506982, 0.0233053083769527 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2004, "industry": "Advertising", "location": "Farmerchester", "name": "Knight, Barajas and Burton", "num_employees": 108, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.knight,barajasandburton.com" }

[ { "advertising_kpis": [ { "average_project_size": 164530, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 21260863, "net_revenue": 19270303, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 178429 }, { "average_project_size": 108593, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 24472424, "net_revenue": 19737744, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 182757 }, { "average_project_size": 84893, "billable_hours_per_employee": 101, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 24793518, "net_revenue": 20216524, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 187190 }, { "average_project_size": 101834, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 24253750, "net_revenue": 20706918, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 191731 } ], "balance_sheet": [ { "assets": 20035094, "current_assets": 8684825, "current_liabilities": 4992560, "equity": 15696730, "fixed_assets": 11350269, "liabilities": 10020383, "long_term_liabilities": 5027823, "quarter": 1 }, { "assets": 20542165, "current_assets": 7930545, "current_liabilities": 5557340, "equity": 15946900, "fixed_assets": 12611620, "liabilities": 10287396, "long_term_liabilities": 4730056, "quarter": 2 }, { "assets": 21062070, "current_assets": 6934655, "current_liabilities": 5863967, "equity": 16154708, "fixed_assets": 14127415, "liabilities": 10561525, "long_term_liabilities": 4697558, "quarter": 3 }, { "assets": 21595133, "current_assets": 10015219, "current_liabilities": 5210974, "equity": 16789242, "fixed_assets": 11579914, "liabilities": 10842958, "long_term_liabilities": 5631984, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63946, "financing_cash_flow": -166679, "investing_cash_flow": -193105, "net_cash_flow": 6198360, "operating_cash_flow": 6650477, "quarter": 1 }, { "change_in_working_capital": 4911, "financing_cash_flow": 22480, "investing_cash_flow": -352425, "net_cash_flow": 6334910, "operating_cash_flow": 6806444, "quarter": 2 }, { "change_in_working_capital": -4264, "financing_cash_flow": 171351, "investing_cash_flow": -425192, "net_cash_flow": 6669912, "operating_cash_flow": 6870425, "quarter": 3 }, { "change_in_working_capital": -54520, "financing_cash_flow": 85326, "investing_cash_flow": -487730, "net_cash_flow": 6886598, "operating_cash_flow": 7202265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9618274314061117, "current_ratio": 1.7395534555418464, "debt_to_equity_ratio": 0.6383739160959002, "profit_margin": 0.29485883019068254, "quarter": 1, "return_on_assets": 0.28360331126971505, "return_on_equity": 0.36198743305134257 }, { "asset_turnover_ratio": 0.9608404956342236, "current_ratio": 1.4270397348371704, "debt_to_equity_ratio": 0.6451031861991986, "profit_margin": 0.2883881258162027, "quarter": 2, "return_on_assets": 0.27709498974426505, "return_on_equity": 0.356942791388922 }, { "asset_turnover_ratio": 0.959854563202952, "current_ratio": 1.1825876578091248, "debt_to_equity_ratio": 0.653773810086818, "profit_margin": 0.2796802754024381, "quarter": 3, "return_on_assets": 0.26845238858288856, "return_on_equity": 0.3500009409021816 }, { "asset_turnover_ratio": 0.9588696675311053, "current_ratio": 1.9219476051885886, "debt_to_equity_ratio": 0.6458277270647478, "profit_margin": 0.2915483125011651, "quarter": 4, "return_on_assets": 0.2795568334772469, "return_on_equity": 0.35957948548242974 } ], "income_statement": [ { "depreciation": 968458, "expenses": 11705191, "income_tax": 1883093, "marketing_expense": 1851572, "net_income": 7565112, "net_profit": 5682019, "operational_expense": 8093983, "product_revenue": 6937025, "quarter": 1, "rd_expense": 1969770, "revenue": 19270303, "salaries_expense": 5263733, "service_revenue": 12333278 }, { "depreciation": 1114313, "expenses": 12069635, "income_tax": 1975978, "marketing_expense": 1865999, "net_income": 7668109, "net_profit": 5692131, "operational_expense": 6426371, "product_revenue": 7799103, "quarter": 2, "rd_expense": 1696071, "revenue": 19737744, "salaries_expense": 5987598, "service_revenue": 11938641 }, { "depreciation": 1216262, "expenses": 12445426, "income_tax": 2116935, "marketing_expense": 1285142, "net_income": 7771098, "net_profit": 5654163, "operational_expense": 7314675, "product_revenue": 5801002, "quarter": 3, "rd_expense": 2020706, "revenue": 20216524, "salaries_expense": 3931561, "service_revenue": 14415522 }, { "depreciation": 1165198, "expenses": 12832917, "income_tax": 1836934, "marketing_expense": 1342143, "net_income": 7874001, "net_profit": 6037067, "operational_expense": 7413888, "product_revenue": 6638580, "quarter": 4, "rd_expense": 2150206, "revenue": 20706918, "salaries_expense": 4700056, "service_revenue": 14068338 } ], "market_conditions": { "gdp_growth": [ 0.04492979473040036, 0.03555867030903849, 0.03551221892904414, 0.035068655711556304 ], "inflation_rate": [ 0.011459207974692662, 0.006457826497942912, 0.00790732599427355, 0.009026856472478098 ], "interest_rate": [ 0.02405945048438563, 0.015281298041911268, 0.01698818471526724, 0.021811232288349344 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 62047, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 11675891, "net_revenue": 9432579, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 87339 }, { "average_project_size": 171205, "billable_hours_per_employee": 125, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 10962392, "net_revenue": 9771059, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 90473 }, { "average_project_size": 120959, "billable_hours_per_employee": 105, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 11929248, "net_revenue": 10121685, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 93719 }, { "average_project_size": 93782, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 12889389, "net_revenue": 10484893, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 97082 } ], "balance_sheet": [ { "assets": 10209042, "current_assets": 3258307, "current_liabilities": 2751221, "equity": 6245131, "fixed_assets": 6950735, "liabilities": 5756704, "long_term_liabilities": 3005483, "quarter": 1 }, { "assets": 10416670, "current_assets": 5158280, "current_liabilities": 2574028, "equity": 6508343, "fixed_assets": 5258390, "liabilities": 5817974, "long_term_liabilities": 3243946, "quarter": 2 }, { "assets": 10628521, "current_assets": 4398625, "current_liabilities": 3454992, "equity": 6707314, "fixed_assets": 6229896, "liabilities": 5879896, "long_term_liabilities": 2424904, "quarter": 3 }, { "assets": 10844680, "current_assets": 4083810, "current_liabilities": 3447158, "equity": 6946068, "fixed_assets": 6760870, "liabilities": 5942477, "long_term_liabilities": 2495319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84654, "financing_cash_flow": -198496, "investing_cash_flow": -187955, "net_cash_flow": 2463048, "operating_cash_flow": 2426596, "quarter": 1 }, { "change_in_working_capital": -83591, "financing_cash_flow": -83238, "investing_cash_flow": -205841, "net_cash_flow": 1972991, "operating_cash_flow": 2299814, "quarter": 2 }, { "change_in_working_capital": -96348, "financing_cash_flow": 26750, "investing_cash_flow": -150149, "net_cash_flow": 2313160, "operating_cash_flow": 2544398, "quarter": 3 }, { "change_in_working_capital": -53280, "financing_cash_flow": -91880, "investing_cash_flow": -277519, "net_cash_flow": 2463958, "operating_cash_flow": 2779320, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.923943598233801, "current_ratio": 1.1843130740860148, "debt_to_equity_ratio": 0.9217907518673347, "profit_margin": 0.1900639263132596, "quarter": 1, "return_on_assets": 0.17560834797231709, "return_on_equity": 0.287070519417447 }, { "asset_turnover_ratio": 0.9380213638331636, "current_ratio": 2.0039719847647346, "debt_to_equity_ratio": 0.8939255352706519, "profit_margin": 0.19543910235318404, "quarter": 2, "return_on_assets": 0.18332605333566293, "return_on_equity": 0.29341523641270906 }, { "asset_turnover_ratio": 0.9523135909502366, "current_ratio": 1.2731216164899948, "debt_to_equity_ratio": 0.8766394416602533, "profit_margin": 0.19351412338953444, "quarter": 3, "return_on_assets": 0.18428612974467473, "return_on_equity": 0.29202285743592743 }, { "asset_turnover_ratio": 0.9668236407160008, "current_ratio": 1.18468895246461, "debt_to_equity_ratio": 0.8555166750455078, "profit_margin": 0.19493427353049764, "quarter": 4, "return_on_assets": 0.18846706403508448, "return_on_equity": 0.2942477672260047 } ], "income_statement": [ { "depreciation": 633803, "expenses": 6972198, "income_tax": 667588, "marketing_expense": 1168948, "net_income": 2460381, "net_profit": 1792793, "operational_expense": 3862042, "product_revenue": 3450312, "quarter": 1, "rd_expense": 1394310, "revenue": 9432579, "salaries_expense": 2500239, "service_revenue": 5982267 }, { "depreciation": 390167, "expenses": 7184982, "income_tax": 676430, "marketing_expense": 893939, "net_income": 2586077, "net_profit": 1909647, "operational_expense": 4877018, "product_revenue": 3093182, "quarter": 2, "rd_expense": 737679, "revenue": 9771059, "salaries_expense": 3226188, "service_revenue": 6677877 }, { "depreciation": 585709, "expenses": 7404261, "income_tax": 758735, "marketing_expense": 1220621, "net_income": 2717424, "net_profit": 1958689, "operational_expense": 3960389, "product_revenue": 2521041, "quarter": 3, "rd_expense": 1064291, "revenue": 10121685, "salaries_expense": 2577414, "service_revenue": 7600644 }, { "depreciation": 735455, "expenses": 7630231, "income_tax": 810797, "marketing_expense": 1377136, "net_income": 2854662, "net_profit": 2043865, "operational_expense": 3831425, "product_revenue": 2490756, "quarter": 4, "rd_expense": 1480776, "revenue": 10484893, "salaries_expense": 3673162, "service_revenue": 7994137 } ], "market_conditions": { "gdp_growth": [ 0.062186218647605006, 0.06525902364234143, 0.054194133013427064, 0.0547424670226234 ], "inflation_rate": [ 0.006767523867297894, 0.008237945435640623, 0.008510248402596364, 0.009792712797926626 ], "interest_rate": [ 0.023603094665537963, 0.015956314055958508, 0.02031941904927572, 0.020924123725920302 ], "year": 2005 }, "random_event": { "description": "Knight, Barajas and Burton Expansion to New Market in 2005", "impact": -0.05, "type": "Expansion to New Market" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 115777, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 22743448, "net_revenue": 18424407, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 170596 }, { "average_project_size": 168428, "billable_hours_per_employee": 151, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.73, "gross_billings": 23093298, "net_revenue": 18625492, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 172458 }, { "average_project_size": 69562, "billable_hours_per_employee": 121, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 22714212, "net_revenue": 18828773, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 174340 }, { "average_project_size": 54691, "billable_hours_per_employee": 86, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 24595265, "net_revenue": 19034272, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 176243 } ], "balance_sheet": [ { "assets": 23874275, "current_assets": 11089021, "current_liabilities": 7578822, "equity": 14633689, "fixed_assets": 12785254, "liabilities": 13735447, "long_term_liabilities": 6156625, "quarter": 1 }, { "assets": 24368586, "current_assets": 8479637, "current_liabilities": 5708911, "equity": 15000273, "fixed_assets": 15888949, "liabilities": 13917683, "long_term_liabilities": 8208772, "quarter": 2 }, { "assets": 24873131, "current_assets": 9656805, "current_liabilities": 7069001, "equity": 15516606, "fixed_assets": 15216326, "liabilities": 14102337, "long_term_liabilities": 7033336, "quarter": 3 }, { "assets": 25388123, "current_assets": 9697494, "current_liabilities": 6856760, "equity": 15486417, "fixed_assets": 15690629, "liabilities": 14289440, "long_term_liabilities": 7432680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41251, "financing_cash_flow": -81415, "investing_cash_flow": -157211, "net_cash_flow": 5452569, "operating_cash_flow": 5679116, "quarter": 1 }, { "change_in_working_capital": -23478, "financing_cash_flow": -127551, "investing_cash_flow": -129480, "net_cash_flow": 5024551, "operating_cash_flow": 5193594, "quarter": 2 }, { "change_in_working_capital": 90966, "financing_cash_flow": -56750, "investing_cash_flow": -445998, "net_cash_flow": 5463606, "operating_cash_flow": 5602312, "quarter": 3 }, { "change_in_working_capital": 40031, "financing_cash_flow": -132697, "investing_cash_flow": -166852, "net_cash_flow": 5226921, "operating_cash_flow": 5256467, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7717263456167779, "current_ratio": 1.4631589183648857, "debt_to_equity_ratio": 0.9386182117168131, "profit_margin": 0.24396231585635295, "quarter": 1, "return_on_assets": 0.18827214648402935, "return_on_equity": 0.3071584342129999 }, { "asset_turnover_ratio": 0.7643238717256717, "current_ratio": 1.485333542596828, "debt_to_equity_ratio": 0.9278286468519606, "profit_margin": 0.24425502424311799, "quarter": 2, "return_on_assets": 0.18668994581794773, "return_on_equity": 0.30328581353152706 }, { "asset_turnover_ratio": 0.7569924751331065, "current_ratio": 1.3660777527121584, "debt_to_equity_ratio": 0.9088544878950977, "profit_margin": 0.25205104974179676, "quarter": 3, "return_on_assets": 0.19080074800394048, "return_on_equity": 0.3058537414689785 }, { "asset_turnover_ratio": 0.7497313606051145, "current_ratio": 1.4142968399068947, "debt_to_equity_ratio": 0.9227079446459436, "profit_margin": 0.2305175632669324, "quarter": 4, "return_on_assets": 0.1728262463514928, "return_on_equity": 0.28332789953931886 } ], "income_statement": [ { "depreciation": 1184255, "expenses": 12364941, "income_tax": 1564605, "marketing_expense": 1983029, "net_income": 6059466, "net_profit": 4494861, "operational_expense": 6697568, "product_revenue": 7161473, "quarter": 1, "rd_expense": 2114459, "revenue": 18424407, "salaries_expense": 5819770, "service_revenue": 11262934 }, { "depreciation": 644224, "expenses": 12589880, "income_tax": 1486242, "marketing_expense": 2454198, "net_income": 6035612, "net_profit": 4549370, "operational_expense": 8189740, "product_revenue": 7124381, "quarter": 2, "rd_expense": 2097039, "revenue": 18625492, "salaries_expense": 4482373, "service_revenue": 11501111 }, { "depreciation": 856500, "expenses": 12818912, "income_tax": 1264049, "marketing_expense": 2537174, "net_income": 6009861, "net_profit": 4745812, "operational_expense": 7692032, "product_revenue": 4328552, "quarter": 3, "rd_expense": 1633007, "revenue": 18828773, "salaries_expense": 3919333, "service_revenue": 14500221 }, { "depreciation": 868733, "expenses": 13052110, "income_tax": 1594428, "marketing_expense": 2346810, "net_income": 5982162, "net_profit": 4387734, "operational_expense": 7018139, "product_revenue": 5196036, "quarter": 4, "rd_expense": 2072250, "revenue": 19034272, "salaries_expense": 5547137, "service_revenue": 13838236 } ], "market_conditions": { "gdp_growth": [ 0.03275737992361409, 0.03253993281482363, 0.035939948052806134, 0.02324646023559585 ], "inflation_rate": [ 0.013164241377677275, 0.00874942556613509, 0.009250909388286124, 0.011445573605926386 ], "interest_rate": [ 0.014509103546959817, 0.021482802160810995, 0.016472106983525185, 0.01564286540746215 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 193520, "billable_hours_per_employee": 114, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 17094878, "net_revenue": 15057848, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 139425 }, { "average_project_size": 111941, "billable_hours_per_employee": 114, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 18288296, "net_revenue": 15611045, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 144547 }, { "average_project_size": 162075, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 20924926, "net_revenue": 16184566, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 149857 }, { "average_project_size": 193091, "billable_hours_per_employee": 84, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 19790517, "net_revenue": 16779157, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 155363 } ], "balance_sheet": [ { "assets": 20413094, "current_assets": 8245221, "current_liabilities": 4224890, "equity": 14036647, "fixed_assets": 12167873, "liabilities": 9129220, "long_term_liabilities": 4904330, "quarter": 1 }, { "assets": 21137740, "current_assets": 7464940, "current_liabilities": 4180891, "equity": 14442292, "fixed_assets": 13672800, "liabilities": 9379461, "long_term_liabilities": 5198570, "quarter": 2 }, { "assets": 21888110, "current_assets": 8567144, "current_liabilities": 5564867, "equity": 14995524, "fixed_assets": 13320966, "liabilities": 9636562, "long_term_liabilities": 4071695, "quarter": 3 }, { "assets": 22665117, "current_assets": 11133091, "current_liabilities": 4480360, "equity": 15678874, "fixed_assets": 11532026, "liabilities": 9900709, "long_term_liabilities": 5420349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22034, "financing_cash_flow": 8283, "investing_cash_flow": -262175, "net_cash_flow": 3485387, "operating_cash_flow": 3718418, "quarter": 1 }, { "change_in_working_capital": 10129, "financing_cash_flow": -159616, "investing_cash_flow": -337850, "net_cash_flow": 2964282, "operating_cash_flow": 3308754, "quarter": 2 }, { "change_in_working_capital": -77024, "financing_cash_flow": -3379, "investing_cash_flow": -310918, "net_cash_flow": 3606368, "operating_cash_flow": 3692930, "quarter": 3 }, { "change_in_working_capital": 68145, "financing_cash_flow": 35014, "investing_cash_flow": -170629, "net_cash_flow": 3563259, "operating_cash_flow": 3622161, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7376563298047812, "current_ratio": 1.9515824080626951, "debt_to_equity_ratio": 0.6503846680763575, "profit_margin": 0.1828131748972363, "quarter": 1, "return_on_assets": 0.1348532956346549, "return_on_equity": 0.1961132883088105 }, { "asset_turnover_ratio": 0.7385389828808567, "current_ratio": 1.7854902220603215, "debt_to_equity_ratio": 0.649444077158944, "profit_margin": 0.1719303864667612, "quarter": 2, "return_on_assets": 0.12697729274747444, "return_on_equity": 0.1858439782272786 }, { "asset_turnover_ratio": 0.7394227276818327, "current_ratio": 1.5395056162168834, "debt_to_equity_ratio": 0.6426292272280715, "profit_margin": 0.16954276067705493, "quarter": 3, "return_on_assets": 0.12536377055853612, "return_on_equity": 0.18298633645613185 }, { "asset_turnover_ratio": 0.7403075395551675, "current_ratio": 2.484865278682963, "debt_to_equity_ratio": 0.631468114355661, "profit_margin": 0.17369561533991248, "quarter": 4, "return_on_assets": 0.12858817362381142, "return_on_equity": 0.18588490474507288 } ], "income_statement": [ { "depreciation": 965645, "expenses": 11498803, "income_tax": 806272, "marketing_expense": 2286120, "net_income": 3559045, "net_profit": 2752773, "operational_expense": 7151014, "product_revenue": 3395454, "quarter": 1, "rd_expense": 2208460, "revenue": 15057848, "salaries_expense": 5588559, "service_revenue": 11662394 }, { "depreciation": 624741, "expenses": 11964312, "income_tax": 962720, "marketing_expense": 1643720, "net_income": 3646733, "net_profit": 2684013, "operational_expense": 6533404, "product_revenue": 5215717, "quarter": 2, "rd_expense": 1469544, "revenue": 15611045, "salaries_expense": 4512113, "service_revenue": 10395328 }, { "depreciation": 948954, "expenses": 12448667, "income_tax": 991923, "marketing_expense": 1909370, "net_income": 3735899, "net_profit": 2743976, "operational_expense": 7852135, "product_revenue": 4313203, "quarter": 3, "rd_expense": 1684851, "revenue": 16184566, "salaries_expense": 4717156, "service_revenue": 11871363 }, { "depreciation": 707695, "expenses": 12952630, "income_tax": 912061, "marketing_expense": 1334789, "net_income": 3826527, "net_profit": 2914466, "operational_expense": 6887762, "product_revenue": 5085721, "quarter": 4, "rd_expense": 1877769, "revenue": 16779157, "salaries_expense": 5023728, "service_revenue": 11693436 } ], "market_conditions": { "gdp_growth": [ 0.05130848197527334, 0.05641855282658763, 0.06912775992620224, 0.06613975826226237 ], "inflation_rate": [ 0.008559777916422262, 0.008370539407083336, 0.0070843971499368295, 0.005779403117341804 ], "interest_rate": [ 0.015065118122652106, 0.016496325897098235, 0.02280356421482041, 0.016819152321683007 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 90821, "billable_hours_per_employee": 132, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 22170909, "net_revenue": 19775375, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 183105 }, { "average_project_size": 82741, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 23341376, "net_revenue": 20576153, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 190520 }, { "average_project_size": 99577, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 26792636, "net_revenue": 21409359, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 198235 }, { "average_project_size": 140385, "billable_hours_per_employee": 143, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 25894648, "net_revenue": 22276304, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 206262 } ], "balance_sheet": [ { "assets": 24479805, "current_assets": 9949169, "current_liabilities": 4470961, "equity": 19612614, "fixed_assets": 14530636, "liabilities": 10606557, "long_term_liabilities": 6135596, "quarter": 1 }, { "assets": 24927647, "current_assets": 9525937, "current_liabilities": 6304771, "equity": 20084945, "fixed_assets": 15401710, "liabilities": 10729670, "long_term_liabilities": 4424899, "quarter": 2 }, { "assets": 25383682, "current_assets": 8888505, "current_liabilities": 5895484, "equity": 20902714, "fixed_assets": 16495177, "liabilities": 10854212, "long_term_liabilities": 4958728, "quarter": 3 }, { "assets": 25848060, "current_assets": 8487516, "current_liabilities": 4431856, "equity": 21214103, "fixed_assets": 17360544, "liabilities": 10980199, "long_term_liabilities": 6548343, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56093, "financing_cash_flow": -184123, "investing_cash_flow": -185192, "net_cash_flow": 6583978, "operating_cash_flow": 6787461, "quarter": 1 }, { "change_in_working_capital": 91357, "financing_cash_flow": 9566, "investing_cash_flow": -160556, "net_cash_flow": 6655179, "operating_cash_flow": 6971614, "quarter": 2 }, { "change_in_working_capital": 39479, "financing_cash_flow": 133103, "investing_cash_flow": -340944, "net_cash_flow": 7172746, "operating_cash_flow": 7377046, "quarter": 3 }, { "change_in_working_capital": -92915, "financing_cash_flow": 36598, "investing_cash_flow": -231146, "net_cash_flow": 6748755, "operating_cash_flow": 7065860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8078240410820265, "current_ratio": 2.225286465258811, "debt_to_equity_ratio": 0.540802822102143, "profit_margin": 0.2902279223529263, "quarter": 1, "return_on_assets": 0.23445309306998155, "return_on_equity": 0.29263646345153177 }, { "asset_turnover_ratio": 0.8254350280233028, "current_ratio": 1.5109092780689417, "debt_to_equity_ratio": 0.5342145572218395, "profit_margin": 0.28610634845104427, "quarter": 2, "return_on_assets": 0.23616220175133257, "return_on_equity": 0.2931035160912813 }, { "asset_turnover_ratio": 0.8434300035747375, "current_ratio": 1.5076802854523903, "debt_to_equity_ratio": 0.5192728561468143, "profit_margin": 0.2976849517073351, "quarter": 3, "return_on_assets": 0.2510764198826632, "return_on_equity": 0.3049003110313809 }, { "asset_turnover_ratio": 0.8618172505015851, "current_ratio": 1.915115473065912, "debt_to_equity_ratio": 0.5175895959400216, "profit_margin": 0.2848875648312216, "quarter": 4, "return_on_assets": 0.2455210178249354, "return_on_equity": 0.29915203108045624 } ], "income_statement": [ { "depreciation": 1048095, "expenses": 11996986, "income_tax": 2039023, "marketing_expense": 1812171, "net_income": 7778389, "net_profit": 5739366, "operational_expense": 7305842, "product_revenue": 6606688, "quarter": 1, "rd_expense": 1479426, "revenue": 19775375, "salaries_expense": 4760058, "service_revenue": 13168687 }, { "depreciation": 1084646, "expenses": 12445995, "income_tax": 2243190, "marketing_expense": 1564877, "net_income": 8130158, "net_profit": 5886968, "operational_expense": 6337968, "product_revenue": 4707834, "quarter": 2, "rd_expense": 2133050, "revenue": 20576153, "salaries_expense": 5026394, "service_revenue": 15868319 }, { "depreciation": 1003802, "expenses": 12911810, "income_tax": 2124305, "marketing_expense": 1352870, "net_income": 8497549, "net_profit": 6373244, "operational_expense": 7568424, "product_revenue": 8072062, "quarter": 3, "rd_expense": 2499993, "revenue": 21409359, "salaries_expense": 6278121, "service_revenue": 13337297 }, { "depreciation": 719618, "expenses": 13395058, "income_tax": 2535004, "marketing_expense": 2311099, "net_income": 8881246, "net_profit": 6346242, "operational_expense": 7589989, "product_revenue": 4517339, "quarter": 4, "rd_expense": 2361802, "revenue": 22276304, "salaries_expense": 5369293, "service_revenue": 17758965 } ], "market_conditions": { "gdp_growth": [ 0.03127041218577631, 0.035366278884746714, 0.039559415372970676, 0.029617978634587885 ], "inflation_rate": [ 0.014540389490102112, 0.012361076600765358, 0.011109355997232919, 0.01360272942682687 ], "interest_rate": [ 0.016431253526399462, 0.013304261996955023, 0.012940511645272974, 0.01927138089430268 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 88980, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 22129118, "net_revenue": 17774115, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 164575 }, { "average_project_size": 122116, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 21480801, "net_revenue": 18513236, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 171419 }, { "average_project_size": 113202, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 23069589, "net_revenue": 19283092, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 178547 }, { "average_project_size": 104703, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 23543818, "net_revenue": 20084963, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 185972 } ], "balance_sheet": [ { "assets": 20409678, "current_assets": 8477853, "current_liabilities": 5616561, "equity": 12895571, "fixed_assets": 11931825, "liabilities": 11907340, "long_term_liabilities": 6290779, "quarter": 1 }, { "assets": 20942868, "current_assets": 9012748, "current_liabilities": 6119854, "equity": 13825097, "fixed_assets": 11930120, "liabilities": 12054334, "long_term_liabilities": 5934480, "quarter": 2 }, { "assets": 21489988, "current_assets": 8773809, "current_liabilities": 6411931, "equity": 14660980, "fixed_assets": 12716179, "liabilities": 12203141, "long_term_liabilities": 5791210, "quarter": 3 }, { "assets": 22051400, "current_assets": 7544633, "current_liabilities": 7276651, "equity": 14712799, "fixed_assets": 14506767, "liabilities": 12353786, "long_term_liabilities": 5077135, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -46231, "financing_cash_flow": 41692, "investing_cash_flow": -225948, "net_cash_flow": 4921855, "operating_cash_flow": 5270938, "quarter": 1 }, { "change_in_working_capital": -14095, "financing_cash_flow": 17529, "investing_cash_flow": -397294, "net_cash_flow": 5729247, "operating_cash_flow": 5956287, "quarter": 2 }, { "change_in_working_capital": -45066, "financing_cash_flow": -152101, "investing_cash_flow": -202266, "net_cash_flow": 6337190, "operating_cash_flow": 6397545, "quarter": 3 }, { "change_in_working_capital": 4012, "financing_cash_flow": -96333, "investing_cash_flow": -273614, "net_cash_flow": 6073962, "operating_cash_flow": 6310684, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8708669975097109, "current_ratio": 1.5094384268238161, "debt_to_equity_ratio": 0.9233666349477662, "profit_margin": 0.24717028105196798, "quarter": 1, "return_on_assets": 0.21525244053335874, "return_on_equity": 0.3406776636722794 }, { "asset_turnover_ratio": 0.883987618123745, "current_ratio": 1.472706375021365, "debt_to_equity_ratio": 0.8719167757014652, "profit_margin": 0.2666504656452281, "quarter": 2, "return_on_assets": 0.2357157099973127, "return_on_equity": 0.35707257605498177 }, { "asset_turnover_ratio": 0.8973058523811182, "current_ratio": 1.3683567399586802, "debt_to_equity_ratio": 0.8323550676694191, "profit_margin": 0.27869664263386806, "quarter": 3, "return_on_assets": 0.25007612847433885, "return_on_equity": 0.3665602845103124 }, { "asset_turnover_ratio": 0.9108248455880352, "current_ratio": 1.036827656019232, "debt_to_equity_ratio": 0.8396625278439541, "profit_margin": 0.24969849334549435, "quarter": 4, "return_on_assets": 0.22743159164497492, "return_on_equity": 0.340872256869682 } ], "income_statement": [ { "depreciation": 877705, "expenses": 11570318, "income_tax": 1810564, "marketing_expense": 1562177, "net_income": 6203797, "net_profit": 4393233, "operational_expense": 7852316, "product_revenue": 4843690, "quarter": 1, "rd_expense": 1607918, "revenue": 17774115, "salaries_expense": 3511756, "service_revenue": 12930425 }, { "depreciation": 1019724, "expenses": 12046055, "income_tax": 1530618, "marketing_expense": 2200466, "net_income": 6467181, "net_profit": 4936563, "operational_expense": 7937460, "product_revenue": 4333275, "quarter": 2, "rd_expense": 1942407, "revenue": 18513236, "salaries_expense": 3921983, "service_revenue": 14179961 }, { "depreciation": 1023412, "expenses": 12541353, "income_tax": 1367606, "marketing_expense": 2469703, "net_income": 6741739, "net_profit": 5374133, "operational_expense": 7932518, "product_revenue": 6017750, "quarter": 3, "rd_expense": 2037510, "revenue": 19283092, "salaries_expense": 5391915, "service_revenue": 13265342 }, { "depreciation": 1295499, "expenses": 13057017, "income_tax": 2012761, "marketing_expense": 2267631, "net_income": 7027946, "net_profit": 5015185, "operational_expense": 7055931, "product_revenue": 6208383, "quarter": 4, "rd_expense": 1390061, "revenue": 20084963, "salaries_expense": 4654466, "service_revenue": 13876580 } ], "market_conditions": { "gdp_growth": [ 0.04720029162736901, 0.05018208606038555, 0.04711675607947146, 0.050945936610193636 ], "inflation_rate": [ 0.007899600656904319, 0.0065222774403647195, 0.00857940231885935, 0.00914683819563592 ], "interest_rate": [ 0.015787749726731404, 0.012468603045759964, 0.011993348511437643, 0.012639905712133463 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84298, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 12150188, "net_revenue": 9593221, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 88826 }, { "average_project_size": 84449, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 11479648, "net_revenue": 9957193, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 92196 }, { "average_project_size": 93608, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 12442929, "net_revenue": 10334975, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 95694 }, { "average_project_size": 153633, "billable_hours_per_employee": 97, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 12717133, "net_revenue": 10727091, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 99325 } ], "balance_sheet": [ { "assets": 10034956, "current_assets": 4872165, "current_liabilities": 2390015, "equity": 7688994, "fixed_assets": 5162791, "liabilities": 4597327, "long_term_liabilities": 2207312, "quarter": 1 }, { "assets": 10350514, "current_assets": 4582055, "current_liabilities": 1927063, "equity": 8120881, "fixed_assets": 5768459, "liabilities": 4676984, "long_term_liabilities": 2749921, "quarter": 2 }, { "assets": 10675995, "current_assets": 3478797, "current_liabilities": 2352019, "equity": 8423308, "fixed_assets": 7197198, "liabilities": 4758022, "long_term_liabilities": 2406003, "quarter": 3 }, { "assets": 11011711, "current_assets": 3935515, "current_liabilities": 2480412, "equity": 8651627, "fixed_assets": 7076196, "liabilities": 4840464, "long_term_liabilities": 2360052, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46374, "financing_cash_flow": -85783, "investing_cash_flow": -274356, "net_cash_flow": 2493378, "operating_cash_flow": 2806741, "quarter": 1 }, { "change_in_working_capital": 43339, "financing_cash_flow": -98452, "investing_cash_flow": -119624, "net_cash_flow": 2787879, "operating_cash_flow": 2940856, "quarter": 2 }, { "change_in_working_capital": -83583, "financing_cash_flow": 117416, "investing_cash_flow": -353178, "net_cash_flow": 2566542, "operating_cash_flow": 2931996, "quarter": 3 }, { "change_in_working_capital": -97889, "financing_cash_flow": 70140, "investing_cash_flow": -302239, "net_cash_flow": 2668637, "operating_cash_flow": 3063287, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.955980375001146, "current_ratio": 2.0385499672596197, "debt_to_equity_ratio": 0.597910077703273, "profit_margin": 0.23468290785753815, "quarter": 1, "return_on_assets": 0.2243522542600087, "return_on_equity": 0.29280358392788447 }, { "asset_turnover_ratio": 0.9619998581712946, "current_ratio": 2.377740115398407, "debt_to_equity_ratio": 0.5759207652470218, "profit_margin": 0.24578724144445127, "quarter": 2, "return_on_assets": 0.2364472914098759, "return_on_equity": 0.30136520902104097 }, { "asset_turnover_ratio": 0.9680573098807184, "current_ratio": 1.4790684088861528, "debt_to_equity_ratio": 0.5648638278453073, "profit_margin": 0.24241326176405845, "quarter": 3, "return_on_assets": 0.23466993006272482, "return_on_equity": 0.29742887236225957 }, { "asset_turnover_ratio": 0.9741529722311092, "current_ratio": 1.5866376231045487, "debt_to_equity_ratio": 0.5594859787644567, "profit_margin": 0.231225781528282, "quarter": 4, "return_on_assets": 0.225249282332237, "return_on_equity": 0.2866952077337592 } ], "income_statement": [ { "depreciation": 555376, "expenses": 6489249, "income_tax": 852607, "marketing_expense": 775184, "net_income": 3103972, "net_profit": 2251365, "operational_expense": 4497210, "product_revenue": 2428999, "quarter": 1, "rd_expense": 1251346, "revenue": 9593221, "salaries_expense": 2169046, "service_revenue": 7164222 }, { "depreciation": 493505, "expenses": 6738514, "income_tax": 771328, "marketing_expense": 878520, "net_income": 3218679, "net_profit": 2447351, "operational_expense": 4361828, "product_revenue": 2650107, "quarter": 2, "rd_expense": 1281023, "revenue": 9957193, "salaries_expense": 3155368, "service_revenue": 7307086 }, { "depreciation": 426661, "expenses": 6997354, "income_tax": 832286, "marketing_expense": 1274741, "net_income": 3337621, "net_profit": 2505335, "operational_expense": 3865834, "product_revenue": 2539824, "quarter": 3, "rd_expense": 706817, "revenue": 10334975, "salaries_expense": 2381750, "service_revenue": 7795151 }, { "depreciation": 582907, "expenses": 7266136, "income_tax": 980575, "marketing_expense": 1413495, "net_income": 3460955, "net_profit": 2480380, "operational_expense": 3959238, "product_revenue": 4098304, "quarter": 4, "rd_expense": 792990, "revenue": 10727091, "salaries_expense": 3146420, "service_revenue": 6628787 } ], "market_conditions": { "gdp_growth": [ 0.0465543626169604, 0.036350010256458315, 0.0425435093368413, 0.0356045794622728 ], "inflation_rate": [ 0.00506928880923106, 0.0038731708825787106, 0.003232300764708641, 0.010125696421725727 ], "interest_rate": [ 0.015884076839383057, 0.02374537723687636, 0.024510570372887737, 0.021636664057826202 ], "year": 2010 }, "random_event": { "description": "Knight, Barajas and Burton Introduction of New Service in 2010", "impact": -0.06, "type": "Introduction of New Service" }, "year": 2010 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2002, "industry": "Advertising", "location": "New Jason", "name": "Fowler Ltd", "num_employees": 627, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.fowlerltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 94957, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 3604328, "net_revenue": 2871534, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4580 }, { "average_project_size": 175974, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 3798258, "net_revenue": 2934273, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 4680 }, { "average_project_size": 117355, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 3496285, "net_revenue": 2998384, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 4782 }, { "average_project_size": 196570, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 3522320, "net_revenue": 3063895, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4887 } ], "balance_sheet": [ { "assets": 3529192, "current_assets": 1159272, "current_liabilities": 1070354, "equity": 2290614, "fixed_assets": 2369920, "liabilities": 1940204, "long_term_liabilities": 869850, "quarter": 1 }, { "assets": 3623931, "current_assets": 1162070, "current_liabilities": 975353, "equity": 2331084, "fixed_assets": 2461861, "liabilities": 1970975, "long_term_liabilities": 995622, "quarter": 2 }, { "assets": 3721213, "current_assets": 1746548, "current_liabilities": 855279, "equity": 2391399, "fixed_assets": 1974665, "liabilities": 2002234, "long_term_liabilities": 1146955, "quarter": 3 }, { "assets": 3821107, "current_assets": 1708059, "current_liabilities": 1081753, "equity": 2489373, "fixed_assets": 2113048, "liabilities": 2033989, "long_term_liabilities": 952236, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88418, "financing_cash_flow": -181962, "investing_cash_flow": -400360, "net_cash_flow": 606682, "operating_cash_flow": 847175, "quarter": 1 }, { "change_in_working_capital": 30266, "financing_cash_flow": 173537, "investing_cash_flow": -367663, "net_cash_flow": 822792, "operating_cash_flow": 836047, "quarter": 2 }, { "change_in_working_capital": -63521, "financing_cash_flow": 86208, "investing_cash_flow": -407631, "net_cash_flow": 514411, "operating_cash_flow": 844246, "quarter": 3 }, { "change_in_working_capital": 8800, "financing_cash_flow": 51021, "investing_cash_flow": -389661, "net_cash_flow": 791128, "operating_cash_flow": 908394, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8136519633955874, "current_ratio": 1.0830734504659205, "debt_to_equity_ratio": 0.8470235491444652, "profit_margin": 0.24433839195356907, "quarter": 1, "return_on_assets": 0.19880641234594207, "return_on_equity": 0.30630477243219506 }, { "asset_turnover_ratio": 0.809693396480231, "current_ratio": 1.1914353059866531, "debt_to_equity_ratio": 0.8455186514085292, "profit_margin": 0.23110596730433738, "quarter": 2, "return_on_assets": 0.18712497561349817, "return_on_equity": 0.29090671979216537 }, { "asset_turnover_ratio": 0.8057544676964205, "current_ratio": 2.0420798359365775, "debt_to_equity_ratio": 0.8372647140857715, "profit_margin": 0.2242608018185796, "quarter": 3, "return_on_assets": 0.18069914299450207, "return_on_equity": 0.2811826884597677 }, { "asset_turnover_ratio": 0.8018343898770697, "current_ratio": 1.578973203679583, "debt_to_equity_ratio": 0.8170687960381992, "profit_margin": 0.22920335063701597, "quarter": 4, "return_on_assets": 0.18378312881581174, "return_on_equity": 0.2821011555921913 } ], "income_statement": [ { "depreciation": 145549, "expenses": 1964104, "income_tax": 205804, "marketing_expense": 335252, "net_income": 907430, "net_profit": 701626, "operational_expense": 1110244, "product_revenue": 586891, "quarter": 1, "rd_expense": 325882, "revenue": 2871534, "salaries_expense": 800957, "service_revenue": 2284643 }, { "depreciation": 157919, "expenses": 2022409, "income_tax": 233736, "marketing_expense": 267643, "net_income": 911864, "net_profit": 678128, "operational_expense": 1278848, "product_revenue": 1047573, "quarter": 2, "rd_expense": 239497, "revenue": 2934273, "salaries_expense": 937695, "service_revenue": 1886700 }, { "depreciation": 171826, "expenses": 2082446, "income_tax": 243518, "marketing_expense": 326279, "net_income": 915938, "net_profit": 672420, "operational_expense": 1291558, "product_revenue": 936188, "quarter": 3, "rd_expense": 307526, "revenue": 2998384, "salaries_expense": 870356, "service_revenue": 2062196 }, { "depreciation": 206139, "expenses": 2144265, "income_tax": 217375, "marketing_expense": 361460, "net_income": 919630, "net_profit": 702255, "operational_expense": 1111612, "product_revenue": 1163239, "quarter": 4, "rd_expense": 254107, "revenue": 3063895, "salaries_expense": 930955, "service_revenue": 1900656 } ], "market_conditions": { "gdp_growth": [ 0.05726334029539956, 0.052549510437447745, 0.06056668557766765, 0.041915025995936286 ], "inflation_rate": [ 0.010216466180518628, 0.0062406018810916095, 0.006824023843810358, 0.003434485154247353 ], "interest_rate": [ 0.015307768095076255, 0.014830874501053467, 0.007888889502079117, 0.014769840897187702 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 179107, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 1303247, "net_revenue": 1021339, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 1629 }, { "average_project_size": 71317, "billable_hours_per_employee": 155, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 1279644, "net_revenue": 1069514, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1706 }, { "average_project_size": 118688, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 1332429, "net_revenue": 1119963, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 1786 }, { "average_project_size": 193287, "billable_hours_per_employee": 154, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.7, "gross_billings": 1388297, "net_revenue": 1172791, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 1870 } ], "balance_sheet": [ { "assets": 1327871, "current_assets": 625389, "current_liabilities": 251129, "equity": 1044348, "fixed_assets": 702482, "liabilities": 566108, "long_term_liabilities": 314979, "quarter": 1 }, { "assets": 1367249, "current_assets": 560958, "current_liabilities": 285293, "equity": 1085438, "fixed_assets": 806291, "liabilities": 578437, "long_term_liabilities": 293144, "quarter": 2 }, { "assets": 1407796, "current_assets": 476036, "current_liabilities": 312267, "equity": 1124485, "fixed_assets": 931760, "liabilities": 591034, "long_term_liabilities": 278767, "quarter": 3 }, { "assets": 1449545, "current_assets": 652882, "current_liabilities": 309199, "equity": 1162534, "fixed_assets": 796663, "liabilities": 603905, "long_term_liabilities": 294706, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36312, "financing_cash_flow": 19040, "investing_cash_flow": -465520, "net_cash_flow": 269443, "operating_cash_flow": 336980, "quarter": 1 }, { "change_in_working_capital": 20664, "financing_cash_flow": -160781, "investing_cash_flow": -301500, "net_cash_flow": -331282, "operating_cash_flow": 361077, "quarter": 2 }, { "change_in_working_capital": 46693, "financing_cash_flow": -142061, "investing_cash_flow": -339077, "net_cash_flow": 472364, "operating_cash_flow": 368331, "quarter": 3 }, { "change_in_working_capital": 42894, "financing_cash_flow": -175259, "investing_cash_flow": -296363, "net_cash_flow": 1680, "operating_cash_flow": 362972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7691552869216964, "current_ratio": 2.4903097611187874, "debt_to_equity_ratio": 0.5420683526946957, "profit_margin": 0.2766809061437975, "quarter": 1, "return_on_assets": 0.21281058175078754, "return_on_equity": 0.27058509232554667 }, { "asset_turnover_ratio": 0.7822379098467068, "current_ratio": 1.9662522389262969, "debt_to_equity_ratio": 0.5329065317411036, "profit_margin": 0.27734653309821095, "quarter": 2, "return_on_assets": 0.21695097235397504, "return_on_equity": 0.27327769987783734 }, { "asset_turnover_ratio": 0.7955435304546966, "current_ratio": 1.5244518312854063, "debt_to_equity_ratio": 0.5256041654624117, "profit_margin": 0.27476175552228066, "quarter": 3, "return_on_assets": 0.21858493702212536, "return_on_equity": 0.27365682957087023 }, { "asset_turnover_ratio": 0.809075261547589, "current_ratio": 2.1115268807467036, "debt_to_equity_ratio": 0.519472978854812, "profit_margin": 0.2702050066891714, "quarter": 4, "return_on_assets": 0.2186161864585094, "return_on_equity": 0.272589016751338 } ], "income_statement": [ { "depreciation": 54395, "expenses": 648576, "income_tax": 90178, "marketing_expense": 109639, "net_income": 372763, "net_profit": 282585, "operational_expense": 440145, "product_revenue": 239736, "quarter": 1, "rd_expense": 116129, "revenue": 1021339, "salaries_expense": 225957, "service_revenue": 781603 }, { "depreciation": 64451, "expenses": 674487, "income_tax": 98401, "marketing_expense": 91798, "net_income": 395027, "net_profit": 296626, "operational_expense": 376238, "product_revenue": 417725, "quarter": 2, "rd_expense": 134151, "revenue": 1069514, "salaries_expense": 266060, "service_revenue": 651789 }, { "depreciation": 60608, "expenses": 701434, "income_tax": 110806, "marketing_expense": 97383, "net_income": 418529, "net_profit": 307723, "operational_expense": 453803, "product_revenue": 235167, "quarter": 3, "rd_expense": 71824, "revenue": 1119963, "salaries_expense": 338502, "service_revenue": 884796 }, { "depreciation": 46078, "expenses": 729458, "income_tax": 126439, "marketing_expense": 132810, "net_income": 443333, "net_profit": 316894, "operational_expense": 365672, "product_revenue": 360385, "quarter": 4, "rd_expense": 123899, "revenue": 1172791, "salaries_expense": 271320, "service_revenue": 812406 } ], "market_conditions": { "gdp_growth": [ 0.03864161317917564, 0.025018893612989063, 0.027348875217031245, 0.025957275831174888 ], "inflation_rate": [ 0.009204375500795975, 0.006911841450709077, 0.006484359238875944, 0.00834688999694828 ], "interest_rate": [ 0.01680559408334769, 0.009911238800342148, 0.011343645908863626, 0.015679294601286635 ], "year": 2003 }, "random_event": { "description": "Fowler Ltd Industry Recognition in 2003", "impact": -0.09, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 146717, "billable_hours_per_employee": 120, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 3013879, "net_revenue": 2413355, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3849 }, { "average_project_size": 118931, "billable_hours_per_employee": 87, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 2785290, "net_revenue": 2487635, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3968 }, { "average_project_size": 68534, "billable_hours_per_employee": 127, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 2869573, "net_revenue": 2564202, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 4090 }, { "average_project_size": 188194, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 3028786, "net_revenue": 2643125, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4216 } ], "balance_sheet": [ { "assets": 3221826, "current_assets": 1596585, "current_liabilities": 745272, "equity": 2212266, "fixed_assets": 1625241, "liabilities": 1484082, "long_term_liabilities": 738810, "quarter": 1 }, { "assets": 3319121, "current_assets": 1573008, "current_liabilities": 885221, "equity": 2276599, "fixed_assets": 1746113, "liabilities": 1523120, "long_term_liabilities": 637899, "quarter": 2 }, { "assets": 3419354, "current_assets": 1692165, "current_liabilities": 921636, "equity": 2341066, "fixed_assets": 1727189, "liabilities": 1563185, "long_term_liabilities": 641549, "quarter": 3 }, { "assets": 3522614, "current_assets": 1725927, "current_liabilities": 799997, "equity": 2393814, "fixed_assets": 1796687, "liabilities": 1604304, "long_term_liabilities": 804307, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23122, "financing_cash_flow": -140852, "investing_cash_flow": -394932, "net_cash_flow": 609904, "operating_cash_flow": 649546, "quarter": 1 }, { "change_in_working_capital": -51282, "financing_cash_flow": 4108, "investing_cash_flow": -459803, "net_cash_flow": 187799, "operating_cash_flow": 626316, "quarter": 2 }, { "change_in_working_capital": -35327, "financing_cash_flow": 171745, "investing_cash_flow": -372034, "net_cash_flow": 332533, "operating_cash_flow": 657273, "quarter": 3 }, { "change_in_working_capital": 70322, "financing_cash_flow": 104767, "investing_cash_flow": -391328, "net_cash_flow": 292920, "operating_cash_flow": 624307, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7490643504646123, "current_ratio": 2.1422849644156763, "debt_to_equity_ratio": 0.6708424755431761, "profit_margin": 0.19662337285645917, "quarter": 1, "return_on_assets": 0.14728355907488486, "return_on_equity": 0.21449590600768623 }, { "asset_turnover_ratio": 0.7494860838155645, "current_ratio": 1.7769664298519805, "debt_to_equity_ratio": 0.6690330620368365, "profit_margin": 0.19319474118992538, "quarter": 2, "return_on_assets": 0.14479676998819868, "return_on_equity": 0.21110349253425834 }, { "asset_turnover_ratio": 0.7499083160152473, "current_ratio": 1.83604481595771, "debt_to_equity_ratio": 0.6677235925855999, "profit_margin": 0.18910249660518166, "quarter": 3, "return_on_assets": 0.1418095347834708, "return_on_equity": 0.20712658250557653 }, { "asset_turnover_ratio": 0.7503305783716298, "current_ratio": 2.157416840313151, "debt_to_equity_ratio": 0.670187408044234, "profit_margin": 0.17990219910144242, "quarter": 4, "return_on_assets": 0.13498612110211336, "return_on_equity": 0.19863865780716464 } ], "income_statement": [ { "depreciation": 175024, "expenses": 1794301, "income_tax": 144532, "marketing_expense": 290392, "net_income": 619054, "net_profit": 474522, "operational_expense": 1060140, "product_revenue": 486669, "quarter": 1, "rd_expense": 344968, "revenue": 2413355, "salaries_expense": 596549, "service_revenue": 1926686 }, { "depreciation": 145718, "expenses": 1857118, "income_tax": 149919, "marketing_expense": 217867, "net_income": 630517, "net_profit": 480598, "operational_expense": 1266702, "product_revenue": 741272, "quarter": 2, "rd_expense": 204880, "revenue": 2487635, "salaries_expense": 802515, "service_revenue": 1746363 }, { "depreciation": 172376, "expenses": 1922134, "income_tax": 157171, "marketing_expense": 348053, "net_income": 642068, "net_profit": 484897, "operational_expense": 1158632, "product_revenue": 863399, "quarter": 3, "rd_expense": 237463, "revenue": 2564202, "salaries_expense": 899770, "service_revenue": 1700803 }, { "depreciation": 148803, "expenses": 1989426, "income_tax": 178195, "marketing_expense": 263617, "net_income": 653699, "net_profit": 475504, "operational_expense": 1188455, "product_revenue": 783113, "quarter": 4, "rd_expense": 293316, "revenue": 2643125, "salaries_expense": 656956, "service_revenue": 1860012 } ], "market_conditions": { "gdp_growth": [ 0.06455518897938604, 0.0550033574973898, 0.05198077093281746, 0.05040323981986021 ], "inflation_rate": [ 0.006098942939500279, 0.012415455551715726, 0.0075746307273489655, 0.010903590509510732 ], "interest_rate": [ 0.018976484525061534, 0.013729218952210017, 0.017082776816928553, 0.015574022655814342 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 163941, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 2726699, "net_revenue": 2180815, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3478 }, { "average_project_size": 192978, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 2610713, "net_revenue": 2213863, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3531 }, { "average_project_size": 180367, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 2515393, "net_revenue": 2247412, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3584 }, { "average_project_size": 193332, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 2832287, "net_revenue": 2281470, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 3639 } ], "balance_sheet": [ { "assets": 2497312, "current_assets": 975623, "current_liabilities": 444183, "equity": 1939112, "fixed_assets": 1521689, "liabilities": 1097399, "long_term_liabilities": 653216, "quarter": 1 }, { "assets": 2568057, "current_assets": 991789, "current_liabilities": 547236, "equity": 2008960, "fixed_assets": 1576268, "liabilities": 1116869, "long_term_liabilities": 569633, "quarter": 2 }, { "assets": 2640806, "current_assets": 951227, "current_liabilities": 458317, "equity": 2081067, "fixed_assets": 1689579, "liabilities": 1136685, "long_term_liabilities": 678368, "quarter": 3 }, { "assets": 2715616, "current_assets": 997364, "current_liabilities": 545865, "equity": 2133470, "fixed_assets": 1718252, "liabilities": 1156852, "long_term_liabilities": 610987, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63334, "financing_cash_flow": -34165, "investing_cash_flow": -280948, "net_cash_flow": 726751, "operating_cash_flow": 652725, "quarter": 1 }, { "change_in_working_capital": -69276, "financing_cash_flow": 83733, "investing_cash_flow": -234832, "net_cash_flow": 448495, "operating_cash_flow": 666202, "quarter": 2 }, { "change_in_working_capital": 15039, "financing_cash_flow": -146926, "investing_cash_flow": -275201, "net_cash_flow": 300039, "operating_cash_flow": 716698, "quarter": 3 }, { "change_in_working_capital": 75156, "financing_cash_flow": 57864, "investing_cash_flow": -255009, "net_cash_flow": 738048, "operating_cash_flow": 666045, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8732649344575287, "current_ratio": 2.1964438080700974, "debt_to_equity_ratio": 0.5659286312497679, "profit_margin": 0.24724655690647762, "quarter": 1, "return_on_assets": 0.21591174831178483, "return_on_equity": 0.27806490806100936 }, { "asset_turnover_ratio": 0.8620770489128551, "current_ratio": 1.8123606634066471, "debt_to_equity_ratio": 0.5559438714558776, "profit_margin": 0.25194512939599245, "quarter": 2, "return_on_assets": 0.21719611363766458, "return_on_equity": 0.2776421631092705 }, { "asset_turnover_ratio": 0.851032601410327, "current_ratio": 2.075478326136713, "debt_to_equity_ratio": 0.546202981451342, "profit_margin": 0.25671572457564523, "quarter": 3, "return_on_assets": 0.21847345090854836, "return_on_equity": 0.2772356680491306 }, { "asset_turnover_ratio": 0.8401298268974701, "current_ratio": 1.827125754536378, "debt_to_equity_ratio": 0.5422396377732052, "profit_margin": 0.2519016248296055, "quarter": 4, "return_on_assets": 0.21163006846328788, "return_on_equity": 0.26937618058843105 } ], "income_statement": [ { "depreciation": 113526, "expenses": 1446102, "income_tax": 195514, "marketing_expense": 177534, "net_income": 734713, "net_profit": 539199, "operational_expense": 919203, "product_revenue": 475648, "quarter": 1, "rd_expense": 232694, "revenue": 2180815, "salaries_expense": 654356, "service_revenue": 1705167 }, { "depreciation": 108430, "expenses": 1473299, "income_tax": 182792, "marketing_expense": 285600, "net_income": 740564, "net_profit": 557772, "operational_expense": 783223, "product_revenue": 509779, "quarter": 2, "rd_expense": 195121, "revenue": 2213863, "salaries_expense": 582032, "service_revenue": 1704084 }, { "depreciation": 139752, "expenses": 1501009, "income_tax": 169457, "marketing_expense": 239290, "net_income": 746403, "net_profit": 576946, "operational_expense": 999297, "product_revenue": 630213, "quarter": 3, "rd_expense": 279615, "revenue": 2247412, "salaries_expense": 613241, "service_revenue": 1617199 }, { "depreciation": 91339, "expenses": 1529239, "income_tax": 177525, "marketing_expense": 192816, "net_income": 752231, "net_profit": 574706, "operational_expense": 873893, "product_revenue": 791757, "quarter": 4, "rd_expense": 200662, "revenue": 2281470, "salaries_expense": 761383, "service_revenue": 1489713 } ], "market_conditions": { "gdp_growth": [ 0.047878571999232775, 0.039701775179488, 0.038876181591724235, 0.04475393753236352 ], "inflation_rate": [ 0.002008873327652365, 0.004681128695924457, 0.008594036829317368, 0.006427159862760483 ], "interest_rate": [ 0.013227690737081351, 0.012403031386126497, 0.013590703340813604, 0.02209049542767589 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 188840, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 3586825, "net_revenue": 2861161, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4563 }, { "average_project_size": 192343, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 3329985, "net_revenue": 3000669, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4786 }, { "average_project_size": 107612, "billable_hours_per_employee": 141, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 3685836, "net_revenue": 3146981, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 5019 }, { "average_project_size": 182186, "billable_hours_per_employee": 142, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 3652720, "net_revenue": 3300426, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 5264 } ], "balance_sheet": [ { "assets": 3536660, "current_assets": 1501959, "current_liabilities": 982241, "equity": 2595521, "fixed_assets": 2034701, "liabilities": 1791463, "long_term_liabilities": 809222, "quarter": 1 }, { "assets": 3594238, "current_assets": 1646059, "current_liabilities": 976236, "equity": 2609522, "fixed_assets": 1948179, "liabilities": 1808147, "long_term_liabilities": 831911, "quarter": 2 }, { "assets": 3652753, "current_assets": 1204179, "current_liabilities": 843335, "equity": 2781245, "fixed_assets": 2448574, "liabilities": 1824986, "long_term_liabilities": 981651, "quarter": 3 }, { "assets": 3712221, "current_assets": 1381096, "current_liabilities": 832702, "equity": 2826456, "fixed_assets": 2331125, "liabilities": 1841981, "long_term_liabilities": 1009279, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16168, "financing_cash_flow": -60920, "investing_cash_flow": -436961, "net_cash_flow": 597498, "operating_cash_flow": 1013223, "quarter": 1 }, { "change_in_working_capital": 72542, "financing_cash_flow": 12159, "investing_cash_flow": -202078, "net_cash_flow": 790956, "operating_cash_flow": 980877, "quarter": 2 }, { "change_in_working_capital": -86358, "financing_cash_flow": 32251, "investing_cash_flow": -426931, "net_cash_flow": 772267, "operating_cash_flow": 1144146, "quarter": 3 }, { "change_in_working_capital": -98244, "financing_cash_flow": -188863, "investing_cash_flow": -109491, "net_cash_flow": 1133582, "operating_cash_flow": 1095475, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8090008652231201, "current_ratio": 1.5291145452083552, "debt_to_equity_ratio": 0.6902132558357262, "profit_margin": 0.2971954391940894, "quarter": 1, "return_on_assets": 0.2404313674483835, "return_on_equity": 0.32761206709558505 }, { "asset_turnover_ratio": 0.8348553991138038, "current_ratio": 1.6861281493409381, "debt_to_equity_ratio": 0.692903527925804, "profit_margin": 0.2744158052754236, "quarter": 2, "return_on_assets": 0.2290975166363496, "return_on_equity": 0.31554859472347807 }, { "asset_turnover_ratio": 0.861536764188545, "current_ratio": 1.4278774152620253, "debt_to_equity_ratio": 0.6561759212151392, "profit_margin": 0.3029818101856986, "quarter": 3, "return_on_assets": 0.2610299683553747, "return_on_equity": 0.34282416687490674 }, { "asset_turnover_ratio": 0.8890704513551322, "current_ratio": 1.6585717339456372, "debt_to_equity_ratio": 0.6516927912551973, "profit_margin": 0.2897250233757703, "quarter": 4, "return_on_assets": 0.2575859573015723, "return_on_equity": 0.33830917587254145 } ], "income_statement": [ { "depreciation": 162899, "expenses": 1778035, "income_tax": 232802, "marketing_expense": 212734, "net_income": 1083126, "net_profit": 850324, "operational_expense": 908602, "product_revenue": 669062, "quarter": 1, "rd_expense": 196227, "revenue": 2861161, "salaries_expense": 748034, "service_revenue": 2192099 }, { "depreciation": 157446, "expenses": 1861638, "income_tax": 315600, "marketing_expense": 262046, "net_income": 1139031, "net_profit": 823431, "operational_expense": 1008204, "product_revenue": 930768, "quarter": 2, "rd_expense": 371370, "revenue": 3000669, "salaries_expense": 756352, "service_revenue": 2069901 }, { "depreciation": 190668, "expenses": 1949173, "income_tax": 244330, "marketing_expense": 326380, "net_income": 1197808, "net_profit": 953478, "operational_expense": 1339323, "product_revenue": 762193, "quarter": 3, "rd_expense": 316791, "revenue": 3146981, "salaries_expense": 941959, "service_revenue": 2384788 }, { "depreciation": 139259, "expenses": 2040824, "income_tax": 303386, "marketing_expense": 378851, "net_income": 1259602, "net_profit": 956216, "operational_expense": 1153450, "product_revenue": 855053, "quarter": 4, "rd_expense": 366778, "revenue": 3300426, "salaries_expense": 721252, "service_revenue": 2445373 } ], "market_conditions": { "gdp_growth": [ 0.04859347428335016, 0.0459648176163374, 0.052939151795305874, 0.05051813992891967 ], "inflation_rate": [ 0.00847569517344042, 0.0007248107335016902, 0.0065950389008947626, 0.006825348026590324 ], "interest_rate": [ 0.015784647900698362, 0.014244092602676063, 0.010727019389039215, 0.011779552509117306 ], "year": 2006 }, "random_event": { "description": "Fowler Ltd Data Privacy Regulation Impact in 2006", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 124040, "billable_hours_per_employee": 159, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 4052043, "net_revenue": 3386234, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5401 }, { "average_project_size": 142062, "billable_hours_per_employee": 107, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 3946253, "net_revenue": 3525595, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5623 }, { "average_project_size": 198324, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 4253626, "net_revenue": 3670691, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5854 }, { "average_project_size": 90003, "billable_hours_per_employee": 123, "client_concentration": 0.22, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 4405330, "net_revenue": 3821759, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 6095 } ], "balance_sheet": [ { "assets": 4610048, "current_assets": 2130398, "current_liabilities": 859852, "equity": 3361921, "fixed_assets": 2479650, "liabilities": 1868408, "long_term_liabilities": 1008556, "quarter": 1 }, { "assets": 4768140, "current_assets": 1502996, "current_liabilities": 867710, "equity": 3480235, "fixed_assets": 3265144, "liabilities": 1918054, "long_term_liabilities": 1050344, "quarter": 2 }, { "assets": 4931653, "current_assets": 2436000, "current_liabilities": 949694, "equity": 3616710, "fixed_assets": 2495653, "liabilities": 1969019, "long_term_liabilities": 1019325, "quarter": 3 }, { "assets": 5100773, "current_assets": 1664027, "current_liabilities": 865380, "equity": 3794095, "fixed_assets": 3436746, "liabilities": 2021339, "long_term_liabilities": 1155959, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96788, "financing_cash_flow": -24530, "investing_cash_flow": -260426, "net_cash_flow": 414368, "operating_cash_flow": 841127, "quarter": 1 }, { "change_in_working_capital": 39777, "financing_cash_flow": 44018, "investing_cash_flow": -465109, "net_cash_flow": 799588, "operating_cash_flow": 797319, "quarter": 2 }, { "change_in_working_capital": -5082, "financing_cash_flow": 150837, "investing_cash_flow": -173931, "net_cash_flow": 543067, "operating_cash_flow": 856176, "quarter": 3 }, { "change_in_working_capital": -26774, "financing_cash_flow": 75829, "investing_cash_flow": -365641, "net_cash_flow": 604723, "operating_cash_flow": 995750, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7345333497612172, "current_ratio": 2.4776333601596554, "debt_to_equity_ratio": 0.5557560692235184, "profit_margin": 0.18317724055691367, "quarter": 1, "return_on_assets": 0.1345497921062861, "return_on_equity": 0.1845019558758222 }, { "asset_turnover_ratio": 0.739406770774348, "current_ratio": 1.7321409226584918, "debt_to_equity_ratio": 0.551127725570256, "profit_margin": 0.1787355042198551, "quarter": 2, "return_on_assets": 0.13215824199792792, "return_on_equity": 0.18106507175521194 }, { "asset_turnover_ratio": 0.7443125053607786, "current_ratio": 2.565036738149341, "debt_to_equity_ratio": 0.5444226935529805, "profit_margin": 0.17818879333618656, "quarter": 3, "return_on_assets": 0.13262814719527105, "return_on_equity": 0.18084834006597156 }, { "asset_turnover_ratio": 0.7492509468662887, "current_ratio": 1.9228858998359102, "debt_to_equity_ratio": 0.5327591955393842, "profit_margin": 0.18699792425425046, "quarter": 4, "return_on_assets": 0.1401083718095277, "return_on_equity": 0.18836138789355564 } ], "income_statement": [ { "depreciation": 220846, "expenses": 2568717, "income_tax": 197236, "marketing_expense": 441101, "net_income": 817517, "net_profit": 620281, "operational_expense": 1425639, "product_revenue": 917922, "quarter": 1, "rd_expense": 432990, "revenue": 3386234, "salaries_expense": 1219785, "service_revenue": 2468312 }, { "depreciation": 167170, "expenses": 2671920, "income_tax": 223526, "marketing_expense": 413575, "net_income": 853675, "net_profit": 630149, "operational_expense": 1540979, "product_revenue": 969557, "quarter": 2, "rd_expense": 441073, "revenue": 3525595, "salaries_expense": 1141467, "service_revenue": 2556038 }, { "depreciation": 202100, "expenses": 2779269, "income_tax": 237346, "marketing_expense": 510384, "net_income": 891422, "net_profit": 654076, "operational_expense": 1571358, "product_revenue": 1383422, "quarter": 3, "rd_expense": 398975, "revenue": 3670691, "salaries_expense": 1027986, "service_revenue": 2287269 }, { "depreciation": 281089, "expenses": 2890931, "income_tax": 216167, "marketing_expense": 455051, "net_income": 930828, "net_profit": 714661, "operational_expense": 1808207, "product_revenue": 780046, "quarter": 4, "rd_expense": 368562, "revenue": 3821759, "salaries_expense": 1425221, "service_revenue": 3041713 } ], "market_conditions": { "gdp_growth": [ 0.057211130517251574, 0.05385365301772936, 0.056573568416169506, 0.0472093450948536 ], "inflation_rate": [ 0.011411513551570007, 0.011754983888037387, 0.00536953771840409, 0.008028189525120522 ], "interest_rate": [ 0.014020196983818855, 0.009599349967188267, 0.016448326615626, 0.012219019839039119 ], "year": 2007 }, "random_event": { "description": "Fowler Ltd Senior Leadership Change in 2007", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 2007 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 2003, "industry": "Advertising", "location": "Amandabury", "name": "Fuentes PLC", "num_employees": 415, "region": "Europe", "revenue_size": "Large", "website": "www.fuentesplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 177685, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 92583855, "net_revenue": 82519598, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 198842 }, { "average_project_size": 176831, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 98613557, "net_revenue": 82452489, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 198681 }, { "average_project_size": 191091, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 95759304, "net_revenue": 82385436, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 198519 }, { "average_project_size": 93648, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 104294470, "net_revenue": 82318437, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 198358 } ], "balance_sheet": [ { "assets": 106703338, "current_assets": 33900761, "current_liabilities": 25270909, "equity": 71428205, "fixed_assets": 72802577, "liabilities": 54994624, "long_term_liabilities": 29723715, "quarter": 1 }, { "assets": 109056603, "current_assets": 42343766, "current_liabilities": 24516283, "equity": 75216396, "fixed_assets": 66712837, "liabilities": 56011152, "long_term_liabilities": 31494869, "quarter": 2 }, { "assets": 111461768, "current_assets": 53981497, "current_liabilities": 29166678, "equity": 76807607, "fixed_assets": 57480271, "liabilities": 57046469, "long_term_liabilities": 27879791, "quarter": 3 }, { "assets": 113919977, "current_assets": 44087948, "current_liabilities": 33886032, "equity": 76700689, "fixed_assets": 69832029, "liabilities": 58100924, "long_term_liabilities": 24214892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75249, "financing_cash_flow": -144249, "investing_cash_flow": -239675, "net_cash_flow": 23972085, "operating_cash_flow": 24373293, "quarter": 1 }, { "change_in_working_capital": -13820, "financing_cash_flow": -188148, "investing_cash_flow": -257876, "net_cash_flow": 26518487, "operating_cash_flow": 26792563, "quarter": 2 }, { "change_in_working_capital": 52100, "financing_cash_flow": 56913, "investing_cash_flow": -219452, "net_cash_flow": 26294667, "operating_cash_flow": 26512353, "quarter": 3 }, { "change_in_working_capital": -88853, "financing_cash_flow": 24492, "investing_cash_flow": -316843, "net_cash_flow": 25419762, "operating_cash_flow": 25740788, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7733553565119022, "current_ratio": 1.3414935331372528, "debt_to_equity_ratio": 0.7699286857341578, "profit_margin": 0.23896736627340331, "quarter": 1, "return_on_assets": 0.18480669273907813, "return_on_equity": 0.276074290261109 }, { "asset_turnover_ratio": 0.7560522401380868, "current_ratio": 1.7271690818710161, "debt_to_equity_ratio": 0.7446667878104662, "profit_margin": 0.2688935806413315, "quarter": 2, "return_on_assets": 0.20329759400263, "return_on_equity": 0.29476212872523166 }, { "asset_turnover_ratio": 0.7391362749602177, "current_ratio": 1.8507934636916827, "debt_to_equity_ratio": 0.7427189991741313, "profit_margin": 0.2717993505551151, "quarter": 3, "return_on_assets": 0.20089675950591418, "return_on_equity": 0.29153763376588465 }, { "asset_turnover_ratio": 0.7225987852859205, "current_ratio": 1.3010655245795673, "debt_to_equity_ratio": 0.7575019828048741, "profit_margin": 0.25366900491563027, "quarter": 4, "return_on_assets": 0.18330091481672262, "return_on_equity": 0.2722483496856202 } ], "income_statement": [ { "depreciation": 4653802, "expenses": 54673474, "income_tax": 8126633, "marketing_expense": 9725534, "net_income": 27846124, "net_profit": 19719491, "operational_expense": 37588104, "product_revenue": 31367546, "quarter": 1, "rd_expense": 6435339, "revenue": 82519598, "salaries_expense": 17570793, "service_revenue": 51152052 }, { "depreciation": 4621618, "expenses": 54186215, "income_tax": 6095329, "marketing_expense": 7111583, "net_income": 28266274, "net_profit": 22170945, "operational_expense": 37346811, "product_revenue": 24489912, "quarter": 2, "rd_expense": 5987173, "revenue": 82452489, "salaries_expense": 24900009, "service_revenue": 57962577 }, { "depreciation": 4120045, "expenses": 53703299, "income_tax": 6289829, "marketing_expense": 6178315, "net_income": 28682137, "net_profit": 22392308, "operational_expense": 28802545, "product_revenue": 30816459, "quarter": 3, "rd_expense": 6620399, "revenue": 82385436, "salaries_expense": 20647182, "service_revenue": 51568977 }, { "depreciation": 4859152, "expenses": 53224687, "income_tax": 8212114, "marketing_expense": 7569935, "net_income": 29093750, "net_profit": 20881636, "operational_expense": 34248845, "product_revenue": 17442752, "quarter": 4, "rd_expense": 6342963, "revenue": 82318437, "salaries_expense": 19670766, "service_revenue": 64875685 } ], "market_conditions": { "gdp_growth": [ 0.0015134460040821147, 0.012863917645513376, 0.009929374847537368, 0.013356319227318019 ], "inflation_rate": [ 0.03131056780488382, 0.031320065018006035, 0.030176650296409344, 0.03393546698353554 ], "interest_rate": [ 0.04426463073542196, 0.049870166732867593, 0.051948961451357516, 0.044255434103503556 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 109490, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 69608649, "net_revenue": 56777457, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 136813 }, { "average_project_size": 176591, "billable_hours_per_employee": 141, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 71161729, "net_revenue": 55903641, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 134708 }, { "average_project_size": 69247, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 62781049, "net_revenue": 55043274, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 132634 }, { "average_project_size": 57273, "billable_hours_per_employee": 80, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 62926101, "net_revenue": 54196148, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 130593 } ], "balance_sheet": [ { "assets": 60165660, "current_assets": 25177894, "current_liabilities": 17275327, "equity": 34064883, "fixed_assets": 34987766, "liabilities": 36044660, "long_term_liabilities": 18769333, "quarter": 1 }, { "assets": 61000189, "current_assets": 23532660, "current_liabilities": 15072011, "equity": 33457915, "fixed_assets": 37467529, "liabilities": 36729914, "long_term_liabilities": 21657903, "quarter": 2 }, { "assets": 61846294, "current_assets": 25581584, "current_liabilities": 15721631, "equity": 33631254, "fixed_assets": 36264710, "liabilities": 37428196, "long_term_liabilities": 21706565, "quarter": 3 }, { "assets": 62704134, "current_assets": 20602177, "current_liabilities": 17841988, "equity": 33102102, "fixed_assets": 42101957, "liabilities": 38139753, "long_term_liabilities": 20297765, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43923, "financing_cash_flow": -30228, "investing_cash_flow": -142284, "net_cash_flow": 12570772, "operating_cash_flow": 12896609, "quarter": 1 }, { "change_in_working_capital": -80051, "financing_cash_flow": -103802, "investing_cash_flow": -392224, "net_cash_flow": 12938458, "operating_cash_flow": 13338177, "quarter": 2 }, { "change_in_working_capital": 68428, "financing_cash_flow": -84781, "investing_cash_flow": -125807, "net_cash_flow": 11290048, "operating_cash_flow": 11600601, "quarter": 3 }, { "change_in_working_capital": -14365, "financing_cash_flow": -61339, "investing_cash_flow": -131153, "net_cash_flow": 11312666, "operating_cash_flow": 11584262, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9436854345153033, "current_ratio": 1.457448186074857, "debt_to_equity_ratio": 1.058117827676085, "profit_margin": 0.17513787206073705, "quarter": 1, "return_on_assets": 0.16527505889572225, "return_on_equity": 0.2919100881690978 }, { "asset_turnover_ratio": 0.9164502916540144, "current_ratio": 1.5613483827738714, "debt_to_equity_ratio": 1.0977944680653293, "profit_margin": 0.16434779265987345, "quarter": 2, "return_on_assets": 0.1506165825158345, "return_on_equity": 0.27460288544579065 }, { "asset_turnover_ratio": 0.8900011696739663, "current_ratio": 1.6271584036032902, "debt_to_equity_ratio": 1.1128992097648218, "profit_margin": 0.1673802325057917, "quarter": 3, "return_on_assets": 0.14896860271045506, "return_on_equity": 0.2739462524947776 }, { "asset_turnover_ratio": 0.8643153894765535, "current_ratio": 1.154701875149787, "debt_to_equity_ratio": 1.1521852298080648, "profit_margin": 0.1575337236144532, "quarter": 4, "return_on_assets": 0.13615882168151783, "return_on_equity": 0.2579208111919902 } ], "income_statement": [ { "depreciation": 2952726, "expenses": 43467349, "income_tax": 3366225, "marketing_expense": 7785118, "net_income": 13310108, "net_profit": 9943883, "operational_expense": 25632543, "product_revenue": 13652866, "quarter": 1, "rd_expense": 4821987, "revenue": 56777457, "salaries_expense": 16660428, "service_revenue": 43124591 }, { "depreciation": 4150537, "expenses": 43005513, "income_tax": 3710488, "marketing_expense": 4633039, "net_income": 12898128, "net_profit": 9187640, "operational_expense": 27272377, "product_revenue": 11807871, "quarter": 2, "rd_expense": 7751113, "revenue": 55903641, "salaries_expense": 15920225, "service_revenue": 44095770 }, { "depreciation": 2387445, "expenses": 42548585, "income_tax": 3281533, "marketing_expense": 8399407, "net_income": 12494689, "net_profit": 9213156, "operational_expense": 22372662, "product_revenue": 17601315, "quarter": 3, "rd_expense": 5780944, "revenue": 55043274, "salaries_expense": 13671773, "service_revenue": 37441959 }, { "depreciation": 3046541, "expenses": 42096512, "income_tax": 3561915, "marketing_expense": 6833992, "net_income": 12099636, "net_profit": 8537721, "operational_expense": 27989681, "product_revenue": 15157330, "quarter": 4, "rd_expense": 4387703, "revenue": 54196148, "salaries_expense": 19437926, "service_revenue": 39038818 } ], "market_conditions": { "gdp_growth": [ 0.008469966940800407, -0.0023603023490571294, -0.00541036869848761, -0.006420731918179594 ], "inflation_rate": [ 0.024410966242748126, 0.03033142253058997, 0.024916510273995832, 0.023547502522661454 ], "interest_rate": [ 0.044723018268826076, 0.04429732377336363, 0.04140948613183657, 0.0368718933531439 ], "year": 2004 }, "random_event": { "description": "Fuentes PLC Technology Adoption in 2004", "impact": 0.08, "type": "Technology Adoption" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 139638, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 96173157, "net_revenue": 86008760, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 207250 }, { "average_project_size": 108810, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 107894594, "net_revenue": 86235765, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 207797 }, { "average_project_size": 191203, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 98136893, "net_revenue": 86463371, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 208345 }, { "average_project_size": 182831, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 111512850, "net_revenue": 86691576, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 208895 } ], "balance_sheet": [ { "assets": 108063643, "current_assets": 42841092, "current_liabilities": 22304807, "equity": 68595981, "fixed_assets": 65222551, "liabilities": 54820928, "long_term_liabilities": 32516121, "quarter": 1 }, { "assets": 111378605, "current_assets": 44625757, "current_liabilities": 30055300, "equity": 71111927, "fixed_assets": 66752848, "liabilities": 56039713, "long_term_liabilities": 25984413, "quarter": 2 }, { "assets": 114795258, "current_assets": 37823221, "current_liabilities": 25161809, "equity": 74296770, "fixed_assets": 76972037, "liabilities": 57285593, "long_term_liabilities": 32123784, "quarter": 3 }, { "assets": 118316720, "current_assets": 47373276, "current_liabilities": 24001639, "equity": 75349114, "fixed_assets": 70943444, "liabilities": 58559172, "long_term_liabilities": 34557533, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28585, "financing_cash_flow": 30003, "investing_cash_flow": -235977, "net_cash_flow": 19604037, "operating_cash_flow": 19668685, "quarter": 1 }, { "change_in_working_capital": 45491, "financing_cash_flow": 17064, "investing_cash_flow": -317262, "net_cash_flow": 19697883, "operating_cash_flow": 20345044, "quarter": 2 }, { "change_in_working_capital": -57791, "financing_cash_flow": -62054, "investing_cash_flow": -153447, "net_cash_flow": 22529803, "operating_cash_flow": 22572237, "quarter": 3 }, { "change_in_working_capital": -69236, "financing_cash_flow": -164660, "investing_cash_flow": -228231, "net_cash_flow": 19962388, "operating_cash_flow": 20276031, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.795908388911153, "current_ratio": 1.920711172259863, "debt_to_equity_ratio": 0.7991857132271349, "profit_margin": 0.1785081659124024, "quarter": 1, "return_on_assets": 0.14207614673882502, "return_on_equity": 0.2238216550908427 }, { "asset_turnover_ratio": 0.7742579016858758, "current_ratio": 1.4847882736156353, "debt_to_equity_ratio": 0.7880494224267048, "profit_margin": 0.1829059555510408, "quarter": 2, "return_on_assets": 0.14161638135079893, "return_on_equity": 0.22180575981297765 }, { "asset_turnover_ratio": 0.7531963646094162, "current_ratio": 1.503199591094583, "debt_to_equity_ratio": 0.7710374623284431, "profit_margin": 0.19415279332562688, "quarter": 3, "return_on_assets": 0.14623517811162548, "return_on_equity": 0.22594663267326426 }, { "asset_turnover_ratio": 0.7327077356437873, "current_ratio": 1.973751709206192, "debt_to_equity_ratio": 0.7771713413909552, "profit_margin": 0.179850992673152, "quarter": 4, "return_on_assets": 0.13177821359483258, "return_on_equity": 0.20692434419335043 } ], "income_statement": [ { "depreciation": 4315419, "expenses": 64422417, "income_tax": 6233077, "marketing_expense": 11153194, "net_income": 21586343, "net_profit": 15353266, "operational_expense": 38509412, "product_revenue": 29735677, "quarter": 1, "rd_expense": 9460783, "revenue": 86008760, "salaries_expense": 23249789, "service_revenue": 56273083 }, { "depreciation": 4572009, "expenses": 64750423, "income_tax": 5712307, "marketing_expense": 11164549, "net_income": 21485342, "net_profit": 15773035, "operational_expense": 41617304, "product_revenue": 29442280, "quarter": 2, "rd_expense": 8114860, "revenue": 86235765, "salaries_expense": 26851026, "service_revenue": 56793485 }, { "depreciation": 5785132, "expenses": 65080100, "income_tax": 4596166, "marketing_expense": 10859607, "net_income": 21383271, "net_profit": 16787105, "operational_expense": 34366760, "product_revenue": 20992920, "quarter": 3, "rd_expense": 10730715, "revenue": 86463371, "salaries_expense": 23687085, "service_revenue": 65470451 }, { "depreciation": 4684465, "expenses": 65411456, "income_tax": 5688554, "marketing_expense": 8066880, "net_income": 21280120, "net_profit": 15591566, "operational_expense": 35162343, "product_revenue": 33088201, "quarter": 4, "rd_expense": 11888595, "revenue": 86691576, "salaries_expense": 24787416, "service_revenue": 53603375 } ], "market_conditions": { "gdp_growth": [ 0.001339298825489589, -0.00031041715279018535, -0.005798833024799303, -0.004279506468655457 ], "inflation_rate": [ 0.033348379670255404, 0.035526574470330974, 0.032640238234709365, 0.030497023984467346 ], "interest_rate": [ 0.049928654162869075, 0.04586784265543215, 0.050184827497799185, 0.05059125177393996 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 61124, "billable_hours_per_employee": 93, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 80423367, "net_revenue": 71354556, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 171939 }, { "average_project_size": 95918, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 85189794, "net_revenue": 71667372, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 172692 }, { "average_project_size": 91793, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 82115116, "net_revenue": 71981560, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 173450 }, { "average_project_size": 165241, "billable_hours_per_employee": 119, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 84007417, "net_revenue": 72297125, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 174210 } ], "balance_sheet": [ { "assets": 98058728, "current_assets": 33097201, "current_liabilities": 25308007, "equity": 74969352, "fixed_assets": 64961527, "liabilities": 43575825, "long_term_liabilities": 18267818, "quarter": 1 }, { "assets": 100844342, "current_assets": 45301394, "current_liabilities": 22044045, "equity": 78758660, "fixed_assets": 55542948, "liabilities": 43978797, "long_term_liabilities": 21934752, "quarter": 2 }, { "assets": 103709089, "current_assets": 31698349, "current_liabilities": 21338723, "equity": 81490141, "fixed_assets": 72010740, "liabilities": 44385495, "long_term_liabilities": 23046772, "quarter": 3 }, { "assets": 106655217, "current_assets": 52537875, "current_liabilities": 21719989, "equity": 83222214, "fixed_assets": 54117342, "liabilities": 44795954, "long_term_liabilities": 23075965, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47770, "financing_cash_flow": 179669, "investing_cash_flow": -188852, "net_cash_flow": 22675803, "operating_cash_flow": 22794675, "quarter": 1 }, { "change_in_working_capital": 37355, "financing_cash_flow": -53404, "investing_cash_flow": -306858, "net_cash_flow": 24321518, "operating_cash_flow": 24988207, "quarter": 2 }, { "change_in_working_capital": -42145, "financing_cash_flow": 106513, "investing_cash_flow": -139046, "net_cash_flow": 24705980, "operating_cash_flow": 25229131, "quarter": 3 }, { "change_in_working_capital": -82851, "financing_cash_flow": -164327, "investing_cash_flow": -186302, "net_cash_flow": 23352027, "operating_cash_flow": 23658883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.727671645914069, "current_ratio": 1.3077758750422346, "debt_to_equity_ratio": 0.5812485213957832, "profit_margin": 0.28710779168747125, "quarter": 1, "return_on_assets": 0.20892019933197584, "return_on_equity": 0.2732643200650847 }, { "asset_turnover_ratio": 0.7106732076252726, "current_ratio": 2.0550399892578697, "debt_to_equity_ratio": 0.5583995080667955, "profit_margin": 0.30548231906703655, "quarter": 2, "return_on_assets": 0.21709809956417783, "return_on_equity": 0.2779772408519901 }, { "asset_turnover_ratio": 0.6940718570963438, "current_ratio": 1.4854848155627682, "debt_to_equity_ratio": 0.5446731893616431, "profit_margin": 0.30794757712947596, "quarter": 3, "return_on_assets": 0.21373774674657492, "return_on_equity": 0.2720150772594687 }, { "asset_turnover_ratio": 0.6778583086095076, "current_ratio": 2.418872081380888, "debt_to_equity_ratio": 0.5382691933670498, "profit_margin": 0.2954882507430275, "quarter": 4, "return_on_assets": 0.20029916586265067, "return_on_equity": 0.25669770092874483 } ], "income_statement": [ { "depreciation": 2308226, "expenses": 43572749, "income_tax": 7295358, "marketing_expense": 6406594, "net_income": 27781807, "net_profit": 20486449, "operational_expense": 26175829, "product_revenue": 24235156, "quarter": 1, "rd_expense": 7960631, "revenue": 71354556, "salaries_expense": 16385693, "service_revenue": 47119400 }, { "depreciation": 3095092, "expenses": 43316804, "income_tax": 6457453, "marketing_expense": 5827528, "net_income": 28350568, "net_profit": 21893115, "operational_expense": 21737784, "product_revenue": 18738576, "quarter": 2, "rd_expense": 8353962, "revenue": 71667372, "salaries_expense": 20722420, "service_revenue": 52928796 }, { "depreciation": 3062584, "expenses": 43062363, "income_tax": 6752650, "marketing_expense": 8555618, "net_income": 28919197, "net_profit": 22166547, "operational_expense": 25468240, "product_revenue": 28032448, "quarter": 3, "rd_expense": 7277451, "revenue": 71981560, "salaries_expense": 17381894, "service_revenue": 43949112 }, { "depreciation": 2295932, "expenses": 42809417, "income_tax": 8124757, "marketing_expense": 5301151, "net_income": 29487708, "net_profit": 21362951, "operational_expense": 28384491, "product_revenue": 15781770, "quarter": 4, "rd_expense": 8189623, "revenue": 72297125, "salaries_expense": 19579345, "service_revenue": 56515355 } ], "market_conditions": { "gdp_growth": [ 0.01531024280345976, 0.009892111237539802, 0.004646399605310892, 0.002409494300452641 ], "inflation_rate": [ 0.02620582620056928, 0.02288248206358172, 0.020434452243977986, 0.01696659292050451 ], "interest_rate": [ 0.05061660564697322, 0.041869950819101755, 0.048390759737298596, 0.049684658543045254 ], "year": 2006 }, "random_event": { "description": "Fuentes PLC Economic Slowdown Impact in 2006", "impact": 0.03, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 188517, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 30527835, "net_revenue": 27730307, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 66820 }, { "average_project_size": 81506, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 31581842, "net_revenue": 27651047, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 66629 }, { "average_project_size": 149703, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 33972743, "net_revenue": 27572015, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 66439 }, { "average_project_size": 111291, "billable_hours_per_employee": 141, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 35189765, "net_revenue": 27493208, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 66249 } ], "balance_sheet": [ { "assets": 36889615, "current_assets": 17413407, "current_liabilities": 11634147, "equity": 20278110, "fixed_assets": 19476208, "liabilities": 21288980, "long_term_liabilities": 9654833, "quarter": 1 }, { "assets": 37759964, "current_assets": 11668056, "current_liabilities": 9540175, "equity": 20264133, "fixed_assets": 26091908, "liabilities": 21822945, "long_term_liabilities": 12282770, "quarter": 2 }, { "assets": 38650846, "current_assets": 18062247, "current_liabilities": 10069131, "equity": 20669125, "fixed_assets": 20588599, "liabilities": 22370302, "long_term_liabilities": 12301171, "quarter": 3 }, { "assets": 39562748, "current_assets": 13242195, "current_liabilities": 11648252, "equity": 20619475, "fixed_assets": 26320553, "liabilities": 22931388, "long_term_liabilities": 11283136, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93699, "financing_cash_flow": 16611, "investing_cash_flow": -104463, "net_cash_flow": 6513267, "operating_cash_flow": 6597136, "quarter": 1 }, { "change_in_working_capital": 97996, "financing_cash_flow": 42169, "investing_cash_flow": -352111, "net_cash_flow": 5972975, "operating_cash_flow": 6032235, "quarter": 2 }, { "change_in_working_capital": 37183, "financing_cash_flow": -180641, "investing_cash_flow": -201683, "net_cash_flow": 5867683, "operating_cash_flow": 6161720, "quarter": 3 }, { "change_in_working_capital": -58812, "financing_cash_flow": 36667, "investing_cash_flow": -108002, "net_cash_flow": 5149168, "operating_cash_flow": 5391175, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7517103932909032, "current_ratio": 1.4967497832028425, "debt_to_equity_ratio": 1.0498503065621008, "profit_margin": 0.16867736083845014, "quarter": 1, "return_on_assets": 0.12679652525514296, "return_on_equity": 0.2306662208657513 }, { "asset_turnover_ratio": 0.7322847818393047, "current_ratio": 1.2230442313689214, "debt_to_equity_ratio": 1.0769246826400123, "profit_margin": 0.1564900598519832, "quarter": 2, "return_on_assets": 0.11459528933872924, "return_on_equity": 0.2135356099370252 }, { "asset_turnover_ratio": 0.7133612288848735, "current_ratio": 1.7938238165736446, "debt_to_equity_ratio": 1.0823052257896741, "profit_margin": 0.15916794619471955, "quarter": 3, "return_on_assets": 0.11354424169654656, "return_on_equity": 0.21232543709518426 }, { "asset_turnover_ratio": 0.6949266517078136, "current_ratio": 1.136839673454867, "debt_to_equity_ratio": 1.1121227868313814, "profit_margin": 0.14505819037196388, "quarter": 4, "return_on_assets": 0.10080480253798346, "return_on_equity": 0.19341496328107288 } ], "income_statement": [ { "depreciation": 1919661, "expenses": 21617722, "income_tax": 1435110, "marketing_expense": 3945991, "net_income": 6112585, "net_profit": 4677475, "operational_expense": 13579888, "product_revenue": 7469875, "quarter": 1, "rd_expense": 4168681, "revenue": 27730307, "salaries_expense": 7968399, "service_revenue": 20260432 }, { "depreciation": 1705121, "expenses": 21756528, "income_tax": 1567405, "marketing_expense": 2523396, "net_income": 5894519, "net_profit": 4327114, "operational_expense": 11567242, "product_revenue": 9504513, "quarter": 2, "rd_expense": 2651649, "revenue": 27651047, "salaries_expense": 10139145, "service_revenue": 18146534 }, { "depreciation": 1773139, "expenses": 21896225, "income_tax": 1287209, "marketing_expense": 3022987, "net_income": 5675790, "net_profit": 4388581, "operational_expense": 13824713, "product_revenue": 10107755, "quarter": 3, "rd_expense": 4207864, "revenue": 27572015, "salaries_expense": 10678001, "service_revenue": 17464260 }, { "depreciation": 1403060, "expenses": 22036820, "income_tax": 1468273, "marketing_expense": 2389712, "net_income": 5456388, "net_profit": 3988115, "operational_expense": 14815048, "product_revenue": 9227400, "quarter": 4, "rd_expense": 4397800, "revenue": 27493208, "salaries_expense": 7514697, "service_revenue": 18265808 } ], "market_conditions": { "gdp_growth": [ -0.0016940977259074733, -0.002950990266093037, -0.011033328045340084, -0.001416338248347148 ], "inflation_rate": [ 0.035983094244818284, 0.029598291561889045, 0.027767678859992536, 0.035074988688129104 ], "interest_rate": [ 0.057831527472511704, 0.052948756230853634, 0.06087228898399402, 0.053239719953727525 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 82592, "billable_hours_per_employee": 131, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 93432330, "net_revenue": 74709363, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 180023 }, { "average_project_size": 79477, "billable_hours_per_employee": 97, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 87984186, "net_revenue": 75356624, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 181582 }, { "average_project_size": 109065, "billable_hours_per_employee": 158, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 83733237, "net_revenue": 76009492, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 183155 }, { "average_project_size": 144451, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 99260605, "net_revenue": 76668017, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 184742 } ], "balance_sheet": [ { "assets": 108708816, "current_assets": 36574426, "current_liabilities": 27759179, "equity": 64608827, "fixed_assets": 72134390, "liabilities": 62077303, "long_term_liabilities": 34318124, "quarter": 1 }, { "assets": 112434965, "current_assets": 56204805, "current_liabilities": 32270867, "equity": 67510048, "fixed_assets": 56230160, "liabilities": 63559284, "long_term_liabilities": 31288417, "quarter": 2 }, { "assets": 116288832, "current_assets": 41952879, "current_liabilities": 37802526, "equity": 69979415, "fixed_assets": 74335953, "liabilities": 65076644, "long_term_liabilities": 27274118, "quarter": 3 }, { "assets": 120274796, "current_assets": 47675388, "current_liabilities": 39907647, "equity": 73362363, "fixed_assets": 72599408, "liabilities": 66630229, "long_term_liabilities": 26722582, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77590, "financing_cash_flow": 181589, "investing_cash_flow": -182340, "net_cash_flow": 20847217, "operating_cash_flow": 21351165, "quarter": 1 }, { "change_in_working_capital": -51512, "financing_cash_flow": 53063, "investing_cash_flow": -414054, "net_cash_flow": 21626324, "operating_cash_flow": 21971521, "quarter": 2 }, { "change_in_working_capital": 9292, "financing_cash_flow": 9361, "investing_cash_flow": -429695, "net_cash_flow": 22338902, "operating_cash_flow": 22865233, "quarter": 3 }, { "change_in_working_capital": 41147, "financing_cash_flow": -130488, "investing_cash_flow": -222570, "net_cash_flow": 23919132, "operating_cash_flow": 23939194, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6872429095355063, "current_ratio": 1.3175615172192232, "debt_to_equity_ratio": 0.9608176758881569, "profit_margin": 0.24062999974983054, "quarter": 1, "return_on_assets": 0.1653712611496017, "return_on_equity": 0.27824857430084593 }, { "asset_turnover_ratio": 0.6702241068870346, "current_ratio": 1.7416577311046524, "debt_to_equity_ratio": 0.9414788743743746, "profit_margin": 0.24728240214158215, "quarter": 2, "return_on_assets": 0.16573462712422243, "return_on_equity": 0.27602360762652695 }, { "asset_turnover_ratio": 0.6536267558349885, "current_ratio": 1.109790361628215, "debt_to_equity_ratio": 0.9299398115860215, "profit_margin": 0.24690636006355626, "quarter": 3, "return_on_assets": 0.16138460312336786, "return_on_equity": 0.26818210755262817 }, { "asset_turnover_ratio": 0.6374404243429355, "current_ratio": 1.194642921443101, "debt_to_equity_ratio": 0.9082344989351011, "profit_margin": 0.25718411368328464, "quarter": 4, "return_on_assets": 0.16393955056053472, "return_on_equity": 0.2687726402705976 } ], "income_statement": [ { "depreciation": 3373851, "expenses": 50600228, "income_tax": 6131821, "marketing_expense": 7313145, "net_income": 24109135, "net_profit": 17977314, "operational_expense": 34956385, "product_revenue": 22437002, "quarter": 1, "rd_expense": 7220623, "revenue": 74709363, "salaries_expense": 16360006, "service_revenue": 52272361 }, { "depreciation": 3337154, "expenses": 51064535, "income_tax": 5657722, "marketing_expense": 5709059, "net_income": 24292089, "net_profit": 18634367, "operational_expense": 28420926, "product_revenue": 29259481, "quarter": 2, "rd_expense": 8146284, "revenue": 75356624, "salaries_expense": 15642836, "service_revenue": 46097143 }, { "depreciation": 4098006, "expenses": 51533103, "income_tax": 5709162, "marketing_expense": 8818340, "net_income": 24476389, "net_profit": 18767227, "operational_expense": 30042903, "product_revenue": 19392354, "quarter": 3, "rd_expense": 8389079, "revenue": 76009492, "salaries_expense": 17437047, "service_revenue": 56617138 }, { "depreciation": 4221398, "expenses": 52005971, "income_tax": 4944250, "marketing_expense": 6177592, "net_income": 24662046, "net_profit": 19717796, "operational_expense": 34498951, "product_revenue": 15924121, "quarter": 4, "rd_expense": 8997288, "revenue": 76668017, "salaries_expense": 17152652, "service_revenue": 60743896 } ], "market_conditions": { "gdp_growth": [ 0.0005457132103725247, 0.011529132206851535, 0.003091419232521264, 0.006498876619213454 ], "inflation_rate": [ 0.0335108480739553, 0.03313448296334893, 0.03125743938307424, 0.03298229701978303 ], "interest_rate": [ 0.050207978246934855, 0.057175389287972014, 0.05554820479556395, 0.056670925449923845 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 123056, "billable_hours_per_employee": 117, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 42267772, "net_revenue": 35004739, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 84349 }, { "average_project_size": 157822, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 44389986, "net_revenue": 35419023, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 85347 }, { "average_project_size": 55607, "billable_hours_per_employee": 135, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 40565462, "net_revenue": 35838210, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 86357 }, { "average_project_size": 150269, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 45388600, "net_revenue": 36262359, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 87379 } ], "balance_sheet": [ { "assets": 35552440, "current_assets": 11690381, "current_liabilities": 11419170, "equity": 23801338, "fixed_assets": 23862059, "liabilities": 20175875, "long_term_liabilities": 8756705, "quarter": 1 }, { "assets": 36624074, "current_assets": 13693032, "current_liabilities": 11898802, "equity": 24265382, "fixed_assets": 22931042, "liabilities": 20600173, "long_term_liabilities": 8701371, "quarter": 2 }, { "assets": 37728010, "current_assets": 13992677, "current_liabilities": 12543764, "equity": 25115299, "fixed_assets": 23735333, "liabilities": 21033395, "long_term_liabilities": 8489631, "quarter": 3 }, { "assets": 38865221, "current_assets": 13299475, "current_liabilities": 8682143, "equity": 26249251, "fixed_assets": 25565746, "liabilities": 21475727, "long_term_liabilities": 12793584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13535, "financing_cash_flow": 101820, "investing_cash_flow": -436999, "net_cash_flow": 10316758, "operating_cash_flow": 10608524, "quarter": 1 }, { "change_in_working_capital": 97829, "financing_cash_flow": 141671, "investing_cash_flow": -276374, "net_cash_flow": 9475031, "operating_cash_flow": 9891465, "quarter": 2 }, { "change_in_working_capital": 69636, "financing_cash_flow": 24871, "investing_cash_flow": -285974, "net_cash_flow": 9994127, "operating_cash_flow": 10152728, "quarter": 3 }, { "change_in_working_capital": -91643, "financing_cash_flow": -21229, "investing_cash_flow": -452839, "net_cash_flow": 10820767, "operating_cash_flow": 10852622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9845945594732739, "current_ratio": 1.0237505002552725, "debt_to_equity_ratio": 0.8476781851507675, "profit_margin": 0.24067521257621718, "quarter": 1, "return_on_assets": 0.2369675049026171, "return_on_equity": 0.35396215960632127 }, { "asset_turnover_ratio": 0.967096751715825, "current_ratio": 1.150790810705145, "debt_to_equity_ratio": 0.8489531712296967, "profit_margin": 0.23268515904574782, "quarter": 2, "return_on_assets": 0.22502906148562282, "return_on_equity": 0.3396394501434183 }, { "asset_turnover_ratio": 0.9499098945319406, "current_ratio": 1.1155086304238504, "debt_to_equity_ratio": 0.8374734061497735, "profit_margin": 0.23496385561667282, "quarter": 3, "return_on_assets": 0.2231944913076518, "return_on_equity": 0.3352810571755487 }, { "asset_turnover_ratio": 0.9330285038132164, "current_ratio": 1.5318193906734778, "debt_to_equity_ratio": 0.8181462777737925, "profit_margin": 0.24432379040756835, "quarter": 4, "return_on_assets": 0.2279610606099474, "return_on_equity": 0.337524183070976 } ], "income_statement": [ { "depreciation": 2183751, "expenses": 23959276, "income_tax": 2620690, "marketing_expense": 4275286, "net_income": 11045463, "net_profit": 8424773, "operational_expense": 14430609, "product_revenue": 13502171, "quarter": 1, "rd_expense": 3028475, "revenue": 35004739, "salaries_expense": 11939506, "service_revenue": 21502568 }, { "depreciation": 1649984, "expenses": 24116295, "income_tax": 3061247, "marketing_expense": 2552030, "net_income": 11302728, "net_profit": 8241481, "operational_expense": 13197284, "product_revenue": 13436018, "quarter": 2, "rd_expense": 3075100, "revenue": 35419023, "salaries_expense": 11583407, "service_revenue": 21983005 }, { "depreciation": 1732044, "expenses": 24274344, "income_tax": 3143182, "marketing_expense": 3309938, "net_income": 11563866, "net_profit": 8420684, "operational_expense": 16505351, "product_revenue": 7584135, "quarter": 3, "rd_expense": 3660783, "revenue": 35838210, "salaries_expense": 10491720, "service_revenue": 28254075 }, { "depreciation": 1992865, "expenses": 24433429, "income_tax": 2969173, "marketing_expense": 2532321, "net_income": 11828930, "net_profit": 8859757, "operational_expense": 16717222, "product_revenue": 11115009, "quarter": 4, "rd_expense": 4026102, "revenue": 36262359, "salaries_expense": 10766860, "service_revenue": 25147350 } ], "market_conditions": { "gdp_growth": [ 0.01144357177395213, 0.009071526027613448, 0.00005451572102669212, 0.005218824551577196 ], "inflation_rate": [ 0.018244471556647088, 0.022129107440756773, 0.017581667627067237, 0.01995429901822896 ], "interest_rate": [ 0.04088715644531368, 0.04071671984326572, 0.046870223501290276, 0.041985312017868634 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 167873, "billable_hours_per_employee": 108, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 104197517, "net_revenue": 88856877, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 214113 }, { "average_project_size": 193961, "billable_hours_per_employee": 111, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 106795691, "net_revenue": 89337658, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 215271 }, { "average_project_size": 75737, "billable_hours_per_employee": 158, "client_concentration": 0.39, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 106160390, "net_revenue": 89821042, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 216436 }, { "average_project_size": 145504, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 107034578, "net_revenue": 90307041, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 217607 } ], "balance_sheet": [ { "assets": 128232204, "current_assets": 53856982, "current_liabilities": 30778820, "equity": 67757609, "fixed_assets": 74375222, "liabilities": 76642088, "long_term_liabilities": 45863268, "quarter": 1 }, { "assets": 132287991, "current_assets": 46744611, "current_liabilities": 43314268, "equity": 70954999, "fixed_assets": 85543380, "liabilities": 77798088, "long_term_liabilities": 34483820, "quarter": 2 }, { "assets": 136472056, "current_assets": 66952744, "current_liabilities": 34140515, "equity": 74156009, "fixed_assets": 69519312, "liabilities": 78971524, "long_term_liabilities": 44831009, "quarter": 3 }, { "assets": 140788456, "current_assets": 70390566, "current_liabilities": 40918934, "equity": 77235606, "fixed_assets": 70397890, "liabilities": 80162658, "long_term_liabilities": 39243724, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64737, "financing_cash_flow": 124476, "investing_cash_flow": -118857, "net_cash_flow": 20184334, "operating_cash_flow": 20500471, "quarter": 1 }, { "change_in_working_capital": 69244, "financing_cash_flow": 59968, "investing_cash_flow": -200044, "net_cash_flow": 20630194, "operating_cash_flow": 20919605, "quarter": 2 }, { "change_in_working_capital": 20471, "financing_cash_flow": -149712, "investing_cash_flow": -427727, "net_cash_flow": 21606532, "operating_cash_flow": 21636241, "quarter": 3 }, { "change_in_working_capital": -9722, "financing_cash_flow": -187315, "investing_cash_flow": -252662, "net_cash_flow": 21464671, "operating_cash_flow": 21812720, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6929372983404387, "current_ratio": 1.7498065877769193, "debt_to_equity_ratio": 1.131121495151932, "profit_margin": 0.18194982252189665, "quarter": 1, "return_on_assets": 0.12607981845184538, "return_on_equity": 0.23860778499430227 }, { "asset_turnover_ratio": 0.675327044614352, "current_ratio": 1.0791966056081104, "debt_to_equity_ratio": 1.0964426622005872, "profit_margin": 0.1843018539841284, "quarter": 2, "return_on_assets": 0.12446402636804726, "return_on_equity": 0.23204983767246617 }, { "asset_turnover_ratio": 0.6581643497772174, "current_ratio": 1.9610935570245498, "debt_to_equity_ratio": 1.064937623598379, "profit_margin": 0.18542956782888356, "quarter": 3, "return_on_assets": 0.12204313093956759, "return_on_equity": 0.22460050405355553 }, { "asset_turnover_ratio": 0.6414378249875828, "current_ratio": 1.7202443739125755, "debt_to_equity_ratio": 1.0378977022592404, "profit_margin": 0.18392594659368808, "quarter": 4, "return_on_assets": 0.11797705914183759, "return_on_equity": 0.2150537667821238 } ], "income_statement": [ { "depreciation": 4332978, "expenses": 66549276, "income_tax": 6140108, "marketing_expense": 10401650, "net_income": 22307601, "net_profit": 16167493, "operational_expense": 37277784, "product_revenue": 19180184, "quarter": 1, "rd_expense": 7687228, "revenue": 88856877, "salaries_expense": 20777012, "service_revenue": 69676693 }, { "depreciation": 4454509, "expenses": 66648542, "income_tax": 6224020, "marketing_expense": 11370175, "net_income": 22689116, "net_profit": 16465096, "operational_expense": 42995676, "product_revenue": 20497433, "quarter": 2, "rd_expense": 12994875, "revenue": 89337658, "salaries_expense": 25002084, "service_revenue": 68840225 }, { "depreciation": 4980764, "expenses": 66747957, "income_tax": 6417608, "marketing_expense": 10706128, "net_income": 23073085, "net_profit": 16655477, "operational_expense": 45972789, "product_revenue": 35199383, "quarter": 3, "rd_expense": 8374161, "revenue": 89821042, "salaries_expense": 30157214, "service_revenue": 54621659 }, { "depreciation": 5202912, "expenses": 66847520, "income_tax": 6849713, "marketing_expense": 11743738, "net_income": 23459521, "net_profit": 16609808, "operational_expense": 46101299, "product_revenue": 22624740, "quarter": 4, "rd_expense": 7094107, "revenue": 90307041, "salaries_expense": 20646562, "service_revenue": 67682301 } ], "market_conditions": { "gdp_growth": [ -0.003722604875465515, 0.013347397050202622, -0.0011055858432517766, 0.008093486895045986 ], "inflation_rate": [ 0.036718198453922296, 0.03133383262001759, 0.03624300553281049, 0.03307448169640992 ], "interest_rate": [ 0.057560072512906714, 0.053083129593623976, 0.060147922647512085, 0.052148073525617906 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 93172, "billable_hours_per_employee": 154, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 97209602, "net_revenue": 85609142, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 206287 }, { "average_project_size": 133496, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 106187786, "net_revenue": 85246279, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 205413 }, { "average_project_size": 98905, "billable_hours_per_employee": 125, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 103067660, "net_revenue": 84884956, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 204542 }, { "average_project_size": 161764, "billable_hours_per_employee": 103, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 99941808, "net_revenue": 84525163, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 203675 } ], "balance_sheet": [ { "assets": 125534699, "current_assets": 44027097, "current_liabilities": 28823662, "equity": 81967047, "fixed_assets": 81507602, "liabilities": 57996660, "long_term_liabilities": 29172998, "quarter": 1 }, { "assets": 128933671, "current_assets": 62455024, "current_liabilities": 27477341, "equity": 83502075, "fixed_assets": 66478647, "liabilities": 59280187, "long_term_liabilities": 31802846, "quarter": 2 }, { "assets": 132424674, "current_assets": 39965583, "current_liabilities": 36333106, "equity": 85387911, "fixed_assets": 92459091, "liabilities": 60592119, "long_term_liabilities": 24259013, "quarter": 3 }, { "assets": 136010199, "current_assets": 44982174, "current_liabilities": 27762388, "equity": 87193412, "fixed_assets": 91028025, "liabilities": 61933086, "long_term_liabilities": 34170698, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48279, "financing_cash_flow": 104747, "investing_cash_flow": -393200, "net_cash_flow": 20253005, "operating_cash_flow": 20408916, "quarter": 1 }, { "change_in_working_capital": 29661, "financing_cash_flow": -96304, "investing_cash_flow": -404297, "net_cash_flow": 19864971, "operating_cash_flow": 20232900, "quarter": 2 }, { "change_in_working_capital": -65594, "financing_cash_flow": -57629, "investing_cash_flow": -216166, "net_cash_flow": 17232532, "operating_cash_flow": 17601583, "quarter": 3 }, { "change_in_working_capital": 26471, "financing_cash_flow": 72446, "investing_cash_flow": -342068, "net_cash_flow": 18796390, "operating_cash_flow": 19211931, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6819560064424897, "current_ratio": 1.5274636859119428, "debt_to_equity_ratio": 0.7075606859424861, "profit_margin": 0.16854517710269776, "quarter": 1, "return_on_assets": 0.11494039588209791, "return_on_equity": 0.17603425435101988 }, { "asset_turnover_ratio": 0.661163824304669, "current_ratio": 2.272964622013462, "debt_to_equity_ratio": 0.7099247174396565, "profit_margin": 0.16245390605260318, "quarter": 2, "return_on_assets": 0.10740864579897054, "return_on_equity": 0.1658472678672955 }, { "asset_turnover_ratio": 0.641005587825725, "current_ratio": 1.0999770567371807, "debt_to_equity_ratio": 0.7096100407000236, "profit_margin": 0.15969091154385473, "quarter": 3, "return_on_assets": 0.10236276662459445, "return_on_equity": 0.1587502942893169 }, { "asset_turnover_ratio": 0.6214619463941818, "current_ratio": 1.6202559376376413, "debt_to_equity_ratio": 0.7102954750755711, "profit_margin": 0.15517626390143727, "quarter": 4, "return_on_assets": 0.09643614299836441, "return_on_equity": 0.1504276378128201 } ], "income_statement": [ { "depreciation": 5979908, "expenses": 66269881, "income_tax": 4910253, "marketing_expense": 7326770, "net_income": 19339261, "net_profit": 14429008, "operational_expense": 43991259, "product_revenue": 19794216, "quarter": 1, "rd_expense": 9583669, "revenue": 85609142, "salaries_expense": 28122105, "service_revenue": 65814926 }, { "depreciation": 6384309, "expenses": 66396962, "income_tax": 5000726, "marketing_expense": 7148966, "net_income": 18849317, "net_profit": 13848591, "operational_expense": 42660383, "product_revenue": 24721148, "quarter": 2, "rd_expense": 12385739, "revenue": 85246279, "salaries_expense": 26611325, "service_revenue": 60525131 }, { "depreciation": 4046227, "expenses": 66524288, "income_tax": 4805312, "marketing_expense": 7346275, "net_income": 18360668, "net_profit": 13555356, "operational_expense": 36485349, "product_revenue": 28957029, "quarter": 3, "rd_expense": 11938680, "revenue": 84884956, "salaries_expense": 26322635, "service_revenue": 55927927 }, { "depreciation": 6095632, "expenses": 66651858, "income_tax": 4757006, "marketing_expense": 7859758, "net_income": 17873305, "net_profit": 13116299, "operational_expense": 33436084, "product_revenue": 33624460, "quarter": 4, "rd_expense": 11909584, "revenue": 84525163, "salaries_expense": 31468407, "service_revenue": 50900703 } ], "market_conditions": { "gdp_growth": [ -0.0013606075542026402, 0.004366808593820421, 0.01324310582614799, 0.0018842267353184582 ], "inflation_rate": [ 0.03482017476691419, 0.025806389291872803, 0.03462224148685529, 0.026774563694848312 ], "interest_rate": [ 0.057453910991515096, 0.04769973992414933, 0.05596761457041278, 0.048540275287080534 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2006, "industry": "Advertising", "location": "North Ericfort", "name": "Mcmillan, Sullivan and Galvan", "num_employees": 332, "region": "North America", "revenue_size": "Medium", "website": "www.mcmillan,sullivanandgalvan.com" }

[ { "advertising_kpis": [ { "average_project_size": 112341, "billable_hours_per_employee": 119, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 16349002, "net_revenue": 13842595, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 41695 }, { "average_project_size": 80542, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 16106407, "net_revenue": 13436776, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 40472 }, { "average_project_size": 117279, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 16944637, "net_revenue": 13042856, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 39286 }, { "average_project_size": 144772, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 14393535, "net_revenue": 12660483, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 38134 } ], "balance_sheet": [ { "assets": 14864257, "current_assets": 5257668, "current_liabilities": 4203837, "equity": 9961654, "fixed_assets": 9606589, "liabilities": 8574984, "long_term_liabilities": 4371147, "quarter": 1 }, { "assets": 15366598, "current_assets": 6635074, "current_liabilities": 4473819, "equity": 9915652, "fixed_assets": 8731524, "liabilities": 8650981, "long_term_liabilities": 4177162, "quarter": 2 }, { "assets": 15885916, "current_assets": 6531060, "current_liabilities": 3585110, "equity": 10425432, "fixed_assets": 9354856, "liabilities": 8727652, "long_term_liabilities": 5142542, "quarter": 3 }, { "assets": 16422785, "current_assets": 7577872, "current_liabilities": 4226793, "equity": 10932893, "fixed_assets": 8844913, "liabilities": 8805002, "long_term_liabilities": 4578209, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86432, "financing_cash_flow": 66565, "investing_cash_flow": -499059, "net_cash_flow": 3981583, "operating_cash_flow": 4586860, "quarter": 1 }, { "change_in_working_capital": -16454, "financing_cash_flow": -12351, "investing_cash_flow": -182413, "net_cash_flow": 3539863, "operating_cash_flow": 3827231, "quarter": 2 }, { "change_in_working_capital": 8138, "financing_cash_flow": 15378, "investing_cash_flow": -473102, "net_cash_flow": 3951430, "operating_cash_flow": 3896773, "quarter": 3 }, { "change_in_working_capital": 29685, "financing_cash_flow": -87530, "investing_cash_flow": -275336, "net_cash_flow": 3689426, "operating_cash_flow": 4030144, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9312672002374556, "current_ratio": 1.2506831259156814, "debt_to_equity_ratio": 0.8607992206916643, "profit_margin": 0.2652957050321851, "quarter": 1, "return_on_assets": 0.24706118846034483, "return_on_equity": 0.3686517319312636 }, { "asset_turnover_ratio": 0.8744144930452401, "current_ratio": 1.4830895036209557, "debt_to_equity_ratio": 0.8724571011568377, "profit_margin": 0.23815497110318726, "quarter": 2, "return_on_assets": 0.20824615832339727, "return_on_equity": 0.3227256261111221 }, { "asset_turnover_ratio": 0.8210326681823069, "current_ratio": 1.8217181620647622, "debt_to_equity_ratio": 0.8371501535859617, "profit_margin": 0.25049483027336955, "quarter": 3, "return_on_assets": 0.20566443886521873, "return_on_equity": 0.3133844237821512 }, { "asset_turnover_ratio": 0.7709096234286694, "current_ratio": 1.7928183376853326, "debt_to_equity_ratio": 0.8053679844849849, "profit_margin": 0.2618470401168739, "quarter": 4, "return_on_assets": 0.20186040309241093, "return_on_equity": 0.30322349262907816 } ], "income_statement": [ { "depreciation": 914479, "expenses": 9155285, "income_tax": 1014929, "marketing_expense": 1294159, "net_income": 4687310, "net_profit": 3672381, "operational_expense": 4888407, "product_revenue": 4402097, "quarter": 1, "rd_expense": 1156599, "revenue": 13842595, "salaries_expense": 3517340, "service_revenue": 9440498 }, { "depreciation": 627196, "expenses": 8888015, "income_tax": 1348726, "marketing_expense": 1588526, "net_income": 4548761, "net_profit": 3200035, "operational_expense": 5479732, "product_revenue": 3879379, "quarter": 2, "rd_expense": 1481287, "revenue": 13436776, "salaries_expense": 3202743, "service_revenue": 9557397 }, { "depreciation": 629605, "expenses": 8628549, "income_tax": 1147139, "marketing_expense": 1529978, "net_income": 4414307, "net_profit": 3267168, "operational_expense": 5578150, "product_revenue": 3981127, "quarter": 3, "rd_expense": 1620278, "revenue": 13042856, "salaries_expense": 2984013, "service_revenue": 9061729 }, { "depreciation": 715034, "expenses": 8376657, "income_tax": 968716, "marketing_expense": 1662564, "net_income": 4283826, "net_profit": 3315110, "operational_expense": 5197410, "product_revenue": 3934306, "quarter": 4, "rd_expense": 1268394, "revenue": 12660483, "salaries_expense": 3679121, "service_revenue": 8726177 } ], "market_conditions": { "gdp_growth": [ -0.023803466201383204, -0.02350924179341971, -0.014439928620380703, -0.021127369507750616 ], "inflation_rate": [ 0.02476038988289867, 0.02198138567430381, 0.02693887699702283, 0.023294747105495468 ], "interest_rate": [ 0.03679249889535581, 0.03611589136962545, 0.04266514832544375, 0.04221245069057147 ], "year": 2006 }, "random_event": { "description": "Mcmillan, Sullivan and Galvan Industry Recognition in 2006", "impact": 0.01, "type": "Industry Recognition" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 72932, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 12829453, "net_revenue": 10689262, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 32197 }, { "average_project_size": 100989, "billable_hours_per_employee": 113, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 13731839, "net_revenue": 10695413, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 32215 }, { "average_project_size": 128944, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 12111651, "net_revenue": 10701568, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 32234 }, { "average_project_size": 151765, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 13450304, "net_revenue": 10707727, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 32252 } ], "balance_sheet": [ { "assets": 14202080, "current_assets": 6473137, "current_liabilities": 3414854, "equity": 8883781, "fixed_assets": 7728943, "liabilities": 7306440, "long_term_liabilities": 3891586, "quarter": 1 }, { "assets": 14425604, "current_assets": 5924950, "current_liabilities": 3785982, "equity": 8871145, "fixed_assets": 8500654, "liabilities": 7485438, "long_term_liabilities": 3699456, "quarter": 2 }, { "assets": 14652646, "current_assets": 5708341, "current_liabilities": 3231351, "equity": 8941454, "fixed_assets": 8944305, "liabilities": 7668821, "long_term_liabilities": 4437470, "quarter": 3 }, { "assets": 14883262, "current_assets": 5072155, "current_liabilities": 3271265, "equity": 9011853, "fixed_assets": 9811107, "liabilities": 7856697, "long_term_liabilities": 4585432, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59254, "financing_cash_flow": -111263, "investing_cash_flow": -133003, "net_cash_flow": 2110668, "operating_cash_flow": 2670895, "quarter": 1 }, { "change_in_working_capital": 41208, "financing_cash_flow": -197510, "investing_cash_flow": -262647, "net_cash_flow": 2051552, "operating_cash_flow": 2453361, "quarter": 2 }, { "change_in_working_capital": -24942, "financing_cash_flow": -85278, "investing_cash_flow": -352410, "net_cash_flow": 2383371, "operating_cash_flow": 2418620, "quarter": 3 }, { "change_in_working_capital": -41211, "financing_cash_flow": 14839, "investing_cash_flow": -168838, "net_cash_flow": 2363705, "operating_cash_flow": 2741852, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7526546815677704, "current_ratio": 1.8955823587187037, "debt_to_equity_ratio": 0.8224471089505696, "profit_margin": 0.18599422485855432, "quarter": 1, "return_on_assets": 0.13998942408435947, "return_on_equity": 0.2237944631908418 }, { "asset_turnover_ratio": 0.7414187301966697, "current_ratio": 1.5649704620888318, "debt_to_equity_ratio": 0.8437961503278325, "profit_margin": 0.1805427242501061, "quarter": 2, "return_on_assets": 0.13385775735976116, "return_on_equity": 0.21766964692832774 }, { "asset_turnover_ratio": 0.7303505455601671, "current_ratio": 1.7665493473163392, "debt_to_equity_ratio": 0.8576704638865222, "profit_margin": 0.18292917449106524, "quarter": 3, "return_on_assets": 0.1336024223884205, "return_on_equity": 0.21893855294675788 }, { "asset_turnover_ratio": 0.71944759152933, "current_ratio": 1.550517918909046, "debt_to_equity_ratio": 0.8718181488313225, "profit_margin": 0.18540704296999727, "quarter": 4, "return_on_assets": 0.13339065051733953, "return_on_equity": 0.22029742384834727 } ], "income_statement": [ { "depreciation": 682754, "expenses": 8062169, "income_tax": 638952, "marketing_expense": 920596, "net_income": 2627093, "net_profit": 1988141, "operational_expense": 5624321, "product_revenue": 2142789, "quarter": 1, "rd_expense": 1034905, "revenue": 10689262, "salaries_expense": 3025613, "service_revenue": 8546473 }, { "depreciation": 522382, "expenses": 8042560, "income_tax": 721874, "marketing_expense": 1398410, "net_income": 2652853, "net_profit": 1930979, "operational_expense": 4562584, "product_revenue": 2217149, "quarter": 2, "rd_expense": 1370003, "revenue": 10695413, "salaries_expense": 3131928, "service_revenue": 8478264 }, { "depreciation": 460991, "expenses": 8022999, "income_tax": 720940, "marketing_expense": 1536023, "net_income": 2678569, "net_profit": 1957629, "operational_expense": 5573438, "product_revenue": 3504556, "quarter": 3, "rd_expense": 805372, "revenue": 10701568, "salaries_expense": 3474466, "service_revenue": 7197012 }, { "depreciation": 756564, "expenses": 8003486, "income_tax": 718953, "marketing_expense": 899467, "net_income": 2704241, "net_profit": 1985288, "operational_expense": 5389316, "product_revenue": 3169715, "quarter": 4, "rd_expense": 971105, "revenue": 10707727, "salaries_expense": 2694718, "service_revenue": 7538012 } ], "market_conditions": { "gdp_growth": [ -0.010748039724975891, -0.009851864825587886, -0.01919809368312137, -0.024807845719270208 ], "inflation_rate": [ 0.017370250889320364, 0.024878612404639937, 0.02282938352231251, 0.019024717134525887 ], "interest_rate": [ 0.05743606015975319, 0.05739040399236955, 0.05858597944981479, 0.05475776479137603 ], "year": 2007 }, "random_event": { "description": "Mcmillan, Sullivan and Galvan Partnership with Major Brand in 2007", "impact": 0.09, "type": "Partnership with Major Brand" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 172693, "billable_hours_per_employee": 152, "client_concentration": 0.15, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 18021375, "net_revenue": 14673174, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 44196 }, { "average_project_size": 65085, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 18659702, "net_revenue": 14686534, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 44237 }, { "average_project_size": 186834, "billable_hours_per_employee": 134, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 16881070, "net_revenue": 14699907, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 44277 }, { "average_project_size": 148376, "billable_hours_per_employee": 81, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 17156647, "net_revenue": 14713292, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 44317 } ], "balance_sheet": [ { "assets": 16844440, "current_assets": 6278088, "current_liabilities": 3350130, "equity": 12937816, "fixed_assets": 10566352, "liabilities": 7059462, "long_term_liabilities": 3709332, "quarter": 1 }, { "assets": 17084909, "current_assets": 7902575, "current_liabilities": 3849976, "equity": 13207793, "fixed_assets": 9182334, "liabilities": 7128201, "long_term_liabilities": 3278225, "quarter": 2 }, { "assets": 17328811, "current_assets": 5280140, "current_liabilities": 4070821, "equity": 13091002, "fixed_assets": 12048671, "liabilities": 7197609, "long_term_liabilities": 3126788, "quarter": 3 }, { "assets": 17576195, "current_assets": 6358846, "current_liabilities": 3378616, "equity": 13539569, "fixed_assets": 11217349, "liabilities": 7267693, "long_term_liabilities": 3889077, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10232, "financing_cash_flow": -135877, "investing_cash_flow": -290755, "net_cash_flow": 3543547, "operating_cash_flow": 3807354, "quarter": 1 }, { "change_in_working_capital": -75073, "financing_cash_flow": -21726, "investing_cash_flow": -124764, "net_cash_flow": 3531284, "operating_cash_flow": 3905796, "quarter": 2 }, { "change_in_working_capital": 77848, "financing_cash_flow": 54076, "investing_cash_flow": -217402, "net_cash_flow": 3430304, "operating_cash_flow": 3788050, "quarter": 3 }, { "change_in_working_capital": -49820, "financing_cash_flow": 91527, "investing_cash_flow": -361354, "net_cash_flow": 3708474, "operating_cash_flow": 4097220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8710989501580343, "current_ratio": 1.8739833976591953, "debt_to_equity_ratio": 0.5456455710917515, "profit_margin": 0.21487089296426254, "quarter": 1, "return_on_assets": 0.18717380928068847, "return_on_equity": 0.2436916709899105 }, { "asset_turnover_ratio": 0.8596202648782033, "current_ratio": 2.0526296787304648, "debt_to_equity_ratio": 0.5396966018471064, "profit_margin": 0.2213650273100515, "quarter": 2, "return_on_assets": 0.19028986341103718, "return_on_equity": 0.2461489970353109 }, { "asset_turnover_ratio": 0.8482928805675127, "current_ratio": 1.297070050488587, "debt_to_equity_ratio": 0.5498134520184169, "profit_margin": 0.201348212611141, "quarter": 3, "return_on_assets": 0.17080225527302478, "return_on_equity": 0.22609422869234913 }, { "asset_turnover_ratio": 0.8371147452562969, "current_ratio": 1.8820860375964596, "debt_to_equity_ratio": 0.5367743242048547, "profit_margin": 0.21960190826091128, "quarter": 4, "return_on_assets": 0.18383199549162946, "return_on_equity": 0.2386388370264962 } ], "income_statement": [ { "depreciation": 654516, "expenses": 10388899, "income_tax": 1131437, "marketing_expense": 2036957, "net_income": 4284275, "net_profit": 3152838, "operational_expense": 5721223, "product_revenue": 3630328, "quarter": 1, "rd_expense": 1096672, "revenue": 14673174, "salaries_expense": 4154945, "service_revenue": 11042846 }, { "depreciation": 654711, "expenses": 10453666, "income_tax": 981783, "marketing_expense": 1850371, "net_income": 4232868, "net_profit": 3251085, "operational_expense": 7000748, "product_revenue": 3214290, "quarter": 2, "rd_expense": 1065757, "revenue": 14686534, "salaries_expense": 5039994, "service_revenue": 11472244 }, { "depreciation": 828250, "expenses": 10518837, "income_tax": 1221270, "marketing_expense": 1203564, "net_income": 4181070, "net_profit": 2959800, "operational_expense": 5500822, "product_revenue": 3706006, "quarter": 3, "rd_expense": 1262168, "revenue": 14699907, "salaries_expense": 4410917, "service_revenue": 10993901 }, { "depreciation": 866153, "expenses": 10584414, "income_tax": 897811, "marketing_expense": 1366969, "net_income": 4128878, "net_profit": 3231067, "operational_expense": 5297130, "product_revenue": 3194721, "quarter": 4, "rd_expense": 2021507, "revenue": 14713292, "salaries_expense": 4102404, "service_revenue": 11518571 } ], "market_conditions": { "gdp_growth": [ -0.007473917413099373, -0.0013246047031348837, -0.004781667718281885, 0.004717164534079469 ], "inflation_rate": [ 0.03419941834132001, 0.0343561288724314, 0.03155466932346126, 0.03642055869178755 ], "interest_rate": [ 0.04168297313170102, 0.046286684233855624, 0.045638712934786184, 0.044770973000056606 ], "year": 2008 }, "random_event": { "description": "Mcmillan, Sullivan and Galvan Data Privacy Regulation Impact in 2008", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 104293, "billable_hours_per_employee": 108, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 11817946, "net_revenue": 9854524, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 29682 }, { "average_project_size": 166264, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 12290616, "net_revenue": 9717139, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 29268 }, { "average_project_size": 146603, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 11521244, "net_revenue": 9581670, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 28860 }, { "average_project_size": 81656, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 12278815, "net_revenue": 9448089, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 28458 } ], "balance_sheet": [ { "assets": 11334194, "current_assets": 4335763, "current_liabilities": 2746286, "equity": 7105953, "fixed_assets": 6998431, "liabilities": 5933439, "long_term_liabilities": 3187153, "quarter": 1 }, { "assets": 11544871, "current_assets": 4569552, "current_liabilities": 3328022, "equity": 7301339, "fixed_assets": 6975319, "liabilities": 6010797, "long_term_liabilities": 2682775, "quarter": 2 }, { "assets": 11759465, "current_assets": 5855796, "current_liabilities": 3232491, "equity": 7621813, "fixed_assets": 5903669, "liabilities": 6089163, "long_term_liabilities": 2856672, "quarter": 3 }, { "assets": 11978048, "current_assets": 4044148, "current_liabilities": 3528954, "equity": 7704328, "fixed_assets": 7933900, "liabilities": 6168551, "long_term_liabilities": 2639597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86642, "financing_cash_flow": 150092, "investing_cash_flow": -107112, "net_cash_flow": 1644508, "operating_cash_flow": 2225081, "quarter": 1 }, { "change_in_working_capital": -36914, "financing_cash_flow": -178316, "investing_cash_flow": -191616, "net_cash_flow": 2109680, "operating_cash_flow": 2332168, "quarter": 2 }, { "change_in_working_capital": 23915, "financing_cash_flow": 85331, "investing_cash_flow": -138476, "net_cash_flow": 2443836, "operating_cash_flow": 2649639, "quarter": 3 }, { "change_in_working_capital": 45023, "financing_cash_flow": -98546, "investing_cash_flow": -484351, "net_cash_flow": 1975257, "operating_cash_flow": 2400996, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8694507964130489, "current_ratio": 1.578773296007772, "debt_to_equity_ratio": 0.8349955312116475, "profit_margin": 0.1730370741397555, "quarter": 1, "return_on_assets": 0.1504472219197942, "return_on_equity": 0.23996753144863187 }, { "asset_turnover_ratio": 0.8416845021481834, "current_ratio": 1.3730534233247256, "debt_to_equity_ratio": 0.8232458457277494, "profit_margin": 0.18187091900198196, "quarter": 2, "return_on_assets": 0.15307793391541577, "return_on_equity": 0.24204669855762073 }, { "asset_turnover_ratio": 0.8148049252240642, "current_ratio": 1.811542862764351, "debt_to_equity_ratio": 0.7989126734019846, "profit_margin": 0.20367128068489104, "quarter": 3, "return_on_assets": 0.16595236262874205, "return_on_equity": 0.2560428863841188 }, { "asset_turnover_ratio": 0.7887836983121123, "current_ratio": 1.145990568310043, "debt_to_equity_ratio": 0.8006604858983158, "profit_margin": 0.2005517729564148, "quarter": 4, "return_on_assets": 0.15819196917561193, "return_on_equity": 0.24594370852331313 } ], "income_statement": [ { "depreciation": 519883, "expenses": 7446459, "income_tax": 702867, "marketing_expense": 1048225, "net_income": 2408065, "net_profit": 1705198, "operational_expense": 4394933, "product_revenue": 3020218, "quarter": 1, "rd_expense": 778523, "revenue": 9854524, "salaries_expense": 2276591, "service_revenue": 6834306 }, { "depreciation": 564903, "expenses": 7281203, "income_tax": 668671, "marketing_expense": 1376439, "net_income": 2435936, "net_profit": 1767265, "operational_expense": 5030097, "product_revenue": 2653826, "quarter": 2, "rd_expense": 1291719, "revenue": 9717139, "salaries_expense": 2358594, "service_revenue": 7063313 }, { "depreciation": 698128, "expenses": 7119615, "income_tax": 510544, "marketing_expense": 882773, "net_income": 2462055, "net_profit": 1951511, "operational_expense": 3996151, "product_revenue": 2284547, "quarter": 3, "rd_expense": 1095045, "revenue": 9581670, "salaries_expense": 2765334, "service_revenue": 7297123 }, { "depreciation": 506165, "expenses": 6961614, "income_tax": 591644, "marketing_expense": 1151743, "net_income": 2486475, "net_profit": 1894831, "operational_expense": 3807024, "product_revenue": 2135415, "quarter": 4, "rd_expense": 1355891, "revenue": 9448089, "salaries_expense": 3419839, "service_revenue": 7312674 } ], "market_conditions": { "gdp_growth": [ -0.014554944370771148, -0.010027369429908764, -0.012007441766754319, -0.00275033431149105 ], "inflation_rate": [ 0.030550905337606907, 0.03406084261277377, 0.03621648158073349, 0.03496067173798641 ], "interest_rate": [ 0.060779301691201174, 0.05855048666759983, 0.058451084956109345, 0.05457177344514361 ], "year": 2009 }, "random_event": { "description": "Mcmillan, Sullivan and Galvan Senior Leadership Change in 2009", "impact": 0.04, "type": "Senior Leadership Change" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84384, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 19502577, "net_revenue": 15178458, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 45718 }, { "average_project_size": 85291, "billable_hours_per_employee": 80, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 17030949, "net_revenue": 15276737, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 46014 }, { "average_project_size": 123678, "billable_hours_per_employee": 86, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 19512032, "net_revenue": 15375653, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 46312 }, { "average_project_size": 119078, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 17571012, "net_revenue": 15475209, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 46612 } ], "balance_sheet": [ { "assets": 20220144, "current_assets": 6302638, "current_liabilities": 5115932, "equity": 11912223, "fixed_assets": 13917506, "liabilities": 11531207, "long_term_liabilities": 6415275, "quarter": 1 }, { "assets": 20612183, "current_assets": 8819059, "current_liabilities": 6706153, "equity": 12270652, "fixed_assets": 11793124, "liabilities": 11651834, "long_term_liabilities": 4945681, "quarter": 2 }, { "assets": 21011823, "current_assets": 10136973, "current_liabilities": 6565758, "equity": 12689139, "fixed_assets": 10874850, "liabilities": 11773722, "long_term_liabilities": 5207964, "quarter": 3 }, { "assets": 21419211, "current_assets": 9161317, "current_liabilities": 5831020, "equity": 13034894, "fixed_assets": 12257894, "liabilities": 11896885, "long_term_liabilities": 6065865, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28481, "financing_cash_flow": -78092, "investing_cash_flow": -285460, "net_cash_flow": 3945606, "operating_cash_flow": 4201673, "quarter": 1 }, { "change_in_working_capital": -65062, "financing_cash_flow": 97383, "investing_cash_flow": -143968, "net_cash_flow": 3717124, "operating_cash_flow": 4056930, "quarter": 2 }, { "change_in_working_capital": 64276, "financing_cash_flow": -90221, "investing_cash_flow": -400874, "net_cash_flow": 3983789, "operating_cash_flow": 4275389, "quarter": 3 }, { "change_in_working_capital": 24236, "financing_cash_flow": -104779, "investing_cash_flow": -179155, "net_cash_flow": 4111155, "operating_cash_flow": 4323618, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7506602326867702, "current_ratio": 1.2319628173322086, "debt_to_equity_ratio": 0.9680147022096547, "profit_margin": 0.21235925283055762, "quarter": 1, "return_on_assets": 0.15940964614297504, "return_on_equity": 0.2705864388200254 }, { "asset_turnover_ratio": 0.7411508523866686, "current_ratio": 1.3150697575793455, "debt_to_equity_ratio": 0.9495692649420748, "profit_margin": 0.2166891398339842, "quarter": 2, "return_on_assets": 0.1605993406908914, "return_on_equity": 0.2697740103785846 }, { "asset_turnover_ratio": 0.7317619703916219, "current_ratio": 1.5439151123145263, "debt_to_equity_ratio": 0.9278582258418007, "profit_margin": 0.22444822343480306, "quarter": 3, "return_on_assets": 0.1642426742315505, "return_on_equity": 0.2719678616492419 }, { "asset_turnover_ratio": 0.7224920189637237, "current_ratio": 1.571134552788363, "debt_to_equity_ratio": 0.9126951857069187, "profit_margin": 0.22698032705083337, "quarter": 4, "return_on_assets": 0.16399147475600293, "return_on_equity": 0.26947422817554173 } ], "income_statement": [ { "depreciation": 978387, "expenses": 10726380, "income_tax": 1228792, "marketing_expense": 2022543, "net_income": 4452078, "net_profit": 3223286, "operational_expense": 7383055, "product_revenue": 4887285, "quarter": 1, "rd_expense": 1122128, "revenue": 15178458, "salaries_expense": 3248856, "service_revenue": 10291173 }, { "depreciation": 746627, "expenses": 10702477, "income_tax": 1263957, "marketing_expense": 1545059, "net_income": 4574260, "net_profit": 3310303, "operational_expense": 7241267, "product_revenue": 5629407, "quarter": 2, "rd_expense": 1607604, "revenue": 15276737, "salaries_expense": 4489764, "service_revenue": 9647330 }, { "depreciation": 824351, "expenses": 10678627, "income_tax": 1245988, "marketing_expense": 1694150, "net_income": 4697026, "net_profit": 3451038, "operational_expense": 7032468, "product_revenue": 5443202, "quarter": 3, "rd_expense": 2035592, "revenue": 15375653, "salaries_expense": 4293470, "service_revenue": 9932451 }, { "depreciation": 811050, "expenses": 10654830, "income_tax": 1307811, "marketing_expense": 1756966, "net_income": 4820379, "net_profit": 3512568, "operational_expense": 6369526, "product_revenue": 3837076, "quarter": 4, "rd_expense": 1391787, "revenue": 15475209, "salaries_expense": 4833185, "service_revenue": 11638133 } ], "market_conditions": { "gdp_growth": [ -0.005908994416152889, -0.009262836686892331, -0.003658057180674301, -0.0019638146455681054 ], "inflation_rate": [ 0.03811075090183677, 0.03254304431244286, 0.03295071233801837, 0.03578563891300172 ], "interest_rate": [ 0.048305758833643624, 0.046267897670435154, 0.04092166433700557, 0.046816349439998156 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 167752, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 13865241, "net_revenue": 11972447, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 36062 }, { "average_project_size": 158946, "billable_hours_per_employee": 102, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 14307371, "net_revenue": 11953004, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 36003 }, { "average_project_size": 142763, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 13685713, "net_revenue": 11933594, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 35945 }, { "average_project_size": 154635, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 13546361, "net_revenue": 11914215, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 35886 } ], "balance_sheet": [ { "assets": 13509087, "current_assets": 6031930, "current_liabilities": 2880519, "equity": 10617802, "fixed_assets": 7477157, "liabilities": 6208545, "long_term_liabilities": 3328026, "quarter": 1 }, { "assets": 13964620, "current_assets": 6770720, "current_liabilities": 2995767, "equity": 11025945, "fixed_assets": 7193900, "liabilities": 6378304, "long_term_liabilities": 3382537, "quarter": 2 }, { "assets": 14435513, "current_assets": 5804141, "current_liabilities": 2765395, "equity": 11390854, "fixed_assets": 8631372, "liabilities": 6552705, "long_term_liabilities": 3787310, "quarter": 3 }, { "assets": 14922285, "current_assets": 6171704, "current_liabilities": 3988038, "equity": 11488441, "fixed_assets": 8750581, "liabilities": 6731875, "long_term_liabilities": 2743837, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74875, "financing_cash_flow": 126435, "investing_cash_flow": -418398, "net_cash_flow": 3304107, "operating_cash_flow": 3855361, "quarter": 1 }, { "change_in_working_capital": 43715, "financing_cash_flow": 32523, "investing_cash_flow": -453351, "net_cash_flow": 4138215, "operating_cash_flow": 4033634, "quarter": 2 }, { "change_in_working_capital": -97837, "financing_cash_flow": 27887, "investing_cash_flow": -491819, "net_cash_flow": 3880546, "operating_cash_flow": 3961168, "quarter": 3 }, { "change_in_working_capital": 16241, "financing_cash_flow": -192936, "investing_cash_flow": -114288, "net_cash_flow": 3496414, "operating_cash_flow": 3709694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8862513802746255, "current_ratio": 2.09404277493049, "debt_to_equity_ratio": 0.5847297774059076, "profit_margin": 0.27707451951969386, "quarter": 1, "return_on_assets": 0.24555767536325734, "return_on_equity": 0.3124243605220742 }, { "asset_turnover_ratio": 0.8559491056684679, "current_ratio": 2.260095661645248, "debt_to_equity_ratio": 0.5784813909374661, "profit_margin": 0.2877627247510333, "quarter": 2, "return_on_assets": 0.24631024689536843, "return_on_equity": 0.31195775056015607 }, { "asset_turnover_ratio": 0.8266830558775431, "current_ratio": 2.0988470001573014, "debt_to_equity_ratio": 0.5752602043709805, "profit_margin": 0.2939639139726054, "quarter": 3, "return_on_assets": 0.24301498672059663, "return_on_equity": 0.3079704120516337 }, { "asset_turnover_ratio": 0.7984176015938578, "current_ratio": 1.5475539601177322, "debt_to_equity_ratio": 0.5859694104709247, "profit_margin": 0.27681479644273665, "quarter": 4, "return_on_assets": 0.22101380586150177, "return_on_equity": 0.287073851012509 } ], "income_statement": [ { "depreciation": 538101, "expenses": 7518532, "income_tax": 1136655, "marketing_expense": 989613, "net_income": 4453915, "net_profit": 3317260, "operational_expense": 4956148, "product_revenue": 4337980, "quarter": 1, "rd_expense": 961792, "revenue": 11972447, "salaries_expense": 3629533, "service_revenue": 7634467 }, { "depreciation": 594005, "expenses": 7444311, "income_tax": 1069064, "marketing_expense": 757784, "net_income": 4508693, "net_profit": 3439629, "operational_expense": 4860140, "product_revenue": 4644376, "quarter": 2, "rd_expense": 1078982, "revenue": 11953004, "salaries_expense": 3164258, "service_revenue": 7308628 }, { "depreciation": 453122, "expenses": 7370822, "income_tax": 1054726, "marketing_expense": 1402746, "net_income": 4562772, "net_profit": 3508046, "operational_expense": 5022251, "product_revenue": 4767701, "quarter": 3, "rd_expense": 848151, "revenue": 11933594, "salaries_expense": 2327432, "service_revenue": 7165893 }, { "depreciation": 411663, "expenses": 7298059, "income_tax": 1318125, "marketing_expense": 1298157, "net_income": 4616156, "net_profit": 3298031, "operational_expense": 4532847, "product_revenue": 2759318, "quarter": 4, "rd_expense": 1436664, "revenue": 11914215, "salaries_expense": 3255297, "service_revenue": 9154897 } ], "market_conditions": { "gdp_growth": [ -0.015004947485360236, -0.007778258608363078, -0.011381224801659073, -0.0097774088729938 ], "inflation_rate": [ 0.02247043228205812, 0.021972977294792945, 0.023164924764465574, 0.023929888921565834 ], "interest_rate": [ 0.05085969846796372, 0.049266055408850436, 0.05094249409067519, 0.051614530662714646 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 149476, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.63, "gross_billings": 22031523, "net_revenue": 18863554, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 56818 }, { "average_project_size": 52784, "billable_hours_per_employee": 127, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 23005756, "net_revenue": 18772796, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 56545 }, { "average_project_size": 117269, "billable_hours_per_employee": 80, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 23752605, "net_revenue": 18682475, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 56273 }, { "average_project_size": 53074, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 22762218, "net_revenue": 18592588, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 56002 } ], "balance_sheet": [ { "assets": 21729489, "current_assets": 9528213, "current_liabilities": 4247226, "equity": 14229839, "fixed_assets": 12201276, "liabilities": 10528868, "long_term_liabilities": 6281642, "quarter": 1 }, { "assets": 22009427, "current_assets": 10063687, "current_liabilities": 5472581, "equity": 14388842, "fixed_assets": 11945740, "liabilities": 10666320, "long_term_liabilities": 5193739, "quarter": 2 }, { "assets": 22292972, "current_assets": 8712619, "current_liabilities": 5693885, "equity": 14324445, "fixed_assets": 13580353, "liabilities": 10805566, "long_term_liabilities": 5111681, "quarter": 3 }, { "assets": 22580170, "current_assets": 7513380, "current_liabilities": 4726334, "equity": 14505624, "fixed_assets": 15066790, "liabilities": 10946630, "long_term_liabilities": 6220296, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76602, "financing_cash_flow": -76292, "investing_cash_flow": -457205, "net_cash_flow": 3522711, "operating_cash_flow": 4060256, "quarter": 1 }, { "change_in_working_capital": -49672, "financing_cash_flow": 188918, "investing_cash_flow": -190646, "net_cash_flow": 3762930, "operating_cash_flow": 3985054, "quarter": 2 }, { "change_in_working_capital": 994, "financing_cash_flow": 32338, "investing_cash_flow": -226471, "net_cash_flow": 3258512, "operating_cash_flow": 3793220, "quarter": 3 }, { "change_in_working_capital": 90280, "financing_cash_flow": 170573, "investing_cash_flow": -399658, "net_cash_flow": 3555135, "operating_cash_flow": 3724883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8681084953263282, "current_ratio": 2.2433967488426565, "debt_to_equity_ratio": 0.7399147664284887, "profit_margin": 0.16058575176236672, "quarter": 1, "return_on_assets": 0.13940585533327543, "return_on_equity": 0.21287788287696016 }, { "asset_turnover_ratio": 0.8529434228342246, "current_ratio": 1.8389288344932675, "debt_to_equity_ratio": 0.7412910642843948, "profit_margin": 0.1622419484023584, "quarter": 2, "return_on_assets": 0.13838320279760122, "return_on_equity": 0.2116733924800898 }, { "asset_turnover_ratio": 0.8380432631414062, "current_ratio": 1.5301712275537704, "debt_to_equity_ratio": 0.7543444789658518, "profit_margin": 0.15185562940670333, "quarter": 3, "return_on_assets": 0.12726158719438574, "return_on_equity": 0.19805577109619255 }, { "asset_turnover_ratio": 0.8234033667594177, "current_ratio": 1.5896845208146526, "debt_to_equity_ratio": 0.7546473009365195, "profit_margin": 0.1544746756072904, "quarter": 4, "return_on_assets": 0.1271949679741118, "return_on_equity": 0.19799796272121764 } ], "income_statement": [ { "depreciation": 1031038, "expenses": 14670328, "income_tax": 1164008, "marketing_expense": 2087141, "net_income": 4193226, "net_profit": 3029218, "operational_expense": 9709454, "product_revenue": 4918218, "quarter": 1, "rd_expense": 1768416, "revenue": 18863554, "salaries_expense": 4405689, "service_revenue": 13945336 }, { "depreciation": 939319, "expenses": 14670685, "income_tax": 1056376, "marketing_expense": 2512237, "net_income": 4102111, "net_profit": 3045735, "operational_expense": 8270472, "product_revenue": 6468395, "quarter": 2, "rd_expense": 2761088, "revenue": 18772796, "salaries_expense": 6892443, "service_revenue": 12304401 }, { "depreciation": 956181, "expenses": 14671043, "income_tax": 1174393, "marketing_expense": 2630795, "net_income": 4011432, "net_profit": 2837039, "operational_expense": 8629446, "product_revenue": 7414272, "quarter": 3, "rd_expense": 2025485, "revenue": 18682475, "salaries_expense": 6233080, "service_revenue": 11268203 }, { "depreciation": 852799, "expenses": 14671400, "income_tax": 1049104, "marketing_expense": 2195694, "net_income": 3921188, "net_profit": 2872084, "operational_expense": 9030386, "product_revenue": 5645614, "quarter": 4, "rd_expense": 2151438, "revenue": 18592588, "salaries_expense": 6938467, "service_revenue": 12946974 } ], "market_conditions": { "gdp_growth": [ -0.00807968328918176, 0.002579644666443271, 0.009936138067294353, 0.004463123386309839 ], "inflation_rate": [ 0.024772080068817075, 0.023597360334811045, 0.022676796639423187, 0.0226529719942122 ], "interest_rate": [ 0.04170577705003082, 0.04023050180155669, 0.042390439774785495, 0.04611714377273491 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 70840, "billable_hours_per_employee": 92, "client_concentration": 0.16, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 15418510, "net_revenue": 12413419, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 37390 }, { "average_project_size": 83614, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 15726435, "net_revenue": 12140237, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 36567 }, { "average_project_size": 69318, "billable_hours_per_employee": 103, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 14084565, "net_revenue": 11873067, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 35762 }, { "average_project_size": 78641, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 13037278, "net_revenue": 11611777, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 34975 } ], "balance_sheet": [ { "assets": 14136640, "current_assets": 6946592, "current_liabilities": 2621375, "equity": 10362985, "fixed_assets": 7190048, "liabilities": 6432687, "long_term_liabilities": 3811312, "quarter": 1 }, { "assets": 14393827, "current_assets": 6740047, "current_liabilities": 2759208, "equity": 10527370, "fixed_assets": 7653780, "liabilities": 6481069, "long_term_liabilities": 3721861, "quarter": 2 }, { "assets": 14655693, "current_assets": 5324271, "current_liabilities": 3463166, "equity": 10836036, "fixed_assets": 9331422, "liabilities": 6529816, "long_term_liabilities": 3066650, "quarter": 3 }, { "assets": 14922323, "current_assets": 7310363, "current_liabilities": 2890140, "equity": 11115569, "fixed_assets": 7611960, "liabilities": 6578929, "long_term_liabilities": 3688789, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48861, "financing_cash_flow": 128048, "investing_cash_flow": -146927, "net_cash_flow": 3004005, "operating_cash_flow": 3511242, "quarter": 1 }, { "change_in_working_capital": -81900, "financing_cash_flow": -86935, "investing_cash_flow": -476368, "net_cash_flow": 2840481, "operating_cash_flow": 3357130, "quarter": 2 }, { "change_in_working_capital": -51082, "financing_cash_flow": -51818, "investing_cash_flow": -434887, "net_cash_flow": 2977439, "operating_cash_flow": 3154777, "quarter": 3 }, { "change_in_working_capital": 32586, "financing_cash_flow": 154047, "investing_cash_flow": -463109, "net_cash_flow": 3194340, "operating_cash_flow": 3397580, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8781025052629197, "current_ratio": 2.6499802584521484, "debt_to_equity_ratio": 0.6207368822786099, "profit_margin": 0.21420625534351173, "quarter": 1, "return_on_assets": 0.1880950494601263, "return_on_equity": 0.2565893900261363 }, { "asset_turnover_ratio": 0.8434335774634502, "current_ratio": 2.4427469766686674, "debt_to_equity_ratio": 0.6156398986641488, "profit_margin": 0.21536745946557714, "quarter": 2, "return_on_assets": 0.18164814680626631, "return_on_equity": 0.24836326641886816 }, { "asset_turnover_ratio": 0.8101334409775096, "current_ratio": 1.5373998820732244, "debt_to_equity_ratio": 0.6026019108832787, "profit_margin": 0.22826107188648057, "quarter": 3, "return_on_assets": 0.18492192760860915, "return_on_equity": 0.2501061273698242 }, { "asset_turnover_ratio": 0.7781480805635959, "current_ratio": 2.5294148380355277, "debt_to_equity_ratio": 0.5918661473830085, "profit_margin": 0.2387382224098861, "quarter": 4, "return_on_assets": 0.18577368952541773, "return_on_equity": 0.24939568995523306 } ], "income_statement": [ { "depreciation": 852210, "expenses": 8882049, "income_tax": 872338, "marketing_expense": 1238433, "net_income": 3531370, "net_profit": 2659032, "operational_expense": 5228341, "product_revenue": 3215258, "quarter": 1, "rd_expense": 1607786, "revenue": 12413419, "salaries_expense": 2775242, "service_revenue": 9198161 }, { "depreciation": 742518, "expenses": 8629586, "income_tax": 896039, "marketing_expense": 1522648, "net_income": 3510651, "net_profit": 2614612, "operational_expense": 4462305, "product_revenue": 4329756, "quarter": 2, "rd_expense": 1266886, "revenue": 12140237, "salaries_expense": 4129927, "service_revenue": 7810481 }, { "depreciation": 444618, "expenses": 8384299, "income_tax": 778609, "marketing_expense": 905749, "net_income": 3488768, "net_profit": 2710159, "operational_expense": 5665739, "product_revenue": 3638397, "quarter": 3, "rd_expense": 1233149, "revenue": 11873067, "salaries_expense": 2762101, "service_revenue": 8234670 }, { "depreciation": 625405, "expenses": 8145984, "income_tax": 693618, "marketing_expense": 1060097, "net_income": 3465793, "net_profit": 2772175, "operational_expense": 4445234, "product_revenue": 4623049, "quarter": 4, "rd_expense": 1510292, "revenue": 11611777, "salaries_expense": 2907652, "service_revenue": 6988728 } ], "market_conditions": { "gdp_growth": [ -0.000504482694327903, -0.0029101217246590236, 0.007881321886554379, 0.009515622801416166 ], "inflation_rate": [ 0.023312315030606195, 0.021293805387809738, 0.018431668465948767, 0.017056991434944307 ], "interest_rate": [ 0.06105251665078303, 0.059157758425201004, 0.06052678216566962, 0.058541692925006446 ], "year": 2013 }, "random_event": { "description": "Mcmillan, Sullivan and Galvan Data Privacy Regulation Impact in 2013", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 167871, "billable_hours_per_employee": 83, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 8417542, "net_revenue": 6644432, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 20013 }, { "average_project_size": 186862, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 7783059, "net_revenue": 6661377, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 20064 }, { "average_project_size": 140860, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 8300381, "net_revenue": 6678365, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 20116 }, { "average_project_size": 185888, "billable_hours_per_employee": 101, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 8531045, "net_revenue": 6695397, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 20167 } ], "balance_sheet": [ { "assets": 7900062, "current_assets": 3150685, "current_liabilities": 1554151, "equity": 5067787, "fixed_assets": 4749377, "liabilities": 3813111, "long_term_liabilities": 2258960, "quarter": 1 }, { "assets": 8136458, "current_assets": 3812197, "current_liabilities": 2002648, "equity": 5223187, "fixed_assets": 4324261, "liabilities": 3904131, "long_term_liabilities": 1901483, "quarter": 2 }, { "assets": 8379928, "current_assets": 3321794, "current_liabilities": 2054477, "equity": 5392890, "fixed_assets": 5058134, "liabilities": 3997324, "long_term_liabilities": 1942847, "quarter": 3 }, { "assets": 8630684, "current_assets": 3749238, "current_liabilities": 1859373, "equity": 5491394, "fixed_assets": 4881446, "liabilities": 4092742, "long_term_liabilities": 2233369, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43213, "financing_cash_flow": -66943, "investing_cash_flow": -135273, "net_cash_flow": 879623, "operating_cash_flow": 1360854, "quarter": 1 }, { "change_in_working_capital": 74018, "financing_cash_flow": -120349, "investing_cash_flow": -316166, "net_cash_flow": 996438, "operating_cash_flow": 1427778, "quarter": 2 }, { "change_in_working_capital": -80922, "financing_cash_flow": 43, "investing_cash_flow": -148324, "net_cash_flow": 1452782, "operating_cash_flow": 1475532, "quarter": 3 }, { "change_in_working_capital": 97965, "financing_cash_flow": 24700, "investing_cash_flow": -370929, "net_cash_flow": 1279657, "operating_cash_flow": 1324231, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8410607410422855, "current_ratio": 2.027270837904425, "debt_to_equity_ratio": 0.752421323153479, "profit_margin": 0.14761773466866693, "quarter": 1, "return_on_assets": 0.12415548131141249, "return_on_equity": 0.1935432566522626 }, { "asset_turnover_ratio": 0.818707231082616, "current_ratio": 1.903578162512833, "debt_to_equity_ratio": 0.7474614636619367, "profit_margin": 0.14874702332565776, "quarter": 2, "return_on_assets": 0.12178026359873055, "return_on_equity": 0.18970410211236932 }, { "asset_turnover_ratio": 0.7969477780716016, "current_ratio": 1.616856260741785, "debt_to_equity_ratio": 0.7412211263348594, "profit_margin": 0.1512774459018038, "quarter": 3, "return_on_assets": 0.12056022438378945, "return_on_equity": 0.18733665993558185 }, { "asset_turnover_ratio": 0.7757666715639224, "current_ratio": 2.0163990764628723, "debt_to_equity_ratio": 0.7453011020516831, "profit_margin": 0.14240410240049992, "quarter": 4, "return_on_assets": 0.1104723565362838, "return_on_equity": 0.17362658734740213 } ], "income_statement": [ { "depreciation": 380018, "expenses": 5292531, "income_tax": 371065, "marketing_expense": 950233, "net_income": 1351901, "net_profit": 980836, "operational_expense": 3346887, "product_revenue": 1891784, "quarter": 1, "rd_expense": 957882, "revenue": 6644432, "salaries_expense": 2172387, "service_revenue": 4752648 }, { "depreciation": 436918, "expenses": 5350995, "income_tax": 319522, "marketing_expense": 738369, "net_income": 1310382, "net_profit": 990860, "operational_expense": 3214791, "product_revenue": 2161522, "quarter": 2, "rd_expense": 876731, "revenue": 6661377, "salaries_expense": 1778017, "service_revenue": 4499855 }, { "depreciation": 465246, "expenses": 5410105, "income_tax": 257974, "marketing_expense": 904351, "net_income": 1268260, "net_profit": 1010286, "operational_expense": 2752262, "product_revenue": 1592844, "quarter": 3, "rd_expense": 1065523, "revenue": 6678365, "salaries_expense": 2215511, "service_revenue": 5085521 }, { "depreciation": 370779, "expenses": 5469868, "income_tax": 272077, "marketing_expense": 693026, "net_income": 1225529, "net_profit": 953452, "operational_expense": 3172403, "product_revenue": 1725662, "quarter": 4, "rd_expense": 769660, "revenue": 6695397, "salaries_expense": 2510718, "service_revenue": 4969735 } ], "market_conditions": { "gdp_growth": [ -0.008443429625856768, -0.011885657542509307, -0.013702748859165195, -0.019431623249696387 ], "inflation_rate": [ 0.028686050286533416, 0.029507989652847472, 0.033157542368263515, 0.03513758206290885 ], "interest_rate": [ 0.044175095237937965, 0.04425965187219778, 0.043956071587148274, 0.043401622944100514 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 178294, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 23224235, "net_revenue": 18047770, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 54361 }, { "average_project_size": 98655, "billable_hours_per_employee": 101, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 22941891, "net_revenue": 17924219, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 53989 }, { "average_project_size": 142682, "billable_hours_per_employee": 142, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 19807619, "net_revenue": 17801515, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 53619 }, { "average_project_size": 114370, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 20951753, "net_revenue": 17679651, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 53252 } ], "balance_sheet": [ { "assets": 19702316, "current_assets": 6020581, "current_liabilities": 5033152, "equity": 11396443, "fixed_assets": 13681735, "liabilities": 11371364, "long_term_liabilities": 6338212, "quarter": 1 }, { "assets": 20042648, "current_assets": 7824399, "current_liabilities": 5019209, "equity": 11441694, "fixed_assets": 12218249, "liabilities": 11468752, "long_term_liabilities": 6449543, "quarter": 2 }, { "assets": 20388859, "current_assets": 7474115, "current_liabilities": 5006416, "equity": 11528830, "fixed_assets": 12914744, "liabilities": 11566975, "long_term_liabilities": 6560559, "quarter": 3 }, { "assets": 20741050, "current_assets": 8450663, "current_liabilities": 6726169, "equity": 11805095, "fixed_assets": 12290387, "liabilities": 11666040, "long_term_liabilities": 4939871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73887, "financing_cash_flow": -196166, "investing_cash_flow": -290088, "net_cash_flow": 3740843, "operating_cash_flow": 3893286, "quarter": 1 }, { "change_in_working_capital": 58046, "financing_cash_flow": 57953, "investing_cash_flow": -390943, "net_cash_flow": 3069013, "operating_cash_flow": 3705952, "quarter": 2 }, { "change_in_working_capital": 57976, "financing_cash_flow": 66910, "investing_cash_flow": -363929, "net_cash_flow": 2907137, "operating_cash_flow": 3632021, "quarter": 3 }, { "change_in_working_capital": -35110, "financing_cash_flow": -10068, "investing_cash_flow": -120437, "net_cash_flow": 3517513, "operating_cash_flow": 3670668, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9160227660545085, "current_ratio": 1.1961850148773572, "debt_to_equity_ratio": 0.9977994010938325, "profit_margin": 0.1698542811660388, "quarter": 1, "return_on_assets": 0.15559038845991507, "return_on_equity": 0.2689866478514393 }, { "asset_turnover_ratio": 0.8943039362862631, "current_ratio": 1.5588908531204817, "debt_to_equity_ratio": 1.0023648596090753, "profit_margin": 0.15999570190478035, "quarter": 2, "return_on_assets": 0.14308478600232863, "return_on_equity": 0.2506445286860495 }, { "asset_turnover_ratio": 0.8731001082502949, "current_ratio": 1.4929073013509064, "debt_to_equity_ratio": 1.0033086618503353, "profit_margin": 0.15206267556441122, "quarter": 3, "return_on_assets": 0.13276593849611693, "return_on_equity": 0.23479798036747876 }, { "asset_turnover_ratio": 0.8523990347643924, "current_ratio": 1.2563857672919012, "debt_to_equity_ratio": 0.9882207640006285, "profit_margin": 0.15441962061355172, "quarter": 4, "return_on_assets": 0.13162713555967515, "return_on_equity": 0.23126328081222558 } ], "income_statement": [ { "depreciation": 827795, "expenses": 14021057, "income_tax": 961222, "marketing_expense": 2448080, "net_income": 4026713, "net_profit": 3065491, "operational_expense": 8529581, "product_revenue": 5873271, "quarter": 1, "rd_expense": 2323758, "revenue": 18047770, "salaries_expense": 6941003, "service_revenue": 12174499 }, { "depreciation": 838154, "expenses": 14031209, "income_tax": 1025212, "marketing_expense": 2252242, "net_income": 3893010, "net_profit": 2867798, "operational_expense": 7273695, "product_revenue": 3748752, "quarter": 2, "rd_expense": 1425668, "revenue": 17924219, "salaries_expense": 4548655, "service_revenue": 14175467 }, { "depreciation": 925075, "expenses": 14041369, "income_tax": 1053200, "marketing_expense": 2310351, "net_income": 3760146, "net_profit": 2706946, "operational_expense": 8316377, "product_revenue": 5901595, "quarter": 3, "rd_expense": 1614391, "revenue": 17801515, "salaries_expense": 4456137, "service_revenue": 11899920 }, { "depreciation": 940583, "expenses": 14051536, "income_tax": 898030, "marketing_expense": 1528217, "net_income": 3628115, "net_profit": 2730085, "operational_expense": 7259891, "product_revenue": 6878278, "quarter": 4, "rd_expense": 1683576, "revenue": 17679651, "salaries_expense": 5723412, "service_revenue": 10801373 } ], "market_conditions": { "gdp_growth": [ 0.004389124107485471, -0.007147437502470336, 0.0039344282795090585, 0.007843686592129738 ], "inflation_rate": [ 0.04148053119562662, 0.03849759656571879, 0.041095398469428265, 0.04056059257006059 ], "interest_rate": [ 0.047371023263218674, 0.04767428618013528, 0.040080910907593865, 0.049148742038762606 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "Joeport", "name": "Burgess, Wyatt and Brown", "num_employees": 724, "region": "Europe", "revenue_size": "Small", "website": "www.burgess,wyattandbrown.com" }

[ { "advertising_kpis": [ { "average_project_size": 178895, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 2387146, "net_revenue": 1883224, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2601 }, { "average_project_size": 82850, "billable_hours_per_employee": 133, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 2394203, "net_revenue": 1866532, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2578 }, { "average_project_size": 75029, "billable_hours_per_employee": 118, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 2165000, "net_revenue": 1849988, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 2555 }, { "average_project_size": 81959, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.65, "gross_billings": 2215681, "net_revenue": 1833590, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2533 } ], "balance_sheet": [ { "assets": 2487426, "current_assets": 1125695, "current_liabilities": 633640, "equity": 1658776, "fixed_assets": 1361731, "liabilities": 1339143, "long_term_liabilities": 705503, "quarter": 1 }, { "assets": 2559873, "current_assets": 821491, "current_liabilities": 758332, "equity": 1713702, "fixed_assets": 1738382, "liabilities": 1365551, "long_term_liabilities": 607219, "quarter": 2 }, { "assets": 2634430, "current_assets": 1164775, "current_liabilities": 686582, "equity": 1757215, "fixed_assets": 1469655, "liabilities": 1392479, "long_term_liabilities": 705897, "quarter": 3 }, { "assets": 2711158, "current_assets": 1032796, "current_liabilities": 841040, "equity": 1797656, "fixed_assets": 1678362, "liabilities": 1419938, "long_term_liabilities": 578898, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84407, "financing_cash_flow": -70287, "investing_cash_flow": -210009, "net_cash_flow": 213032, "operating_cash_flow": 613792, "quarter": 1 }, { "change_in_working_capital": 46345, "financing_cash_flow": -45988, "investing_cash_flow": -457102, "net_cash_flow": 307758, "operating_cash_flow": 635364, "quarter": 2 }, { "change_in_working_capital": 93685, "financing_cash_flow": -98230, "investing_cash_flow": -154966, "net_cash_flow": 380582, "operating_cash_flow": 603263, "quarter": 3 }, { "change_in_working_capital": -46576, "financing_cash_flow": -155236, "investing_cash_flow": -143022, "net_cash_flow": 415884, "operating_cash_flow": 608929, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7570974975737972, "current_ratio": 1.7765529322643772, "debt_to_equity_ratio": 0.8073079186098665, "profit_margin": 0.27107396677187634, "quarter": 1, "return_on_assets": 0.2052294219003902, "return_on_equity": 0.3077528249745596 }, { "asset_turnover_ratio": 0.7291502351874487, "current_ratio": 1.0832867398448174, "debt_to_equity_ratio": 0.7968427416201883, "profit_margin": 0.27825936013955294, "quarter": 2, "return_on_assets": 0.202892877888864, "return_on_equity": 0.3030748636577421 }, { "asset_turnover_ratio": 0.7022346389921159, "current_ratio": 1.6964834499011043, "debt_to_equity_ratio": 0.7924351886365641, "profit_margin": 0.27852288771602846, "quarter": 3, "return_on_assets": 0.19558841950630687, "return_on_equity": 0.29322763577592953 }, { "asset_turnover_ratio": 0.6763124834480322, "current_ratio": 1.227998668315419, "debt_to_equity_ratio": 0.7898830477021188, "profit_margin": 0.2761991503007761, "quarter": 4, "return_on_assets": 0.18679693326615418, "return_on_equity": 0.2817201956325348 } ], "income_statement": [ { "depreciation": 103299, "expenses": 1226814, "income_tax": 145917, "marketing_expense": 190391, "net_income": 656410, "net_profit": 510493, "operational_expense": 634623, "product_revenue": 499169, "quarter": 1, "rd_expense": 242327, "revenue": 1883224, "salaries_expense": 448801, "service_revenue": 1384055 }, { "depreciation": 115984, "expenses": 1210871, "income_tax": 136281, "marketing_expense": 223888, "net_income": 655661, "net_profit": 519380, "operational_expense": 750186, "product_revenue": 619625, "quarter": 2, "rd_expense": 181093, "revenue": 1866532, "salaries_expense": 370725, "service_revenue": 1246907 }, { "depreciation": 87999, "expenses": 1195135, "income_tax": 139589, "marketing_expense": 198768, "net_income": 654853, "net_profit": 515264, "operational_expense": 599048, "product_revenue": 420890, "quarter": 3, "rd_expense": 221599, "revenue": 1849988, "salaries_expense": 556781, "service_revenue": 1429098 }, { "depreciation": 102493, "expenses": 1179604, "income_tax": 147550, "marketing_expense": 181749, "net_income": 653986, "net_profit": 506436, "operational_expense": 665586, "product_revenue": 606348, "quarter": 4, "rd_expense": 148573, "revenue": 1833590, "salaries_expense": 550748, "service_revenue": 1227242 } ], "market_conditions": { "gdp_growth": [ 0.018887761198490657, 0.026730272768769464, 0.0361207121228986, 0.032029476395350455 ], "inflation_rate": [ 0.011198040320170948, 0.007861794688446907, 0.00964916634165748, 0.010079644440958551 ], "interest_rate": [ 0.018451161222462348, 0.025805995306768782, 0.021663751979040996, 0.02344851811545106 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 95473, "billable_hours_per_employee": 153, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 637263, "net_revenue": 563132, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 778 }, { "average_project_size": 188826, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 628426, "net_revenue": 551304, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 761 }, { "average_project_size": 191349, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 618631, "net_revenue": 539724, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 745 }, { "average_project_size": 114549, "billable_hours_per_employee": 129, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 659043, "net_revenue": 528388, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 730 } ], "balance_sheet": [ { "assets": 697694, "current_assets": 297618, "current_liabilities": 141998, "equity": 480550, "fixed_assets": 400076, "liabilities": 318075, "long_term_liabilities": 176077, "quarter": 1 }, { "assets": 717520, "current_assets": 253947, "current_liabilities": 177791, "equity": 488465, "fixed_assets": 463573, "liabilities": 321919, "long_term_liabilities": 144128, "quarter": 2 }, { "assets": 737909, "current_assets": 265673, "current_liabilities": 186770, "equity": 506027, "fixed_assets": 472236, "liabilities": 325810, "long_term_liabilities": 139040, "quarter": 3 }, { "assets": 758878, "current_assets": 265591, "current_liabilities": 143571, "equity": 528384, "fixed_assets": 493287, "liabilities": 329748, "long_term_liabilities": 186177, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92523, "financing_cash_flow": -78660, "investing_cash_flow": -490857, "net_cash_flow": -13464, "operating_cash_flow": 135883, "quarter": 1 }, { "change_in_working_capital": -88702, "financing_cash_flow": 9306, "investing_cash_flow": -313892, "net_cash_flow": -321551, "operating_cash_flow": 119984, "quarter": 2 }, { "change_in_working_capital": 57268, "financing_cash_flow": -72902, "investing_cash_flow": -177030, "net_cash_flow": -171742, "operating_cash_flow": 122715, "quarter": 3 }, { "change_in_working_capital": -56338, "financing_cash_flow": 163977, "investing_cash_flow": -278337, "net_cash_flow": -320839, "operating_cash_flow": 122629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8071332131278182, "current_ratio": 2.0959309286046284, "debt_to_equity_ratio": 0.6618978254083863, "profit_margin": 0.17923151232748272, "quarter": 1, "return_on_assets": 0.1446637064386393, "return_on_equity": 0.2100322547081469 }, { "asset_turnover_ratio": 0.7683465269260787, "current_ratio": 1.4283456417928917, "debt_to_equity_ratio": 0.6590421012764477, "profit_margin": 0.16844427031184248, "quarter": 2, "return_on_assets": 0.12942357007470176, "return_on_equity": 0.19011392832649218 }, { "asset_turnover_ratio": 0.7314235224126552, "current_ratio": 1.422460780639289, "debt_to_equity_ratio": 0.6438589245237902, "profit_margin": 0.1740296892485789, "quarter": 3, "return_on_assets": 0.1272894083145754, "return_on_equity": 0.18561855395067853 }, { "asset_turnover_ratio": 0.6962752906264248, "current_ratio": 1.849893084257963, "debt_to_equity_ratio": 0.6240688590116279, "profit_margin": 0.18784302444415846, "quarter": 4, "return_on_assets": 0.13079045643700304, "return_on_equity": 0.1878444464631783 } ], "income_statement": [ { "depreciation": 34952, "expenses": 430732, "income_tax": 31469, "marketing_expense": 48801, "net_income": 132400, "net_profit": 100931, "operational_expense": 225366, "product_revenue": 162127, "quarter": 1, "rd_expense": 44330, "revenue": 563132, "salaries_expense": 188707, "service_revenue": 401005 }, { "depreciation": 27120, "expenses": 418931, "income_tax": 39509, "marketing_expense": 53856, "net_income": 132373, "net_profit": 92864, "operational_expense": 253199, "product_revenue": 148976, "quarter": 2, "rd_expense": 68005, "revenue": 551304, "salaries_expense": 148832, "service_revenue": 402328 }, { "depreciation": 28787, "expenses": 407454, "income_tax": 38342, "marketing_expense": 48933, "net_income": 132270, "net_profit": 93928, "operational_expense": 210797, "product_revenue": 210573, "quarter": 3, "rd_expense": 50616, "revenue": 539724, "salaries_expense": 178600, "service_revenue": 329151 }, { "depreciation": 23375, "expenses": 396291, "income_tax": 32843, "marketing_expense": 74520, "net_income": 132097, "net_profit": 99254, "operational_expense": 217077, "product_revenue": 125184, "quarter": 4, "rd_expense": 78888, "revenue": 528388, "salaries_expense": 157373, "service_revenue": 403204 } ], "market_conditions": { "gdp_growth": [ 0.023587803564725507, 0.019337234496498656, 0.017216469551669125, 0.012630464736136675 ], "inflation_rate": [ 0.015136947491578626, 0.01760132776197977, 0.021412403729002313, 0.018635366719593514 ], "interest_rate": [ 0.025350415535624338, 0.03015482005018786, 0.030856547958456243, 0.033736769710862244 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 146286, "billable_hours_per_employee": 127, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 2921985, "net_revenue": 2536822, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3504 }, { "average_project_size": 181038, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 3126332, "net_revenue": 2484679, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 3432 }, { "average_project_size": 116535, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 2925993, "net_revenue": 2433607, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 3361 }, { "average_project_size": 73868, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 2672009, "net_revenue": 2383586, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3292 } ], "balance_sheet": [ { "assets": 3762396, "current_assets": 1761036, "current_liabilities": 806978, "equity": 2837570, "fixed_assets": 2001360, "liabilities": 1568145, "long_term_liabilities": 761167, "quarter": 1 }, { "assets": 3879112, "current_assets": 1550983, "current_liabilities": 895700, "equity": 2871854, "fixed_assets": 2328129, "liabilities": 1595774, "long_term_liabilities": 700074, "quarter": 2 }, { "assets": 3999449, "current_assets": 1774745, "current_liabilities": 709454, "equity": 2961079, "fixed_assets": 2224704, "liabilities": 1623889, "long_term_liabilities": 914435, "quarter": 3 }, { "assets": 4123520, "current_assets": 1476092, "current_liabilities": 860306, "equity": 3002478, "fixed_assets": 2647428, "liabilities": 1652500, "long_term_liabilities": 792194, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22294, "financing_cash_flow": 59985, "investing_cash_flow": -138088, "net_cash_flow": 621140, "operating_cash_flow": 795103, "quarter": 1 }, { "change_in_working_capital": 9304, "financing_cash_flow": -74183, "investing_cash_flow": -384104, "net_cash_flow": 501866, "operating_cash_flow": 739461, "quarter": 2 }, { "change_in_working_capital": 7438, "financing_cash_flow": -41956, "investing_cash_flow": -195582, "net_cash_flow": 586838, "operating_cash_flow": 692565, "quarter": 3 }, { "change_in_working_capital": -55199, "financing_cash_flow": -93196, "investing_cash_flow": -117664, "net_cash_flow": 623656, "operating_cash_flow": 672625, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6742570425866921, "current_ratio": 2.182260235099346, "debt_to_equity_ratio": 0.5526365869388244, "profit_margin": 0.25359248697780135, "quarter": 1, "return_on_assets": 0.17098652029185657, "return_on_equity": 0.22671475945967853 }, { "asset_turnover_ratio": 0.6405277805848348, "current_ratio": 1.7315875851289495, "debt_to_equity_ratio": 0.5556598629317507, "profit_margin": 0.2368579603240499, "quarter": 2, "return_on_assets": 0.15171410364021456, "return_on_equity": 0.20492545930259687 }, { "asset_turnover_ratio": 0.6084855688871142, "current_ratio": 2.5015645834684137, "debt_to_equity_ratio": 0.5484112379304976, "profit_margin": 0.24059718763136365, "quarter": 3, "return_on_assets": 0.14639991658851007, "return_on_equity": 0.19773839198481363 }, { "asset_turnover_ratio": 0.5780464263541828, "current_ratio": 1.7157755496300153, "debt_to_equity_ratio": 0.5503787205101919, "profit_margin": 0.22296573314325557, "quarter": 4, "return_on_assets": 0.12888454524289927, "return_on_equity": 0.17700645933125905 } ], "income_statement": [ { "depreciation": 151784, "expenses": 1709782, "income_tax": 183721, "marketing_expense": 312344, "net_income": 827040, "net_profit": 643319, "operational_expense": 1195803, "product_revenue": 864932, "quarter": 1, "rd_expense": 288056, "revenue": 2536822, "salaries_expense": 808934, "service_revenue": 1671890 }, { "depreciation": 150945, "expenses": 1689241, "income_tax": 206922, "marketing_expense": 333406, "net_income": 795438, "net_profit": 588516, "operational_expense": 969431, "product_revenue": 648151, "quarter": 2, "rd_expense": 200302, "revenue": 2484679, "salaries_expense": 513541, "service_revenue": 1836528 }, { "depreciation": 107046, "expenses": 1668948, "income_tax": 179140, "marketing_expense": 190374, "net_income": 764659, "net_profit": 585519, "operational_expense": 952690, "product_revenue": 649155, "quarter": 3, "rd_expense": 265353, "revenue": 2433607, "salaries_expense": 592622, "service_revenue": 1784452 }, { "depreciation": 141167, "expenses": 1648899, "income_tax": 203229, "marketing_expense": 285339, "net_income": 734687, "net_profit": 531458, "operational_expense": 1010555, "product_revenue": 563683, "quarter": 4, "rd_expense": 174284, "revenue": 2383586, "salaries_expense": 813936, "service_revenue": 1819903 } ], "market_conditions": { "gdp_growth": [ 0.016141364399789793, 0.015159393951056262, 0.016814211710454316, 0.023845485043119362 ], "inflation_rate": [ 0.015733865044440232, 0.010142205925250163, 0.010669787948068946, 0.009766317011239428 ], "interest_rate": [ 0.03955094773695803, 0.03423341453235182, 0.03443244632348913, 0.03494079576094143 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 176795, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 5363742, "net_revenue": 4571006, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 6314 }, { "average_project_size": 50883, "billable_hours_per_employee": 125, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 5081235, "net_revenue": 4555178, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6292 }, { "average_project_size": 130846, "billable_hours_per_employee": 128, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 5528291, "net_revenue": 4539404, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 6270 }, { "average_project_size": 55606, "billable_hours_per_employee": 97, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 5831442, "net_revenue": 4523686, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6248 } ], "balance_sheet": [ { "assets": 6314738, "current_assets": 2386583, "current_liabilities": 1518334, "equity": 3675715, "fixed_assets": 3928155, "liabilities": 3641929, "long_term_liabilities": 2123595, "quarter": 1 }, { "assets": 6474564, "current_assets": 3234153, "current_liabilities": 1742737, "equity": 3766611, "fixed_assets": 3240411, "liabilities": 3682661, "long_term_liabilities": 1939924, "quarter": 2 }, { "assets": 6638436, "current_assets": 2954027, "current_liabilities": 2166886, "equity": 3938894, "fixed_assets": 3684409, "liabilities": 3723848, "long_term_liabilities": 1556962, "quarter": 3 }, { "assets": 6806454, "current_assets": 3113357, "current_liabilities": 2205596, "equity": 3979913, "fixed_assets": 3693097, "liabilities": 3765496, "long_term_liabilities": 1559900, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33576, "financing_cash_flow": -70579, "investing_cash_flow": -467284, "net_cash_flow": 1408271, "operating_cash_flow": 1247624, "quarter": 1 }, { "change_in_working_capital": -60395, "financing_cash_flow": 62498, "investing_cash_flow": -437536, "net_cash_flow": 1135956, "operating_cash_flow": 1287132, "quarter": 2 }, { "change_in_working_capital": -87670, "financing_cash_flow": -114424, "investing_cash_flow": -102517, "net_cash_flow": 1251221, "operating_cash_flow": 1300266, "quarter": 3 }, { "change_in_working_capital": -52799, "financing_cash_flow": 167748, "investing_cash_flow": -431420, "net_cash_flow": 936320, "operating_cash_flow": 1106738, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7238631278130621, "current_ratio": 1.5718432176319572, "debt_to_equity_ratio": 0.9908083189257056, "profit_margin": 0.21940596883924457, "quarter": 1, "return_on_assets": 0.1588198908648308, "return_on_equity": 0.27284650741420374 }, { "asset_turnover_ratio": 0.7035497679843771, "current_ratio": 1.8557894851604115, "debt_to_equity_ratio": 0.9777120599923911, "profit_margin": 0.21397802676426694, "quarter": 2, "return_on_assets": 0.15054419108375483, "return_on_equity": 0.2587758597848305 }, { "asset_turnover_ratio": 0.683806245929011, "current_ratio": 1.3632590731584402, "debt_to_equity_ratio": 0.945404471407456, "profit_margin": 0.22564768414531952, "quarter": 3, "return_on_assets": 0.15429929579798615, "return_on_equity": 0.26004914069787105 }, { "asset_turnover_ratio": 0.6646171413191069, "current_ratio": 1.4115717475004488, "debt_to_equity_ratio": 0.9461252042444144, "profit_margin": 0.20756414127771025, "quarter": 4, "return_on_assets": 0.137950686216347, "return_on_equity": 0.23592349883025082 } ], "income_statement": [ { "depreciation": 244718, "expenses": 3182967, "income_tax": 385133, "marketing_expense": 350961, "net_income": 1388039, "net_profit": 1002906, "operational_expense": 1946268, "product_revenue": 962594, "quarter": 1, "rd_expense": 372837, "revenue": 4571006, "salaries_expense": 1462559, "service_revenue": 3608412 }, { "depreciation": 312424, "expenses": 3193746, "income_tax": 386724, "marketing_expense": 320573, "net_income": 1361432, "net_profit": 974708, "operational_expense": 2165106, "product_revenue": 1451743, "quarter": 2, "rd_expense": 482520, "revenue": 4555178, "salaries_expense": 1049302, "service_revenue": 3103435 }, { "depreciation": 275960, "expenses": 3204561, "income_tax": 310537, "marketing_expense": 612057, "net_income": 1334843, "net_profit": 1024306, "operational_expense": 1873926, "product_revenue": 1366986, "quarter": 3, "rd_expense": 449884, "revenue": 4539404, "salaries_expense": 1408628, "service_revenue": 3172418 }, { "depreciation": 167783, "expenses": 3215414, "income_tax": 369317, "marketing_expense": 490873, "net_income": 1308272, "net_profit": 938955, "operational_expense": 1979617, "product_revenue": 1181826, "quarter": 4, "rd_expense": 575456, "revenue": 4523686, "salaries_expense": 1504979, "service_revenue": 3341860 } ], "market_conditions": { "gdp_growth": [ 0.02830827857602391, 0.023043773224912557, 0.012888979643999984, 0.020325126704349612 ], "inflation_rate": [ 0.013739810252098233, 0.00994351284760707, 0.012729398730242172, 0.007317952849362093 ], "interest_rate": [ 0.023337528572730866, 0.023764964493568932, 0.02218582555992669, 0.021872818902965996 ], "year": 2012 }, "random_event": { "description": "Burgess, Wyatt and Brown Data Privacy Regulation Impact in 2012", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 109122, "billable_hours_per_employee": 151, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 2028098, "net_revenue": 1587387, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2193 }, { "average_project_size": 132901, "billable_hours_per_employee": 101, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 1780824, "net_revenue": 1573006, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2173 }, { "average_project_size": 115723, "billable_hours_per_employee": 99, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 1862698, "net_revenue": 1558756, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 2153 }, { "average_project_size": 119970, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 1746867, "net_revenue": 1544636, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2133 } ], "balance_sheet": [ { "assets": 2324018, "current_assets": 736893, "current_liabilities": 443603, "equity": 1761432, "fixed_assets": 1587125, "liabilities": 943298, "long_term_liabilities": 499695, "quarter": 1 }, { "assets": 2377829, "current_assets": 822608, "current_liabilities": 549896, "equity": 1791793, "fixed_assets": 1555221, "liabilities": 961037, "long_term_liabilities": 411141, "quarter": 2 }, { "assets": 2432886, "current_assets": 1108982, "current_liabilities": 492985, "equity": 1817462, "fixed_assets": 1323904, "liabilities": 979110, "long_term_liabilities": 486125, "quarter": 3 }, { "assets": 2489217, "current_assets": 979585, "current_liabilities": 517145, "equity": 1847747, "fixed_assets": 1509632, "liabilities": 997523, "long_term_liabilities": 480378, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93257, "financing_cash_flow": -69530, "investing_cash_flow": -463225, "net_cash_flow": -48458, "operating_cash_flow": 486325, "quarter": 1 }, { "change_in_working_capital": 6304, "financing_cash_flow": -34117, "investing_cash_flow": -362548, "net_cash_flow": -13207, "operating_cash_flow": 443539, "quarter": 2 }, { "change_in_working_capital": 12795, "financing_cash_flow": -38098, "investing_cash_flow": -329729, "net_cash_flow": 57384, "operating_cash_flow": 418197, "quarter": 3 }, { "change_in_working_capital": 22488, "financing_cash_flow": -51845, "investing_cash_flow": -365319, "net_cash_flow": 2961, "operating_cash_flow": 426548, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830355875040555, "current_ratio": 1.661154230246414, "debt_to_equity_ratio": 0.5355290468209957, "profit_margin": 0.2398356544434344, "quarter": 1, "return_on_assets": 0.16381628713719085, "return_on_equity": 0.2161377788072432 }, { "asset_turnover_ratio": 0.661530328715816, "current_ratio": 1.4959337765686602, "debt_to_equity_ratio": 0.536354924927154, "profit_margin": 0.23839769206220446, "quarter": 2, "return_on_assets": 0.15770730359500199, "return_on_equity": 0.20928812647443093 }, { "asset_turnover_ratio": 0.6407024414625264, "current_ratio": 2.2495248334127815, "debt_to_equity_ratio": 0.5387237807447969, "profit_margin": 0.23331810751650675, "quarter": 3, "return_on_assets": 0.14948748112324212, "return_on_equity": 0.20010652217212793 }, { "asset_turnover_ratio": 0.620530873764722, "current_ratio": 1.8942172891548792, "debt_to_equity_ratio": 0.5398590824393167, "profit_margin": 0.23050932387954184, "quarter": 4, "return_on_assets": 0.1430381521578874, "return_on_equity": 0.1926957532605925 } ], "income_statement": [ { "depreciation": 105613, "expenses": 1078085, "income_tax": 128590, "marketing_expense": 135556, "net_income": 509302, "net_profit": 380712, "operational_expense": 665902, "product_revenue": 613438, "quarter": 1, "rd_expense": 139923, "revenue": 1587387, "salaries_expense": 356709, "service_revenue": 973949 }, { "depreciation": 68538, "expenses": 1066532, "income_tax": 131473, "marketing_expense": 117636, "net_income": 506474, "net_profit": 375001, "operational_expense": 622134, "product_revenue": 514406, "quarter": 2, "rd_expense": 126069, "revenue": 1573006, "salaries_expense": 531175, "service_revenue": 1058600 }, { "depreciation": 54511, "expenses": 1055103, "income_tax": 139967, "marketing_expense": 140739, "net_income": 503653, "net_profit": 363686, "operational_expense": 537003, "product_revenue": 535320, "quarter": 3, "rd_expense": 120924, "revenue": 1558756, "salaries_expense": 474317, "service_revenue": 1023436 }, { "depreciation": 70495, "expenses": 1043797, "income_tax": 144786, "marketing_expense": 162444, "net_income": 500839, "net_profit": 356053, "operational_expense": 546911, "product_revenue": 438130, "quarter": 4, "rd_expense": 177425, "revenue": 1544636, "salaries_expense": 504186, "service_revenue": 1106506 } ], "market_conditions": { "gdp_growth": [ 0.0252254762782555, 0.021170033133984384, 0.019523310838328645, 0.02693784039147508 ], "inflation_rate": [ 0.02214224937505004, 0.01962867803546283, 0.01864893784831663, 0.019892665520088955 ], "interest_rate": [ 0.025629137204681275, 0.024879595093757225, 0.02699456975835832, 0.029438151428353182 ], "year": 2013 }, "random_event": { "description": "Burgess, Wyatt and Brown Award Nomination in 2013", "impact": -0.01, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 88927, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 4452930, "net_revenue": 3974975, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 5490 }, { "average_project_size": 60988, "billable_hours_per_employee": 106, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 5064240, "net_revenue": 3949785, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 5456 }, { "average_project_size": 65945, "billable_hours_per_employee": 153, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 4870460, "net_revenue": 3924756, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5421 }, { "average_project_size": 71773, "billable_hours_per_employee": 84, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 4543924, "net_revenue": 3899885, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 5387 } ], "balance_sheet": [ { "assets": 4805053, "current_assets": 1828489, "current_liabilities": 1347095, "equity": 3018187, "fixed_assets": 2976564, "liabilities": 2739976, "long_term_liabilities": 1392881, "quarter": 1 }, { "assets": 4877703, "current_assets": 1971814, "current_liabilities": 1447641, "equity": 3093339, "fixed_assets": 2905889, "liabilities": 2777633, "long_term_liabilities": 1329992, "quarter": 2 }, { "assets": 4951452, "current_assets": 1658301, "current_liabilities": 1374082, "equity": 3056593, "fixed_assets": 3293151, "liabilities": 2815808, "long_term_liabilities": 1441726, "quarter": 3 }, { "assets": 5026316, "current_assets": 1615562, "current_liabilities": 1182887, "equity": 3067027, "fixed_assets": 3410754, "liabilities": 2854507, "long_term_liabilities": 1671620, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60435, "financing_cash_flow": -121785, "investing_cash_flow": -331036, "net_cash_flow": 571466, "operating_cash_flow": 1166882, "quarter": 1 }, { "change_in_working_capital": -52467, "financing_cash_flow": -113310, "investing_cash_flow": -366753, "net_cash_flow": 931373, "operating_cash_flow": 1243996, "quarter": 2 }, { "change_in_working_capital": -93902, "financing_cash_flow": -177569, "investing_cash_flow": -455590, "net_cash_flow": 955577, "operating_cash_flow": 1100417, "quarter": 3 }, { "change_in_working_capital": -47778, "financing_cash_flow": -94966, "investing_cash_flow": -214445, "net_cash_flow": 688066, "operating_cash_flow": 1051737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8272489398139833, "current_ratio": 1.3573571277452592, "debt_to_equity_ratio": 0.9078218148842335, "profit_margin": 0.23977760866420544, "quarter": 1, "return_on_assets": 0.19835577255859613, "return_on_equity": 0.31578891566360867 }, { "asset_turnover_ratio": 0.8097633250732978, "current_ratio": 1.3620876999200768, "debt_to_equity_ratio": 0.8979400576529116, "profit_margin": 0.25147419416499883, "quarter": 2, "return_on_assets": 0.20363457963717757, "return_on_equity": 0.3210993040206715 }, { "asset_turnover_ratio": 0.7926474900695796, "current_ratio": 1.2068428230629613, "debt_to_equity_ratio": 0.9212243828340901, "profit_margin": 0.23465127513659448, "quarter": 3, "return_on_assets": 0.18599574427864796, "return_on_equity": 0.3012991916162865 }, { "asset_turnover_ratio": 0.7758933182871909, "current_ratio": 1.3657788106556248, "debt_to_equity_ratio": 0.9307081417933393, "profit_margin": 0.22954984570057835, "quarter": 4, "return_on_assets": 0.17810619149293438, "return_on_equity": 0.29188461660102766 } ], "income_statement": [ { "depreciation": 213772, "expenses": 2662657, "income_tax": 359208, "marketing_expense": 328253, "net_income": 1312318, "net_profit": 953110, "operational_expense": 1726486, "product_revenue": 855771, "quarter": 1, "rd_expense": 393045, "revenue": 3974975, "salaries_expense": 1075116, "service_revenue": 3119204 }, { "depreciation": 250727, "expenses": 2668090, "income_tax": 288426, "marketing_expense": 499123, "net_income": 1281695, "net_profit": 993269, "operational_expense": 1490231, "product_revenue": 980098, "quarter": 2, "rd_expense": 429619, "revenue": 3949785, "salaries_expense": 1180861, "service_revenue": 2969687 }, { "depreciation": 179468, "expenses": 2673534, "income_tax": 330273, "marketing_expense": 459999, "net_income": 1251222, "net_profit": 920949, "operational_expense": 1502923, "product_revenue": 1447780, "quarter": 3, "rd_expense": 372327, "revenue": 3924756, "salaries_expense": 866556, "service_revenue": 2476976 }, { "depreciation": 156519, "expenses": 2678989, "income_tax": 325678, "marketing_expense": 412928, "net_income": 1220896, "net_profit": 895218, "operational_expense": 1596330, "product_revenue": 1544867, "quarter": 4, "rd_expense": 302060, "revenue": 3899885, "salaries_expense": 1031809, "service_revenue": 2355018 } ], "market_conditions": { "gdp_growth": [ 0.01623898840842105, 0.018373145579536586, 0.015626415965903483, 0.01879761586367103 ], "inflation_rate": [ 0.012063604052935745, 0.017376098686943117, 0.015733309145885277, 0.01974713051213714 ], "interest_rate": [ 0.03677123974819947, 0.03370496344997037, 0.0318287860835547, 0.02852402854017695 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 88487, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 1309772, "net_revenue": 1120575, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1548 }, { "average_project_size": 99681, "billable_hours_per_employee": 122, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 1391517, "net_revenue": 1126251, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1556 }, { "average_project_size": 115614, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 1400691, "net_revenue": 1131956, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1563 }, { "average_project_size": 139202, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 1447173, "net_revenue": 1137690, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 1571 } ], "balance_sheet": [ { "assets": 1516480, "current_assets": 683877, "current_liabilities": 370468, "equity": 928200, "fixed_assets": 832603, "liabilities": 903163, "long_term_liabilities": 532695, "quarter": 1 }, { "assets": 1555490, "current_assets": 518941, "current_liabilities": 523887, "equity": 974535, "fixed_assets": 1036549, "liabilities": 914526, "long_term_liabilities": 390639, "quarter": 2 }, { "assets": 1595503, "current_assets": 754348, "current_liabilities": 496514, "equity": 970623, "fixed_assets": 841155, "liabilities": 926032, "long_term_liabilities": 429518, "quarter": 3 }, { "assets": 1636545, "current_assets": 807679, "current_liabilities": 384985, "equity": 1028877, "fixed_assets": 828866, "liabilities": 937683, "long_term_liabilities": 552698, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66327, "financing_cash_flow": -130170, "investing_cash_flow": -240252, "net_cash_flow": 232698, "operating_cash_flow": 376837, "quarter": 1 }, { "change_in_working_capital": -68465, "financing_cash_flow": -45875, "investing_cash_flow": -368639, "net_cash_flow": 165500, "operating_cash_flow": 387646, "quarter": 2 }, { "change_in_working_capital": -89919, "financing_cash_flow": -806, "investing_cash_flow": -257883, "net_cash_flow": 48728, "operating_cash_flow": 359253, "quarter": 3 }, { "change_in_working_capital": 43660, "financing_cash_flow": -113435, "investing_cash_flow": -456091, "net_cash_flow": -48786, "operating_cash_flow": 393458, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7389316047689386, "current_ratio": 1.8459812993294968, "debt_to_equity_ratio": 0.9730262874380522, "profit_margin": 0.28100127166856304, "quarter": 1, "return_on_assets": 0.20764072061616376, "return_on_equity": 0.33924046541693603 }, { "asset_turnover_ratio": 0.7240490134941401, "current_ratio": 0.9905590327685169, "debt_to_equity_ratio": 0.9384229401714664, "profit_margin": 0.2961782053911606, "quarter": 2, "return_on_assets": 0.21444753743193462, "return_on_equity": 0.3422873472989682 }, { "asset_turnover_ratio": 0.7094665444063721, "current_ratio": 1.519288479277523, "debt_to_equity_ratio": 0.9540594030844107, "profit_margin": 0.26604567668707974, "quarter": 3, "return_on_assets": 0.18875050689343736, "return_on_equity": 0.31026670499256664 }, { "asset_turnover_ratio": 0.6951779511104186, "current_ratio": 2.0979492707508083, "debt_to_equity_ratio": 0.9113654984998206, "profit_margin": 0.29007462489781927, "quarter": 4, "return_on_assets": 0.20165348340558922, "return_on_equity": 0.3207526264072382 } ], "income_statement": [ { "depreciation": 61954, "expenses": 708697, "income_tax": 96995, "marketing_expense": 82180, "net_income": 411878, "net_profit": 314883, "operational_expense": 443688, "product_revenue": 267642, "quarter": 1, "rd_expense": 131457, "revenue": 1120575, "salaries_expense": 262184, "service_revenue": 852933 }, { "depreciation": 54075, "expenses": 709006, "income_tax": 83674, "marketing_expense": 95950, "net_income": 417245, "net_profit": 333571, "operational_expense": 355967, "product_revenue": 288328, "quarter": 2, "rd_expense": 99586, "revenue": 1126251, "salaries_expense": 232924, "service_revenue": 837923 }, { "depreciation": 58101, "expenses": 709316, "income_tax": 121488, "marketing_expense": 93901, "net_income": 422640, "net_profit": 301152, "operational_expense": 433142, "product_revenue": 403984, "quarter": 3, "rd_expense": 78355, "revenue": 1131956, "salaries_expense": 301042, "service_revenue": 727972 }, { "depreciation": 63443, "expenses": 709626, "income_tax": 98049, "marketing_expense": 125043, "net_income": 428064, "net_profit": 330015, "operational_expense": 459424, "product_revenue": 260839, "quarter": 4, "rd_expense": 97403, "revenue": 1137690, "salaries_expense": 316488, "service_revenue": 876851 } ], "market_conditions": { "gdp_growth": [ 0.01803231603082129, 0.03209519977402888, 0.032549868354743265, 0.019790482405523925 ], "inflation_rate": [ 0.008075084315762766, 0.014100781192413422, 0.011840193500134467, 0.010632992528269753 ], "interest_rate": [ 0.03495737902053564, 0.033017743653728435, 0.035269887844299776, 0.04101916182267636 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 93445, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 4477289, "net_revenue": 3626493, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 5009 }, { "average_project_size": 170407, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 4293213, "net_revenue": 3599346, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4971 }, { "average_project_size": 163952, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 4072357, "net_revenue": 3572402, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 4934 }, { "average_project_size": 119363, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 4382894, "net_revenue": 3545660, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 4897 } ], "balance_sheet": [ { "assets": 4816081, "current_assets": 1731476, "current_liabilities": 859531, "equity": 3694562, "fixed_assets": 3084605, "liabilities": 1928990, "long_term_liabilities": 1069459, "quarter": 1 }, { "assets": 4975786, "current_assets": 1591470, "current_liabilities": 918391, "equity": 3776324, "fixed_assets": 3384316, "liabilities": 1949273, "long_term_liabilities": 1030882, "quarter": 2 }, { "assets": 5140788, "current_assets": 1935360, "current_liabilities": 1125791, "equity": 3982482, "fixed_assets": 3205428, "liabilities": 1969769, "long_term_liabilities": 843978, "quarter": 3 }, { "assets": 5311261, "current_assets": 2344173, "current_liabilities": 855849, "equity": 4052357, "fixed_assets": 2967088, "liabilities": 1990481, "long_term_liabilities": 1134632, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -3656, "financing_cash_flow": -176922, "investing_cash_flow": -444172, "net_cash_flow": 745161, "operating_cash_flow": 940425, "quarter": 1 }, { "change_in_working_capital": -44718, "financing_cash_flow": 6096, "investing_cash_flow": -276384, "net_cash_flow": 810326, "operating_cash_flow": 891248, "quarter": 2 }, { "change_in_working_capital": 63512, "financing_cash_flow": 198441, "investing_cash_flow": -324310, "net_cash_flow": 619120, "operating_cash_flow": 970026, "quarter": 3 }, { "change_in_working_capital": -93131, "financing_cash_flow": -16781, "investing_cash_flow": -173325, "net_cash_flow": 576406, "operating_cash_flow": 867203, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7529966792502036, "current_ratio": 2.014442760063337, "debt_to_equity_ratio": 0.5221160180827931, "profit_margin": 0.2226589159278675, "quarter": 1, "return_on_assets": 0.1676614242991345, "return_on_equity": 0.21855662457417144 }, { "asset_turnover_ratio": 0.7233723476049814, "current_ratio": 1.7328893684715987, "debt_to_equity_ratio": 0.5161826686481351, "profit_margin": 0.2083186778931506, "quarter": 2, "return_on_assets": 0.1506919710775343, "return_on_equity": 0.1985557912933318 }, { "asset_turnover_ratio": 0.694913309010214, "current_ratio": 1.7191112737621814, "debt_to_equity_ratio": 0.49460838743276175, "profit_margin": 0.22714772861508867, "quarter": 3, "return_on_assets": 0.15784797972606535, "return_on_equity": 0.20375810863677477 }, { "asset_turnover_ratio": 0.6675740469165421, "current_ratio": 2.7390030250663377, "debt_to_equity_ratio": 0.4911909291308737, "profit_margin": 0.2063302741943672, "quarter": 4, "return_on_assets": 0.13774073614533347, "return_on_equity": 0.1805312315770797 } ], "income_statement": [ { "depreciation": 132954, "expenses": 2558380, "income_tax": 260642, "marketing_expense": 474095, "net_income": 1068113, "net_profit": 807471, "operational_expense": 1734428, "product_revenue": 1069835, "quarter": 1, "rd_expense": 394886, "revenue": 3626493, "salaries_expense": 1045684, "service_revenue": 2556658 }, { "depreciation": 141437, "expenses": 2547837, "income_tax": 301698, "marketing_expense": 352887, "net_income": 1051509, "net_profit": 749811, "operational_expense": 1654208, "product_revenue": 903007, "quarter": 2, "rd_expense": 418349, "revenue": 3599346, "salaries_expense": 1129414, "service_revenue": 2696339 }, { "depreciation": 158563, "expenses": 2537338, "income_tax": 223601, "marketing_expense": 271816, "net_income": 1035064, "net_profit": 811463, "operational_expense": 1658913, "product_revenue": 1211973, "quarter": 3, "rd_expense": 354336, "revenue": 3572402, "salaries_expense": 1196760, "service_revenue": 2360429 }, { "depreciation": 135626, "expenses": 2526882, "income_tax": 287201, "marketing_expense": 299758, "net_income": 1018778, "net_profit": 731577, "operational_expense": 1372319, "product_revenue": 1169315, "quarter": 4, "rd_expense": 430308, "revenue": 3545660, "salaries_expense": 776920, "service_revenue": 2376345 } ], "market_conditions": { "gdp_growth": [ 0.03204617648135037, 0.027554189155052835, 0.025640570066765882, 0.03146776413109434 ], "inflation_rate": [ 0.011158839793619521, 0.01616166920993653, 0.012121359169379148, 0.020617920302830772 ], "interest_rate": [ 0.03916200014406255, 0.03961643004144086, 0.03599161349850814, 0.03415437408423937 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 134377, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 4086227, "net_revenue": 3605296, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 4980 }, { "average_project_size": 140472, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 4374834, "net_revenue": 3599571, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 4972 }, { "average_project_size": 177309, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 4080011, "net_revenue": 3593856, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 4964 }, { "average_project_size": 191854, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 4653879, "net_revenue": 3588150, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4956 } ], "balance_sheet": [ { "assets": 4301815, "current_assets": 2029526, "current_liabilities": 796359, "equity": 2937786, "fixed_assets": 2272289, "liabilities": 1938525, "long_term_liabilities": 1142166, "quarter": 1 }, { "assets": 4383070, "current_assets": 1858276, "current_liabilities": 973246, "equity": 3051792, "fixed_assets": 2524794, "liabilities": 1954272, "long_term_liabilities": 981026, "quarter": 2 }, { "assets": 4465859, "current_assets": 2021700, "current_liabilities": 960554, "equity": 3074194, "fixed_assets": 2444159, "liabilities": 1970148, "long_term_liabilities": 1009594, "quarter": 3 }, { "assets": 4550212, "current_assets": 1672881, "current_liabilities": 1165457, "equity": 3133510, "fixed_assets": 2877331, "liabilities": 1986152, "long_term_liabilities": 820695, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27843, "financing_cash_flow": -127573, "investing_cash_flow": -397457, "net_cash_flow": 374073, "operating_cash_flow": 720872, "quarter": 1 }, { "change_in_working_capital": -31630, "financing_cash_flow": 65738, "investing_cash_flow": -261088, "net_cash_flow": 562107, "operating_cash_flow": 866953, "quarter": 2 }, { "change_in_working_capital": -46603, "financing_cash_flow": -112868, "investing_cash_flow": -292758, "net_cash_flow": 543459, "operating_cash_flow": 832945, "quarter": 3 }, { "change_in_working_capital": 71490, "financing_cash_flow": -12294, "investing_cash_flow": -324196, "net_cash_flow": 226633, "operating_cash_flow": 731375, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.838087179481219, "current_ratio": 2.54850638970615, "debt_to_equity_ratio": 0.6598591592444106, "profit_margin": 0.15934780389737763, "quarter": 1, "return_on_assets": 0.13354735152487962, "return_on_equity": 0.19555406690616675 }, { "asset_turnover_ratio": 0.8212442420495224, "current_ratio": 1.9093589904299633, "debt_to_equity_ratio": 0.6403686751914941, "profit_margin": 0.17307451360175977, "quarter": 2, "return_on_assets": 0.14213644774096695, "return_on_equity": 0.20414038702506593 }, { "asset_turnover_ratio": 0.8047401406985756, "current_ratio": 2.1047228994934173, "debt_to_equity_ratio": 0.6408665165568601, "profit_margin": 0.16096443485771272, "quarter": 3, "return_on_assets": 0.12953454195486244, "return_on_equity": 0.18817387581915782 }, { "asset_turnover_ratio": 0.7885676535510873, "current_ratio": 1.4353862905280932, "debt_to_equity_ratio": 0.6338425599407693, "profit_margin": 0.15870295277510696, "quarter": 4, "return_on_assets": 0.12514801508149512, "return_on_equity": 0.18172911527328778 } ], "income_statement": [ { "depreciation": 146376, "expenses": 2816155, "income_tax": 214645, "marketing_expense": 329702, "net_income": 789141, "net_profit": 574496, "operational_expense": 1616891, "product_revenue": 897551, "quarter": 1, "rd_expense": 524019, "revenue": 3605296, "salaries_expense": 1161154, "service_revenue": 2707745 }, { "depreciation": 243959, "expenses": 2804954, "income_tax": 171623, "marketing_expense": 285992, "net_income": 794617, "net_profit": 622994, "operational_expense": 1537286, "product_revenue": 857323, "quarter": 2, "rd_expense": 559920, "revenue": 3599571, "salaries_expense": 1041148, "service_revenue": 2742248 }, { "depreciation": 254462, "expenses": 2793798, "income_tax": 221575, "marketing_expense": 314492, "net_income": 800058, "net_profit": 578483, "operational_expense": 1905668, "product_revenue": 955893, "quarter": 3, "rd_expense": 324605, "revenue": 3593856, "salaries_expense": 1327184, "service_revenue": 2637963 }, { "depreciation": 161925, "expenses": 2782687, "income_tax": 236013, "marketing_expense": 338801, "net_income": 805463, "net_profit": 569450, "operational_expense": 1827479, "product_revenue": 1168203, "quarter": 4, "rd_expense": 449021, "revenue": 3588150, "salaries_expense": 1055340, "service_revenue": 2419947 } ], "market_conditions": { "gdp_growth": [ 0.005485229781398987, 0.0057652924241699665, 0.009325179891326568, 0.006156593035624059 ], "inflation_rate": [ 0.01942820289113822, 0.015521160732090694, 0.01809729561538776, 0.01583138572370351 ], "interest_rate": [ 0.03174067435272001, 0.03211741259042088, 0.03958950104987358, 0.03825570623292167 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "North Teresa", "name": "Newman, Avery and Todd", "num_employees": 306, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.newman,averyandtodd.com" }

[ { "advertising_kpis": [ { "average_project_size": 198997, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 31004712, "net_revenue": 28015304, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 91553 }, { "average_project_size": 99558, "billable_hours_per_employee": 116, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 31398042, "net_revenue": 27536293, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 89988 }, { "average_project_size": 76486, "billable_hours_per_employee": 109, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 31238612, "net_revenue": 27065473, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 88449 }, { "average_project_size": 72639, "billable_hours_per_employee": 154, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 32085342, "net_revenue": 26602703, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 86937 } ], "balance_sheet": [ { "assets": 29498395, "current_assets": 13824826, "current_liabilities": 9281123, "equity": 21066803, "fixed_assets": 15673569, "liabilities": 16716842, "long_term_liabilities": 7435719, "quarter": 1 }, { "assets": 30327866, "current_assets": 13122093, "current_liabilities": 7053311, "equity": 21602498, "fixed_assets": 17205773, "liabilities": 17101212, "long_term_liabilities": 10047901, "quarter": 2 }, { "assets": 31180660, "current_assets": 14615796, "current_liabilities": 9374454, "equity": 21857726, "fixed_assets": 16564864, "liabilities": 17494420, "long_term_liabilities": 8119966, "quarter": 3 }, { "assets": 32057435, "current_assets": 14607667, "current_liabilities": 10597673, "equity": 21721849, "fixed_assets": 17449768, "liabilities": 17896670, "long_term_liabilities": 7298997, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55413, "financing_cash_flow": 118333, "investing_cash_flow": -401240, "net_cash_flow": 9555890, "operating_cash_flow": 9975492, "quarter": 1 }, { "change_in_working_capital": 42306, "financing_cash_flow": 158413, "investing_cash_flow": -485005, "net_cash_flow": 9179160, "operating_cash_flow": 9384998, "quarter": 2 }, { "change_in_working_capital": 96506, "financing_cash_flow": -76931, "investing_cash_flow": -353763, "net_cash_flow": 9124678, "operating_cash_flow": 9514010, "quarter": 3 }, { "change_in_working_capital": 94728, "financing_cash_flow": 152315, "investing_cash_flow": -473629, "net_cash_flow": 8134820, "operating_cash_flow": 8552156, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9497229934035394, "current_ratio": 1.4895639245380112, "debt_to_equity_ratio": 0.7935158457597956, "profit_margin": 0.2957401426020578, "quarter": 1, "return_on_assets": 0.2808712135016159, "return_on_equity": 0.393284638395299 }, { "asset_turnover_ratio": 0.9079535302615753, "current_ratio": 1.860416051411883, "debt_to_equity_ratio": 0.7916312270923483, "profit_margin": 0.3041747122606518, "quarter": 2, "return_on_assets": 0.2761765038133577, "return_on_equity": 0.3877257157945345 }, { "asset_turnover_ratio": 0.8680211708154991, "current_ratio": 1.5591090425106358, "debt_to_equity_ratio": 0.8003769468059029, "profit_margin": 0.3019155068895341, "quarter": 3, "return_on_assets": 0.2620690517776083, "return_on_equity": 0.3738488624113963 }, { "asset_turnover_ratio": 0.8298450265905554, "current_ratio": 1.3783843868366197, "debt_to_equity_ratio": 0.8239017774223548, "profit_margin": 0.2842223964985814, "quarter": 4, "return_on_assets": 0.23586054217999664, "return_on_equity": 0.3480865740296786 } ], "income_statement": [ { "depreciation": 1690242, "expenses": 17133812, "income_tax": 2596242, "marketing_expense": 2307378, "net_income": 10881492, "net_profit": 8285250, "operational_expense": 9573380, "product_revenue": 7309364, "quarter": 1, "rd_expense": 2895909, "revenue": 28015304, "salaries_expense": 5989221, "service_revenue": 20705940 }, { "depreciation": 1009154, "expenses": 16838761, "income_tax": 2321688, "marketing_expense": 3183781, "net_income": 10697532, "net_profit": 8375844, "operational_expense": 10485137, "product_revenue": 6301317, "quarter": 2, "rd_expense": 2863464, "revenue": 27536293, "salaries_expense": 5881998, "service_revenue": 21234976 }, { "depreciation": 1342524, "expenses": 16548792, "income_tax": 2345195, "marketing_expense": 1773256, "net_income": 10516681, "net_profit": 8171486, "operational_expense": 9635813, "product_revenue": 9415078, "quarter": 3, "rd_expense": 3191825, "revenue": 27065473, "salaries_expense": 7175788, "service_revenue": 17650395 }, { "depreciation": 991072, "expenses": 16263816, "income_tax": 2777803, "marketing_expense": 2073375, "net_income": 10338887, "net_profit": 7561084, "operational_expense": 10003112, "product_revenue": 8355960, "quarter": 4, "rd_expense": 3249493, "revenue": 26602703, "salaries_expense": 5679845, "service_revenue": 18246743 } ], "market_conditions": { "gdp_growth": [ 0.01929193379068895, 0.017505714179369455, 0.020073542425423738, 0.02318475315164633 ], "inflation_rate": [ 0.017061014786676994, 0.011311143494956323, 0.014558775969233276, 0.00848388490146446 ], "interest_rate": [ 0.028005841922580734, 0.02555401652082491, 0.022977480467707305, 0.022954664498780343 ], "year": 2010 }, "random_event": { "description": "Newman, Avery and Todd Data Privacy Regulation Impact in 2010", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 195737, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 31246543, "net_revenue": 26001792, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 84973 }, { "average_project_size": 153901, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 32806907, "net_revenue": 25315542, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 82731 }, { "average_project_size": 163328, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 31937758, "net_revenue": 24647404, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 80547 }, { "average_project_size": 108315, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 27405837, "net_revenue": 23996899, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 78421 } ], "balance_sheet": [ { "assets": 35916412, "current_assets": 16898313, "current_liabilities": 10911619, "equity": 24621023, "fixed_assets": 19018099, "liabilities": 19487792, "long_term_liabilities": 8576173, "quarter": 1 }, { "assets": 36591919, "current_assets": 18166335, "current_liabilities": 11228193, "equity": 23712968, "fixed_assets": 18425584, "liabilities": 19907852, "long_term_liabilities": 8679659, "quarter": 2 }, { "assets": 37280130, "current_assets": 12922601, "current_liabilities": 11016753, "equity": 24033149, "fixed_assets": 24357529, "liabilities": 20336966, "long_term_liabilities": 9320213, "quarter": 3 }, { "assets": 37981286, "current_assets": 14589844, "current_liabilities": 9475791, "equity": 24385995, "fixed_assets": 23391442, "liabilities": 20775330, "long_term_liabilities": 11299539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8806, "financing_cash_flow": 95930, "investing_cash_flow": -434692, "net_cash_flow": 8709362, "operating_cash_flow": 9069705, "quarter": 1 }, { "change_in_working_capital": -39815, "financing_cash_flow": -81381, "investing_cash_flow": -291918, "net_cash_flow": 7733795, "operating_cash_flow": 7989838, "quarter": 2 }, { "change_in_working_capital": -28242, "financing_cash_flow": 70344, "investing_cash_flow": -346838, "net_cash_flow": 8452769, "operating_cash_flow": 8504507, "quarter": 3 }, { "change_in_working_capital": 49717, "financing_cash_flow": -9029, "investing_cash_flow": -476340, "net_cash_flow": 8179957, "operating_cash_flow": 8309807, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7239529382834788, "current_ratio": 1.5486531375408177, "debt_to_equity_ratio": 0.79151024715748, "profit_margin": 0.31507070743431836, "quarter": 1, "return_on_assets": 0.22809636441412912, "return_on_equity": 0.3327401546231446 }, { "asset_turnover_ratio": 0.6918342271144621, "current_ratio": 1.6179215123929558, "debt_to_equity_ratio": 0.8395343847299082, "profit_margin": 0.2776516102242646, "quarter": 2, "return_on_assets": 0.19208888716658998, "return_on_equity": 0.29641591048408616 }, { "asset_turnover_ratio": 0.6611405056795671, "current_ratio": 1.1729954370402966, "debt_to_equity_ratio": 0.846204798214333, "profit_margin": 0.2876564606966316, "quarter": 3, "return_on_assets": 0.19018133788696553, "return_on_equity": 0.29500857336672776 }, { "asset_turnover_ratio": 0.6318084911606205, "current_ratio": 1.5396966860075323, "debt_to_equity_ratio": 0.8519369416749245, "profit_margin": 0.2992069516982173, "quarter": 4, "return_on_assets": 0.18904149269721937, "return_on_equity": 0.2944328906817212 } ], "income_statement": [ { "depreciation": 877302, "expenses": 15711467, "income_tax": 2097922, "marketing_expense": 1636861, "net_income": 10290325, "net_profit": 8192403, "operational_expense": 10978695, "product_revenue": 8867546, "quarter": 1, "rd_expense": 2876014, "revenue": 26001792, "salaries_expense": 6480598, "service_revenue": 17134246 }, { "depreciation": 960937, "expenses": 15382300, "income_tax": 2904341, "marketing_expense": 2596332, "net_income": 9933242, "net_profit": 7028901, "operational_expense": 8742317, "product_revenue": 6884710, "quarter": 2, "rd_expense": 2197791, "revenue": 25315542, "salaries_expense": 5877170, "service_revenue": 18430832 }, { "depreciation": 1414522, "expenses": 15060030, "income_tax": 2497389, "marketing_expense": 1945319, "net_income": 9587374, "net_profit": 7089985, "operational_expense": 9999047, "product_revenue": 5363217, "quarter": 3, "rd_expense": 2566776, "revenue": 24647404, "salaries_expense": 5089766, "service_revenue": 19284187 }, { "depreciation": 1129768, "expenses": 14744512, "income_tax": 2072348, "marketing_expense": 1554804, "net_income": 9252387, "net_profit": 7180039, "operational_expense": 9639002, "product_revenue": 7562063, "quarter": 4, "rd_expense": 2311007, "revenue": 23996899, "salaries_expense": 5008430, "service_revenue": 16434836 } ], "market_conditions": { "gdp_growth": [ 0.012311288353704947, 0.004203996108357659, 0.007075714604350855, 0.00696739825029768 ], "inflation_rate": [ 0.01765034865739097, 0.014104328603910634, 0.014379733742566063, 0.01270118149484142 ], "interest_rate": [ 0.02139356056616401, 0.026496946890044774, 0.025224348720052643, 0.02050972713742032 ], "year": 2011 }, "random_event": { "description": "Newman, Avery and Todd New Ad Campaign Launch in 2011", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 67215, "billable_hours_per_employee": 157, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 64697841, "net_revenue": 50681117, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 165625 }, { "average_project_size": 183884, "billable_hours_per_employee": 81, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 60170078, "net_revenue": 49694023, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 162399 }, { "average_project_size": 53965, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 53959863, "net_revenue": 48726155, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 159236 }, { "average_project_size": 113837, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 61143233, "net_revenue": 47777137, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 156134 } ], "balance_sheet": [ { "assets": 74635320, "current_assets": 24146393, "current_liabilities": 23311043, "equity": 46886640, "fixed_assets": 50488927, "liabilities": 40040724, "long_term_liabilities": 16729681, "quarter": 1 }, { "assets": 76421634, "current_assets": 38055851, "current_liabilities": 24200235, "equity": 48442560, "fixed_assets": 38365783, "liabilities": 40870622, "long_term_liabilities": 16670387, "quarter": 2 }, { "assets": 78250701, "current_assets": 38881568, "current_liabilities": 22678264, "equity": 48245495, "fixed_assets": 39369133, "liabilities": 41717721, "long_term_liabilities": 19039457, "quarter": 3 }, { "assets": 80123545, "current_assets": 25719899, "current_liabilities": 22029968, "equity": 50167031, "fixed_assets": 54403646, "liabilities": 42582377, "long_term_liabilities": 20552409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3041, "financing_cash_flow": -193690, "investing_cash_flow": -270864, "net_cash_flow": 13826301, "operating_cash_flow": 14498716, "quarter": 1 }, { "change_in_working_capital": 39802, "financing_cash_flow": -69892, "investing_cash_flow": -496996, "net_cash_flow": 15319885, "operating_cash_flow": 15824215, "quarter": 2 }, { "change_in_working_capital": 86152, "financing_cash_flow": 76932, "investing_cash_flow": -128478, "net_cash_flow": 13316557, "operating_cash_flow": 13631360, "quarter": 3 }, { "change_in_working_capital": 87120, "financing_cash_flow": 175620, "investing_cash_flow": -319652, "net_cash_flow": 14780288, "operating_cash_flow": 14933894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6790500395791161, "current_ratio": 1.035834947410976, "debt_to_equity_ratio": 0.8539900491909849, "profit_margin": 0.24253695908083478, "quarter": 1, "return_on_assets": 0.16469473166323934, "return_on_equity": 0.26216517114470134 }, { "asset_turnover_ratio": 0.6502611943628424, "current_ratio": 1.572540555907825, "debt_to_equity_ratio": 0.8436924473025372, "profit_margin": 0.2594184817759673, "quarter": 2, "return_on_assets": 0.16868977179943576, "return_on_equity": 0.2661202876148577 }, { "asset_turnover_ratio": 0.6226928880803253, "current_ratio": 1.7144860823562156, "debt_to_equity_ratio": 0.8646967141698929, "profit_margin": 0.2403742917946224, "quarter": 3, "return_on_assets": 0.14967936197785628, "return_on_equity": 0.2427690917048317 }, { "asset_turnover_ratio": 0.5962933492271217, "current_ratio": 1.1674959763899793, "debt_to_equity_ratio": 0.8488119817176344, "profit_margin": 0.2642657930716945, "quarter": 4, "return_on_assets": 0.1575799348368822, "return_on_equity": 0.25167650443575185 } ], "income_statement": [ { "depreciation": 2206672, "expenses": 34336908, "income_tax": 4052165, "marketing_expense": 5510700, "net_income": 16344209, "net_profit": 12292044, "operational_expense": 20638595, "product_revenue": 17730087, "quarter": 1, "rd_expense": 6370215, "revenue": 50681117, "salaries_expense": 12472172, "service_revenue": 32951030 }, { "depreciation": 2932667, "expenses": 33356911, "income_tax": 3445564, "marketing_expense": 5460584, "net_income": 16337112, "net_profit": 12891548, "operational_expense": 19554779, "product_revenue": 11910858, "quarter": 2, "rd_expense": 4865324, "revenue": 49694023, "salaries_expense": 14152912, "service_revenue": 37783165 }, { "depreciation": 1918845, "expenses": 32404884, "income_tax": 4608756, "marketing_expense": 4382534, "net_income": 16321271, "net_profit": 11712515, "operational_expense": 22006853, "product_revenue": 14392557, "quarter": 3, "rd_expense": 4776650, "revenue": 48726155, "salaries_expense": 9758155, "service_revenue": 34333598 }, { "depreciation": 2308031, "expenses": 31480029, "income_tax": 3671245, "marketing_expense": 3165954, "net_income": 16297108, "net_profit": 12625863, "operational_expense": 20339886, "product_revenue": 11892456, "quarter": 4, "rd_expense": 4016206, "revenue": 47777137, "salaries_expense": 14600464, "service_revenue": 35884681 } ], "market_conditions": { "gdp_growth": [ 0.03006097270387055, 0.028931799418851677, 0.01786101794680031, 0.02904506828059833 ], "inflation_rate": [ 0.015333268255903334, 0.013740453893475137, 0.014458268057384977, 0.014381018919216237 ], "interest_rate": [ 0.021241576205848944, 0.022949450796920505, 0.019080491158981996, 0.020899557678253137 ], "year": 2012 }, "random_event": { "description": "Newman, Avery and Todd New Ad Campaign Launch in 2012", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 190028, "billable_hours_per_employee": 107, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 53848513, "net_revenue": 45555611, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 148875 }, { "average_project_size": 180822, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 52802067, "net_revenue": 44130084, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 144216 }, { "average_project_size": 145791, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 54442622, "net_revenue": 42749165, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 139703 }, { "average_project_size": 152487, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 50826875, "net_revenue": 41411458, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 135332 } ], "balance_sheet": [ { "assets": 52626904, "current_assets": 18890799, "current_liabilities": 14732937, "equity": 34919875, "fixed_assets": 33736105, "liabilities": 24632286, "long_term_liabilities": 9899349, "quarter": 1 }, { "assets": 54158204, "current_assets": 25156898, "current_liabilities": 10270363, "equity": 35773519, "fixed_assets": 29001306, "liabilities": 25186341, "long_term_liabilities": 14915978, "quarter": 2 }, { "assets": 55734061, "current_assets": 22181519, "current_liabilities": 13194581, "equity": 36429917, "fixed_assets": 33552542, "liabilities": 25752858, "long_term_liabilities": 12558277, "quarter": 3 }, { "assets": 57355771, "current_assets": 18581878, "current_liabilities": 15235366, "equity": 37438168, "fixed_assets": 38773893, "liabilities": 26332118, "long_term_liabilities": 11096752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73856, "financing_cash_flow": 69539, "investing_cash_flow": -409230, "net_cash_flow": 9312394, "operating_cash_flow": 9568125, "quarter": 1 }, { "change_in_working_capital": -50806, "financing_cash_flow": 99017, "investing_cash_flow": -303716, "net_cash_flow": 9039398, "operating_cash_flow": 9411365, "quarter": 2 }, { "change_in_working_capital": 66317, "financing_cash_flow": 16687, "investing_cash_flow": -101254, "net_cash_flow": 8828994, "operating_cash_flow": 9414331, "quarter": 3 }, { "change_in_working_capital": 75480, "financing_cash_flow": 60399, "investing_cash_flow": -322620, "net_cash_flow": 9388318, "operating_cash_flow": 9729211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.865633498029829, "current_ratio": 1.2822154197767899, "debt_to_equity_ratio": 0.7053944494360304, "profit_margin": 0.15201765156876065, "quarter": 1, "return_on_assets": 0.131591571489746, "return_on_equity": 0.1983184934081236 }, { "asset_turnover_ratio": 0.8148365481248233, "current_ratio": 2.4494653207486436, "debt_to_equity_ratio": 0.7040498587796186, "profit_margin": 0.1541274201970701, "quarter": 2, "return_on_assets": 0.12558865504476477, "return_on_equity": 0.19013102960321013 }, { "asset_turnover_ratio": 0.7670204581001194, "current_ratio": 1.6811082519407021, "debt_to_equity_ratio": 0.7069150884971821, "profit_margin": 0.15085005753913555, "quarter": 3, "return_on_assets": 0.11570508023809713, "return_on_equity": 0.17701698304720265 }, { "asset_turnover_ratio": 0.7220103100000173, "current_ratio": 1.2196541914385253, "debt_to_equity_ratio": 0.703349533556236, "profit_margin": 0.1548971060135096, "quarter": 4, "return_on_assets": 0.1118373075309196, "return_on_equity": 0.171336241666526 } ], "income_statement": [ { "depreciation": 2642868, "expenses": 35736648, "income_tax": 2893706, "marketing_expense": 5138967, "net_income": 9818963, "net_profit": 6925257, "operational_expense": 24679811, "product_revenue": 14950866, "quarter": 1, "rd_expense": 5895364, "revenue": 45555611, "salaries_expense": 12470207, "service_revenue": 30604745 }, { "depreciation": 2609709, "expenses": 34900227, "income_tax": 2428201, "marketing_expense": 3692683, "net_income": 9229857, "net_profit": 6801656, "operational_expense": 22241478, "product_revenue": 9112493, "quarter": 2, "rd_expense": 4709536, "revenue": 44130084, "salaries_expense": 14265995, "service_revenue": 35017591 }, { "depreciation": 2965617, "expenses": 34083383, "income_tax": 2217068, "marketing_expense": 5012672, "net_income": 8665782, "net_profit": 6448714, "operational_expense": 19558586, "product_revenue": 11989792, "quarter": 3, "rd_expense": 6379256, "revenue": 42749165, "salaries_expense": 13357334, "service_revenue": 30759373 }, { "depreciation": 3314696, "expenses": 33285658, "income_tax": 1711285, "marketing_expense": 5116315, "net_income": 8125800, "net_profit": 6414515, "operational_expense": 23052350, "product_revenue": 8632822, "quarter": 4, "rd_expense": 6094133, "revenue": 41411458, "salaries_expense": 16107747, "service_revenue": 32778636 } ], "market_conditions": { "gdp_growth": [ 0.0056731137122460525, 0.012251950624358379, 0.024287991270787596, 0.017895791280405242 ], "inflation_rate": [ 0.014432542296552388, 0.019313692553123027, 0.016435782394118408, 0.014934382848721213 ], "interest_rate": [ 0.020412075153650608, 0.023130306619192256, 0.0206927275138505, 0.02521983438479978 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 94137, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 24446688, "net_revenue": 21653311, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 70762 }, { "average_project_size": 112455, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 26467351, "net_revenue": 21210491, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 69315 }, { "average_project_size": 70888, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 24671095, "net_revenue": 20776727, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 67898 }, { "average_project_size": 124459, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 23266487, "net_revenue": 20351834, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 66509 } ], "balance_sheet": [ { "assets": 24454689, "current_assets": 12028810, "current_liabilities": 6377539, "equity": 15697132, "fixed_assets": 12425879, "liabilities": 14591531, "long_term_liabilities": 8213992, "quarter": 1 }, { "assets": 24919302, "current_assets": 11390840, "current_liabilities": 8041638, "equity": 15765520, "fixed_assets": 13528462, "liabilities": 14831579, "long_term_liabilities": 6789941, "quarter": 2 }, { "assets": 25392743, "current_assets": 11984805, "current_liabilities": 8551012, "equity": 15674293, "fixed_assets": 13407938, "liabilities": 15075576, "long_term_liabilities": 6524564, "quarter": 3 }, { "assets": 25875179, "current_assets": 7866621, "current_liabilities": 7680019, "equity": 15885008, "fixed_assets": 18008558, "liabilities": 15323587, "long_term_liabilities": 7643568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70541, "financing_cash_flow": 37146, "investing_cash_flow": -144829, "net_cash_flow": 6647286, "operating_cash_flow": 6610656, "quarter": 1 }, { "change_in_working_capital": 19026, "financing_cash_flow": -108448, "investing_cash_flow": -464568, "net_cash_flow": 6145319, "operating_cash_flow": 6671975, "quarter": 2 }, { "change_in_working_capital": 26258, "financing_cash_flow": 185386, "investing_cash_flow": -346038, "net_cash_flow": 6194769, "operating_cash_flow": 6384171, "quarter": 3 }, { "change_in_working_capital": -53684, "financing_cash_flow": -38910, "investing_cash_flow": -316661, "net_cash_flow": 6511563, "operating_cash_flow": 6633405, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8854461817118181, "current_ratio": 1.886120962960791, "debt_to_equity_ratio": 0.9295666877235917, "profit_margin": 0.2694264170500299, "quarter": 1, "return_on_assets": 0.23856259222924486, "return_on_equity": 0.3716585934296788 }, { "asset_turnover_ratio": 0.8511671394327177, "current_ratio": 1.4164825623834347, "debt_to_equity_ratio": 0.9407605331127676, "profit_margin": 0.26768814545594444, "quarter": 2, "return_on_assets": 0.22784735302778544, "return_on_equity": 0.36014016664214055 }, { "asset_turnover_ratio": 0.8182151491077588, "current_ratio": 1.4015656860264025, "debt_to_equity_ratio": 0.9618026152758533, "profit_margin": 0.2578426332501746, "quarter": 3, "return_on_assets": 0.21097074861112877, "return_on_equity": 0.34177783967672415 }, { "asset_turnover_ratio": 0.7865388680016474, "current_ratio": 1.0242970753067147, "debt_to_equity_ratio": 0.9646571786429066, "profit_margin": 0.2620607066665343, "quarter": 4, "return_on_assets": 0.2061209315692077, "return_on_equity": 0.335751546363716 } ], "income_statement": [ { "depreciation": 776682, "expenses": 14110256, "income_tax": 1709081, "marketing_expense": 1701121, "net_income": 7543055, "net_profit": 5833974, "operational_expense": 8030997, "product_revenue": 8254872, "quarter": 1, "rd_expense": 2109188, "revenue": 21653311, "salaries_expense": 6137859, "service_revenue": 13398439 }, { "depreciation": 994178, "expenses": 13894512, "income_tax": 1638182, "marketing_expense": 1495759, "net_income": 7315979, "net_profit": 5677797, "operational_expense": 7719011, "product_revenue": 7765568, "quarter": 2, "rd_expense": 2356742, "revenue": 21210491, "salaries_expense": 4862735, "service_revenue": 13444923 }, { "depreciation": 1027045, "expenses": 13682068, "income_tax": 1737533, "marketing_expense": 2174206, "net_income": 7094659, "net_profit": 5357126, "operational_expense": 7526826, "product_revenue": 6150428, "quarter": 3, "rd_expense": 2225620, "revenue": 20776727, "salaries_expense": 5093914, "service_revenue": 14626299 }, { "depreciation": 1299989, "expenses": 13472871, "income_tax": 1545547, "marketing_expense": 2659977, "net_income": 6878963, "net_profit": 5333416, "operational_expense": 8982374, "product_revenue": 4337707, "quarter": 4, "rd_expense": 1572095, "revenue": 20351834, "salaries_expense": 5070413, "service_revenue": 16014127 } ], "market_conditions": { "gdp_growth": [ 0.027735540872501872, 0.014628174210447858, 0.01690883792856413, 0.02003020904103932 ], "inflation_rate": [ 0.01361475739569774, 0.018388986933762053, 0.014179626098800347, 0.021248301189570617 ], "interest_rate": [ 0.03723627422498766, 0.029830543236753146, 0.029345823923294215, 0.03647336576389903 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 102853, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 45665824, "net_revenue": 35247157, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 115187 }, { "average_project_size": 131022, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 44171423, "net_revenue": 34880785, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 113989 }, { "average_project_size": 177332, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 44836048, "net_revenue": 34518221, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 112805 }, { "average_project_size": 131891, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 38601374, "net_revenue": 34159426, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 111632 } ], "balance_sheet": [ { "assets": 50819564, "current_assets": 23640617, "current_liabilities": 11307062, "equity": 35607377, "fixed_assets": 27178947, "liabilities": 21250567, "long_term_liabilities": 9943505, "quarter": 1 }, { "assets": 51872850, "current_assets": 23546706, "current_liabilities": 9038049, "equity": 36032894, "fixed_assets": 28326144, "liabilities": 21579818, "long_term_liabilities": 12541769, "quarter": 2 }, { "assets": 52947967, "current_assets": 17282944, "current_liabilities": 11856955, "equity": 37185982, "fixed_assets": 35665023, "liabilities": 21914170, "long_term_liabilities": 10057215, "quarter": 3 }, { "assets": 54045366, "current_assets": 25445226, "current_liabilities": 9504708, "equity": 37505871, "fixed_assets": 28600140, "liabilities": 22253703, "long_term_liabilities": 12748995, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89817, "financing_cash_flow": 43148, "investing_cash_flow": -437360, "net_cash_flow": 7711641, "operating_cash_flow": 7876700, "quarter": 1 }, { "change_in_working_capital": 28528, "financing_cash_flow": 94456, "investing_cash_flow": -139074, "net_cash_flow": 6870350, "operating_cash_flow": 7242758, "quarter": 2 }, { "change_in_working_capital": -53408, "financing_cash_flow": 103604, "investing_cash_flow": -291098, "net_cash_flow": 6949880, "operating_cash_flow": 7494900, "quarter": 3 }, { "change_in_working_capital": 28299, "financing_cash_flow": 73523, "investing_cash_flow": -263214, "net_cash_flow": 7270687, "operating_cash_flow": 7578558, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6935745651025262, "current_ratio": 2.0907833529169646, "debt_to_equity_ratio": 0.5968023704750844, "profit_margin": 0.17131537729411764, "quarter": 1, "return_on_assets": 0.11881998830214285, "return_on_equity": 0.16958227504373602 }, { "asset_turnover_ratio": 0.6724285440264031, "current_ratio": 2.6052863842627985, "debt_to_equity_ratio": 0.5988921678064493, "profit_margin": 0.164556560295303, "quarter": 2, "return_on_assets": 0.11065252824936359, "return_on_equity": 0.15929505967519567 }, { "asset_turnover_ratio": 0.6519272213038888, "current_ratio": 1.4576207803774242, "debt_to_equity_ratio": 0.5893126608838782, "profit_margin": 0.17823007159030588, "quarter": 3, "return_on_assets": 0.11619303532466128, "return_on_equity": 0.16544366100107294 }, { "asset_turnover_ratio": 0.6320509699203444, "current_ratio": 2.677118118726004, "debt_to_equity_ratio": 0.5933391868169119, "profit_margin": 0.16728056261835314, "quarter": 4, "return_on_assets": 0.105729841851751, "return_on_equity": 0.1523550272969264 } ], "income_statement": [ { "depreciation": 1838320, "expenses": 27347447, "income_tax": 1861330, "marketing_expense": 4018825, "net_income": 7899710, "net_profit": 6038380, "operational_expense": 18959862, "product_revenue": 8484652, "quarter": 1, "rd_expense": 3446426, "revenue": 35247157, "salaries_expense": 10862202, "service_revenue": 26762505 }, { "depreciation": 1502896, "expenses": 26931603, "income_tax": 2209320, "marketing_expense": 3401981, "net_income": 7949182, "net_profit": 5739862, "operational_expense": 14757440, "product_revenue": 7723619, "quarter": 2, "rd_expense": 5305939, "revenue": 34880785, "salaries_expense": 13051697, "service_revenue": 27157166 }, { "depreciation": 1342715, "expenses": 26522083, "income_tax": 1843953, "marketing_expense": 4515577, "net_income": 7996138, "net_profit": 6152185, "operational_expense": 17144695, "product_revenue": 10198637, "quarter": 3, "rd_expense": 3192210, "revenue": 34518221, "salaries_expense": 10494304, "service_revenue": 24319584 }, { "depreciation": 1864350, "expenses": 26118790, "income_tax": 2326428, "marketing_expense": 4213174, "net_income": 8040636, "net_profit": 5714208, "operational_expense": 14542258, "product_revenue": 12935148, "quarter": 4, "rd_expense": 4423319, "revenue": 34159426, "salaries_expense": 10796890, "service_revenue": 21224278 } ], "market_conditions": { "gdp_growth": [ 0.032575279175355534, 0.01921639664066444, 0.031008306198321595, 0.034412110068526985 ], "inflation_rate": [ 0.014232148622865724, 0.018986545720758478, 0.01618739705253627, 0.010425125446166935 ], "interest_rate": [ 0.025534961859614878, 0.03413918004120098, 0.026176413002707243, 0.0337420225061387 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 192839, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.69, "gross_billings": 100625057, "net_revenue": 82273045, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 268866 }, { "average_project_size": 56532, "billable_hours_per_employee": 109, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 98289482, "net_revenue": 83289725, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 272189 }, { "average_project_size": 88531, "billable_hours_per_employee": 94, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 104149262, "net_revenue": 84318968, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 275552 }, { "average_project_size": 132615, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 103820814, "net_revenue": 85360931, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 278957 } ], "balance_sheet": [ { "assets": 117550658, "current_assets": 47050998, "current_liabilities": 31197761, "equity": 84431703, "fixed_assets": 70499660, "liabilities": 55560159, "long_term_liabilities": 24362398, "quarter": 1 }, { "assets": 119010285, "current_assets": 36012500, "current_liabilities": 27493919, "equity": 86031692, "fixed_assets": 82997785, "liabilities": 56190556, "long_term_liabilities": 28696637, "quarter": 2 }, { "assets": 120488035, "current_assets": 38725848, "current_liabilities": 26478728, "equity": 86782939, "fixed_assets": 81762187, "liabilities": 56828106, "long_term_liabilities": 30349378, "quarter": 3 }, { "assets": 121984135, "current_assets": 55198292, "current_liabilities": 31449579, "equity": 87312477, "fixed_assets": 66785843, "liabilities": 57472890, "long_term_liabilities": 26023311, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20915, "financing_cash_flow": -160393, "investing_cash_flow": -449861, "net_cash_flow": 25962629, "operating_cash_flow": 26467512, "quarter": 1 }, { "change_in_working_capital": -81437, "financing_cash_flow": -46017, "investing_cash_flow": -422229, "net_cash_flow": 26955619, "operating_cash_flow": 27250609, "quarter": 2 }, { "change_in_working_capital": 6515, "financing_cash_flow": -198879, "investing_cash_flow": -233795, "net_cash_flow": 26442712, "operating_cash_flow": 26803997, "quarter": 3 }, { "change_in_working_capital": -73788, "financing_cash_flow": -8817, "investing_cash_flow": -172622, "net_cash_flow": 25997720, "operating_cash_flow": 26170801, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6998943808549332, "current_ratio": 1.5081530370080083, "debt_to_equity_ratio": 0.6580485413162873, "profit_margin": 0.2727649620844834, "quarter": 1, "return_on_assets": 0.19090666425703887, "return_on_equity": 0.26579120404571255 }, { "asset_turnover_ratio": 0.6998531681526516, "current_ratio": 1.3098350948076918, "debt_to_equity_ratio": 0.6531378692400935, "profit_margin": 0.2786893941599639, "quarter": 2, "return_on_assets": 0.19504165543339386, "return_on_equity": 0.2698071194508182 }, { "asset_turnover_ratio": 0.6998119605818122, "current_ratio": 1.462526749774385, "debt_to_equity_ratio": 0.6548303924115776, "profit_margin": 0.2742326020878244, "quarter": 3, "return_on_assets": 0.19191125492253236, "return_on_equity": 0.26644649589477487 }, { "asset_turnover_ratio": 0.6997707611731641, "current_ratio": 1.755136118038337, "debt_to_equity_ratio": 0.6582437238609093, "profit_margin": 0.26711554961836115, "quarter": 4, "return_on_assets": 0.18691965147762862, "return_on_equity": 0.2611451740167674 } ], "income_statement": [ { "depreciation": 4026308, "expenses": 52337342, "income_tax": 7494499, "marketing_expense": 6966672, "net_income": 29935703, "net_profit": 22441204, "operational_expense": 36519568, "product_revenue": 22997570, "quarter": 1, "rd_expense": 6006342, "revenue": 82273045, "salaries_expense": 21026509, "service_revenue": 59275475 }, { "depreciation": 4038646, "expenses": 53178686, "income_tax": 6899076, "marketing_expense": 5588852, "net_income": 30111039, "net_profit": 23211963, "operational_expense": 32885420, "product_revenue": 31993733, "quarter": 2, "rd_expense": 7370766, "revenue": 83289725, "salaries_expense": 18516797, "service_revenue": 51295992 }, { "depreciation": 3680987, "expenses": 54033556, "income_tax": 7162402, "marketing_expense": 10450279, "net_income": 30285412, "net_profit": 23123010, "operational_expense": 28896213, "product_revenue": 21820235, "quarter": 3, "rd_expense": 5792904, "revenue": 84318968, "salaries_expense": 17381391, "service_revenue": 62498733 }, { "depreciation": 3369569, "expenses": 54902168, "income_tax": 7657531, "marketing_expense": 10415789, "net_income": 30458763, "net_profit": 22801232, "operational_expense": 36135021, "product_revenue": 24085909, "quarter": 4, "rd_expense": 10526833, "revenue": 85360931, "salaries_expense": 26604652, "service_revenue": 61275022 } ], "market_conditions": { "gdp_growth": [ 0.01987772655402762, 0.031120124555036866, 0.03249869760811498, 0.03331591248922581 ], "inflation_rate": [ 0.018006558758931843, 0.012801154322662826, 0.016034929829892245, 0.013920098950067763 ], "interest_rate": [ 0.019835328753879757, 0.017464766568475495, 0.024143414933726036, 0.020659011443961484 ], "year": 2016 }, "random_event": { "description": "Newman, Avery and Todd Partnership with Major Brand in 2016", "impact": -0.05, "type": "Partnership with Major Brand" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 54020, "billable_hours_per_employee": 127, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 79675647, "net_revenue": 64374883, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 210375 }, { "average_project_size": 173619, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 79246516, "net_revenue": 64491570, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 210757 }, { "average_project_size": 91497, "billable_hours_per_employee": 121, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 79755348, "net_revenue": 64608470, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 211139 }, { "average_project_size": 163820, "billable_hours_per_employee": 140, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 82816516, "net_revenue": 64725581, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 211522 } ], "balance_sheet": [ { "assets": 93089299, "current_assets": 42478202, "current_liabilities": 24861841, "equity": 61985315, "fixed_assets": 50611097, "liabilities": 45356255, "long_term_liabilities": 20494414, "quarter": 1 }, { "assets": 95060429, "current_assets": 32633864, "current_liabilities": 18525407, "equity": 63909120, "fixed_assets": 62426565, "liabilities": 45830132, "long_term_liabilities": 27304725, "quarter": 2 }, { "assets": 97073296, "current_assets": 40908505, "current_liabilities": 26225139, "equity": 66114187, "fixed_assets": 56164791, "liabilities": 46308960, "long_term_liabilities": 20083821, "quarter": 3 }, { "assets": 99128786, "current_assets": 33871298, "current_liabilities": 22191784, "equity": 67157699, "fixed_assets": 65257488, "liabilities": 46792790, "long_term_liabilities": 24601006, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45547, "financing_cash_flow": -150267, "investing_cash_flow": -434316, "net_cash_flow": 18456477, "operating_cash_flow": 18673640, "quarter": 1 }, { "change_in_working_capital": 17488, "financing_cash_flow": 127730, "investing_cash_flow": -223720, "net_cash_flow": 17295380, "operating_cash_flow": 17514076, "quarter": 2 }, { "change_in_working_capital": 77169, "financing_cash_flow": -47098, "investing_cash_flow": -404536, "net_cash_flow": 19150704, "operating_cash_flow": 19536638, "quarter": 3 }, { "change_in_working_capital": -56736, "financing_cash_flow": -54866, "investing_cash_flow": -445633, "net_cash_flow": 18460633, "operating_cash_flow": 18870948, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6915390242652918, "current_ratio": 1.708570254310612, "debt_to_equity_ratio": 0.7317258127993703, "profit_margin": 0.22139490335073697, "quarter": 1, "return_on_assets": 0.15310321544047722, "return_on_equity": 0.2299297986950619 }, { "asset_turnover_ratio": 0.6784270876791435, "current_ratio": 1.7615733894537378, "debt_to_equity_ratio": 0.7171141145426506, "profit_margin": 0.22760839905122485, "quarter": 2, "return_on_assets": 0.1544157032996348, "return_on_equity": 0.22968275889262754 }, { "asset_turnover_ratio": 0.6655637818252302, "current_ratio": 1.5598965938750602, "debt_to_equity_ratio": 0.7004390752018171, "profit_margin": 0.23758264202820467, "quarter": 3, "return_on_assets": 0.1581264017243218, "return_on_equity": 0.23217181813035076 }, { "asset_turnover_ratio": 0.6529443526121665, "current_ratio": 1.5262990122831044, "debt_to_equity_ratio": 0.6967598755877565, "profit_margin": 0.22899296956484638, "quarter": 4, "return_on_assets": 0.1495196662652562, "return_on_equity": 0.22069998258874235 } ], "income_statement": [ { "depreciation": 4421369, "expenses": 45565885, "income_tax": 4556727, "marketing_expense": 5712689, "net_income": 18808998, "net_profit": 14252271, "operational_expense": 28430054, "product_revenue": 25099898, "quarter": 1, "rd_expense": 5694602, "revenue": 64374883, "salaries_expense": 14467533, "service_revenue": 39274985 }, { "depreciation": 2835253, "expenses": 45421796, "income_tax": 4390951, "marketing_expense": 5878168, "net_income": 19069774, "net_profit": 14678823, "operational_expense": 23090365, "product_revenue": 14983453, "quarter": 2, "rd_expense": 5969599, "revenue": 64491570, "salaries_expense": 21973153, "service_revenue": 49508117 }, { "depreciation": 4186787, "expenses": 45278164, "income_tax": 3980455, "marketing_expense": 6240056, "net_income": 19330306, "net_profit": 15349851, "operational_expense": 24792530, "product_revenue": 24198452, "quarter": 3, "rd_expense": 7853875, "revenue": 64608470, "salaries_expense": 21189291, "service_revenue": 40410018 }, { "depreciation": 4049245, "expenses": 45134986, "income_tax": 4768892, "marketing_expense": 5578688, "net_income": 19590595, "net_profit": 14821703, "operational_expense": 25960483, "product_revenue": 20583196, "quarter": 4, "rd_expense": 6201841, "revenue": 64725581, "salaries_expense": 21099195, "service_revenue": 44142385 } ], "market_conditions": { "gdp_growth": [ 0.02049115034702726, 0.01490977671220664, 0.00944162557677004, 0.01259134925440742 ], "inflation_rate": [ 0.010410151117177645, 0.009352655067398142, 0.014262637087356051, 0.013517007014044508 ], "interest_rate": [ 0.027597258075686318, 0.03273474916516607, 0.03171822259213045, 0.02684871033910125 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 157633, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 97405707, "net_revenue": 87628169, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 286367 }, { "average_project_size": 150564, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 101829635, "net_revenue": 87864867, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 287140 }, { "average_project_size": 149825, "billable_hours_per_employee": 114, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 99412003, "net_revenue": 88102205, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 287916 }, { "average_project_size": 133044, "billable_hours_per_employee": 92, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 108882607, "net_revenue": 88340183, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 288693 } ], "balance_sheet": [ { "assets": 112308490, "current_assets": 39251671, "current_liabilities": 23238047, "equity": 80483497, "fixed_assets": 73056819, "liabilities": 47285352, "long_term_liabilities": 24047305, "quarter": 1 }, { "assets": 115477952, "current_assets": 56967325, "current_liabilities": 23272695, "equity": 82390465, "fixed_assets": 58510627, "liabilities": 48249895, "long_term_liabilities": 24977200, "quarter": 2 }, { "assets": 118736860, "current_assets": 57036467, "current_liabilities": 28754157, "equity": 85441511, "fixed_assets": 61700393, "liabilities": 49234113, "long_term_liabilities": 20479956, "quarter": 3 }, { "assets": 122087738, "current_assets": 59382978, "current_liabilities": 27473536, "equity": 87840045, "fixed_assets": 62704760, "liabilities": 50238408, "long_term_liabilities": 22764872, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 62044, "financing_cash_flow": 109640, "investing_cash_flow": -129513, "net_cash_flow": 18722724, "operating_cash_flow": 19061518, "quarter": 1 }, { "change_in_working_capital": -47702, "financing_cash_flow": 77373, "investing_cash_flow": -106205, "net_cash_flow": 20326396, "operating_cash_flow": 20741750, "quarter": 2 }, { "change_in_working_capital": 29739, "financing_cash_flow": 108066, "investing_cash_flow": -123331, "net_cash_flow": 20258318, "operating_cash_flow": 20315365, "quarter": 3 }, { "change_in_working_capital": 97543, "financing_cash_flow": 147087, "investing_cash_flow": -204884, "net_cash_flow": 22138772, "operating_cash_flow": 22573540, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7802452779838818, "current_ratio": 1.6891122993253262, "debt_to_equity_ratio": 0.5875161214727039, "profit_margin": 0.17643138247017348, "quarter": 1, "return_on_assets": 0.13765975306052108, "return_on_equity": 0.19209352943498467 }, { "asset_turnover_ratio": 0.7608800249592234, "current_ratio": 2.447818140529062, "debt_to_equity_ratio": 0.5856247443196249, "profit_margin": 0.17256508224157444, "quarter": 2, "return_on_assets": 0.13130132408305958, "return_on_equity": 0.18403110117171934 }, { "asset_turnover_ratio": 0.7419954090077842, "current_ratio": 1.9835903031342563, "debt_to_equity_ratio": 0.5762317686539977, "profit_margin": 0.18091220304872052, "quarter": 3, "return_on_assets": 0.13423602409563468, "return_on_equity": 0.1865459050694925 }, { "asset_turnover_ratio": 0.7235794883840013, "current_ratio": 2.16146105110023, "debt_to_equity_ratio": 0.5719305813197159, "profit_margin": 0.18101292590711524, "quarter": 4, "return_on_assets": 0.13097724031876157, "return_on_equity": 0.18204356566529536 } ], "income_statement": [ { "depreciation": 3601159, "expenses": 67226382, "income_tax": 4941428, "marketing_expense": 8619715, "net_income": 20401787, "net_profit": 15460359, "operational_expense": 45352550, "product_revenue": 20387564, "quarter": 1, "rd_expense": 8666237, "revenue": 87628169, "salaries_expense": 20301583, "service_revenue": 67240605 }, { "depreciation": 5579342, "expenses": 67375495, "income_tax": 5326964, "marketing_expense": 11350837, "net_income": 20489372, "net_profit": 15162408, "operational_expense": 37204581, "product_revenue": 32189469, "quarter": 2, "rd_expense": 8481081, "revenue": 87864867, "salaries_expense": 27267687, "service_revenue": 55675398 }, { "depreciation": 4376601, "expenses": 67524938, "income_tax": 4638503, "marketing_expense": 8230714, "net_income": 20577267, "net_profit": 15938764, "operational_expense": 42253657, "product_revenue": 23816146, "quarter": 3, "rd_expense": 11394646, "revenue": 88102205, "salaries_expense": 30484228, "service_revenue": 64286059 }, { "depreciation": 6582825, "expenses": 67674714, "income_tax": 4674754, "marketing_expense": 8034651, "net_income": 20665469, "net_profit": 15990715, "operational_expense": 36886907, "product_revenue": 22250483, "quarter": 4, "rd_expense": 8021114, "revenue": 88340183, "salaries_expense": 22707813, "service_revenue": 66089700 } ], "market_conditions": { "gdp_growth": [ 0.005075425178800326, 0.003522566028865911, 0.0024813518239524043, 0.01327455347376397 ], "inflation_rate": [ 0.018319114595614888, 0.019782490931628607, 0.023346477496391863, 0.019259604637382285 ], "interest_rate": [ 0.030474535275604054, 0.02491219784166007, 0.025339175023323505, 0.029920283534887366 ], "year": 2018 }, "random_event": { "description": "Newman, Avery and Todd Economic Slowdown Impact in 2018", "impact": -0.03, "type": "Economic Slowdown Impact" }, "year": 2018 }, { "advertising_kpis": [ { "average_project_size": 169142, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 49136319, "net_revenue": 37950978, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 124023 }, { "average_project_size": 189004, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 47568677, "net_revenue": 37597915, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 122869 }, { "average_project_size": 94434, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 46534021, "net_revenue": 37248138, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 121726 }, { "average_project_size": 157339, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 45501036, "net_revenue": 36901614, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 120594 } ], "balance_sheet": [ { "assets": 42316740, "current_assets": 21099083, "current_liabilities": 14600808, "equity": 23955399, "fixed_assets": 21217657, "liabilities": 25073058, "long_term_liabilities": 10472250, "quarter": 1 }, { "assets": 43461643, "current_assets": 20625537, "current_liabilities": 13817117, "equity": 24947312, "fixed_assets": 22836106, "liabilities": 25407182, "long_term_liabilities": 11590065, "quarter": 2 }, { "assets": 44637521, "current_assets": 15436854, "current_liabilities": 14793526, "equity": 25828094, "fixed_assets": 29200667, "liabilities": 25745757, "long_term_liabilities": 10952231, "quarter": 3 }, { "assets": 45845213, "current_assets": 14477092, "current_liabilities": 10519165, "equity": 26225045, "fixed_assets": 31368121, "liabilities": 26088845, "long_term_liabilities": 15569680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55165, "financing_cash_flow": 10694, "investing_cash_flow": -358578, "net_cash_flow": 7744517, "operating_cash_flow": 8230686, "quarter": 1 }, { "change_in_working_capital": -33253, "financing_cash_flow": -2491, "investing_cash_flow": -166700, "net_cash_flow": 8824088, "operating_cash_flow": 8742459, "quarter": 2 }, { "change_in_working_capital": 69826, "financing_cash_flow": -146036, "investing_cash_flow": -448260, "net_cash_flow": 8562186, "operating_cash_flow": 8820849, "quarter": 3 }, { "change_in_working_capital": 43602, "financing_cash_flow": 160017, "investing_cash_flow": -406692, "net_cash_flow": 7824511, "operating_cash_flow": 8258946, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8968313249082988, "current_ratio": 1.4450626979000065, "debt_to_equity_ratio": 1.0466558290262666, "profit_margin": 0.176852280328586, "quarter": 1, "return_on_assets": 0.15860666488013964, "return_on_equity": 0.28017554623072655 }, { "asset_turnover_ratio": 0.8650826891196911, "current_ratio": 1.4927525763876792, "debt_to_equity_ratio": 1.01843364928454, "profit_margin": 0.18333067139494305, "quarter": 2, "return_on_assets": 0.15859619020845575, "return_on_equity": 0.2762963400626087 }, { "asset_turnover_ratio": 0.8344580336349772, "current_ratio": 1.0434871307895088, "debt_to_equity_ratio": 0.9968121147460591, "profit_margin": 0.18621950981818206, "quarter": 3, "return_on_assets": 0.1553923659873495, "return_on_equity": 0.2685575637133735 }, { "asset_turnover_ratio": 0.8049174948756372, "current_ratio": 1.3762586669189047, "debt_to_equity_ratio": 0.9948064912758015, "profit_margin": 0.17529523234403785, "quarter": 4, "return_on_assets": 0.14109819928200573, "return_on_equity": 0.24666028218445382 } ], "income_statement": [ { "depreciation": 1518969, "expenses": 29331253, "income_tax": 1908008, "marketing_expense": 5144046, "net_income": 8619725, "net_profit": 6711717, "operational_expense": 16574955, "product_revenue": 9503469, "quarter": 1, "rd_expense": 3455782, "revenue": 37950978, "salaries_expense": 11067617, "service_revenue": 28447509 }, { "depreciation": 1849608, "expenses": 28910233, "income_tax": 1794831, "marketing_expense": 4930288, "net_income": 8687682, "net_profit": 6892851, "operational_expense": 18616661, "product_revenue": 11269220, "quarter": 2, "rd_expense": 3271699, "revenue": 37597915, "salaries_expense": 12636607, "service_revenue": 26328695 }, { "depreciation": 1884519, "expenses": 28495257, "income_tax": 1816551, "marketing_expense": 4125135, "net_income": 8752881, "net_profit": 6936330, "operational_expense": 16978189, "product_revenue": 14237177, "quarter": 3, "rd_expense": 3943251, "revenue": 37248138, "salaries_expense": 9452264, "service_revenue": 23010961 }, { "depreciation": 1790269, "expenses": 28086237, "income_tax": 2346700, "marketing_expense": 4879199, "net_income": 8815377, "net_profit": 6468677, "operational_expense": 17779944, "product_revenue": 9665953, "quarter": 4, "rd_expense": 3142761, "revenue": 36901614, "salaries_expense": 11425685, "service_revenue": 27235661 } ], "market_conditions": { "gdp_growth": [ 0.014588451294335844, 0.02665468705626618, 0.017631003812761302, 0.01970551255137599 ], "inflation_rate": [ 0.011962320777224391, 0.017313844161871574, 0.01680503466008804, 0.016696124934866788 ], "interest_rate": [ 0.03877353169652865, 0.03386274941320714, 0.03645084403596413, 0.040195359767607464 ], "year": 2019 }, "random_event": null, "year": 2019 } ]